PRUDENTIAL SECURITIES SECURED FINANCING CORP
424B5, 1998-09-30
ASSET-BACKED SECURITIES
Previous: PRUDENTIAL SECURITIES SECURED FINANCING CORP, 424B5, 1998-09-30
Next: PRUDENTIAL SECURITIES SECURED FINANCING CORP, S-3, 1998-09-30




<PAGE>


PROSPECTUS SUPPLEMENT
(To Prospectus dated September 4, 1998)
- --------------------------------------------------------------------------------
 
                                 $198,000,000
                        ABFS Mortgage Loan Trust 1998-3
                   $43,100,000 6.400% Class A-1 Certificates
                   $30,000,000 6.020% Class A-2 Certificates
                 $105,100,000 6.295%(1) Class A-3 Certificates
              $19,800,000 Adjustable Rate Class A-4 Certificates
                  (1) Subject to increase as set forth herein
 
                      [LOGO] AMERICAN BUSINESS
                             FINANCIAL SERVICES INC. (R)

              PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                                  (Depositor)
               Mortgage Pass-Through Certificates, Series 1998-3
- --------------------------------------------------------------------------------
 
  The Mortgage Pass-Through Certificates, Series 1998-3 (the "Certificates")
will consist of four classes (each, a "Class") of senior Certificates, the
Class A-1 Certificates (the "Class A-1 Certificates"), the Class A-2
Certificates (the "Class A-2 Certificates"), the Class A-3 Certificates (the
"Class A-3 Certificates" and collectively with the Class A-1 Certificates and
Class A-2 Certificates, the "Group I Certificates") and the Class A-4
Certificates (the "Class A-4 Certificates" or "Group II Certificates" ) and one
class of residual Certificates, the Class R Certificates (the "Class R
Certificates"). Only the Group I Certificates and the Group II Certificates
(together, the "Class A Certificates") are being offered hereby. Interest on
each Class of Class A Certificates will be payable monthly at the rate for such
Class (each, a "Pass-Through Rate") on the certificate principal balance of
such Class (each, a "Certificate Principal Balance") on each Distribution Date
(as defined herein).

  The Certificates will represent undivided ownership interests in one of two
pools (each a "Mortgage Loan Group") consisting primarily of fixed-rate,
closed-end, monthly pay, business and consumer purpose home equity loans secured
by first or second lien mortgages or deeds of trust on residential real
properties (the "Mortgage Loans") held by ABFS Mortgage Loan Trust 1998-3 (the
"Trust"). The Class A-1 Certificates, Class A-2 Certificates and Class A-3
Certificates will represent undivided ownership interest in a pool of mortgages
(the "Mortgage Loan Group I"). The Class A-4 Certificates will represent
undivided ownership interests in a pool of mortgages (the "Mortgage Loan Group
II"). The Trust will be created pursuant to a Pooling and Servicing Agreement
(the "Pooling and Servicing Agreement") among American Business Credit, Inc., as
servicer (the "Servicer"), Prudential Securities Secured Financing Corporation,
as depositor (the "Depositor"), and The Chase Manhattan Bank, as trustee (the
"Trustee"). On the Closing Date (as defined herein), the Trust will consist of
Mortgage Loans (the "Initial Mortgage Loans") having an aggregate Principal
Balance (as defined herein), determined as of the Cut-Off Date (as defined
herein) of approximately $140,062,235.50. On or prior to November 30, 1998,
additional Mortgage Loans (the "Subsequent Mortgage Loans") of up to
approximately $59,937,764.50 (the "Original Pre-Funded Amount") in aggregate
Principal Balance may be purchased by the Trust for transfer into Mortgage Loan
Group I from funds deposited in the Pre-Funding Account (as defined herein) on
the Closing Date from proceeds of the sale of the Group I Certificates.

  The Seller will cause Financial Security Assurance Inc. (the "Certificate
Insurer") to issue a financial guaranty insurance policy (the "Certificate
Insurance Policy") for the benefit of the holders of the Class A Certificates
(the "Class A Certificateholders") pursuant to which it will guarantee certain
payments to the Class A Certificateholders as described herein.
 
                                   [LOGO] FSA
 
 
     For a discussion of significant matters affecting investment in the
Certificates, see "Risk Factors" beginning on page S-17 herein and beginning on
page 12 in the Prospectus.
                                                  (Cover continued on next page)
<PAGE>

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

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

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

     The Class A Certificates will be sold to the public at a price of 100%
plus, with respect to the Group I Certificates, interest from September 1,
1998. Proceeds to the Depositor from the sale of the Class A Certificates will
be approximately $197,307,000.00 before deducting expenses payable by the
Depositor estimated to be approximately $400,000.00 in the aggregate, and
before adding accrued interest. See "Plan of Distribution" in this Prospectus
Supplement.

     The Class A Certificates are offered by the Underwriter when, as and if
issued, subject to delivery by the Depositor and acceptance by the Underwriter,
to prior sale and to withdrawal, cancellation or modification of the offer
without notice. It is expected that the Class A Certificates will be available
for delivery through the facilities of DTC, CEDEL and Euroclear (each, as
defined herein) on or about September 29, 1998.

                      Prudential Securities Incorporated
September 14, 1998
<PAGE>

(Cover continued from previous page)

       Distributions in respect of principal and interest will be made on the
25th day of each month or, if the 25th day is not a Business Day (as defined
herein), on the next succeeding Business Day, commencing on October 26, 1998
(each, a "Distribution Date"), to the holders of Certificates (the "Holders" or
the "Certificateholders") to the extent described herein. On each Distribution
Date, the amount of interest distributed in respect of each Class of Class A
Certificates will equal the interest accrued at the applicable Pass-Through
Rate on the related Certificate Principal Balance during (x) with respect to
the Group I Certificates, the prior calendar month, and (y) with respect to the
Group II Certificates, the period from and including each Distribution Date
(or, with respect to the October 26, 1998 Distribution Date, the Closing Date)
to and including the day preceding the current Distribution Date, (each such
period relating to the accrual of interest, the "Accrual Period" for the
related Class of Certificates). Interest will be calculated (x) for the Group I
Certificates, on the basis of a 360-day year consisting of twelve 30-day
months, and (y) for the Group II Certificates, on the basis of the actual
number of days in the related Accrual Period, divided by 360.

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

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

       The Class A Certificates described herein represent a class of a
separate series of Certificates being offered by the Depositor from time to
time pursuant to the Prospectus dated September 4, 1998 accompanying this
Prospectus Supplement. The Prospectus shall not be considered complete without
this Prospectus Supplement. Any prospective investor should not purchase any of
the Class A Certificates described herein unless it shall have received the
Prospectus and this Prospectus Supplement. The Prospectus contains important
information regarding this offering which is not contained herein, and
prospective investors are urged to read the Prospectus and this Prospectus
Supplement in full.

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

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

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

<PAGE>

               INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

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

     (a)   Annual Report on Form 10-K for the year ended December 31, 1997;
           and

     (b)   Quarterly Reports on Form 10-Q for the quarters ended March
           31,1998 and June 30, 1998.

       All financial statements of the Certificate Insurer included in
documents filed by Holdings pursuant to Section 13(a), 13(c), 14 or 15(d) of
the Securities Exchange Act of 1934, as amended (the "Exchange Act") subsequent
to the date of this Prospectus Supplement and prior to the termination of the
offering of the Certificates shall be deemed to be incorporated by reference
into this Prospectus Supplement and to be a part hereof from the respective
dates of filing of such documents. Copies of such financial statements shall be
provided without charge to any person to whom the Prospectus Supplement is
delivered upon written or oral request to the Seller at 111 Presidential
Boulevard, Suite 215, Bala Cynwyd, Pennsylvania 19004, (610) 668-2440.

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


                                      S-2
<PAGE>

                       SUMMARY TERMS OF THE CERTIFICATES

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

<TABLE>
<CAPTION>

<S>                                                    <C>                      
Title of Securities.................ABFS Mortgage Loan Trust 1998-3, Mortgage Pass-Through 
                                         Certificates, Series 1998-3 (the "Certificates").

Trust...............................ABFS Mortgage Loan Trust 1998-3, a trust to be formed 
                                         under the laws of the State of New York (the "Trust").

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

Seller..............................ABFS 1998-3, Inc. (the "Seller").

Originators, Servicer
and Subservicer.....................American Business Credit, Inc. ("ABC"), Home American        
                                         Credit, Inc., d/b/a Upland Mortgage ("Upland") and New  
                                         Jersey Mortgage Investment Corp. ("NJMIC") originated   
                                         or purchased the Mortgage Loans (in such capacity, the  
                                         "Originators"). The Originators will sell and assign    
                                         the Mortgage Loans to the Seller, and the Seller will   
                                         sell and assign the Mortgage Loans to the Depositor.    
                                         ABC will act as servicer of the Mortgage Loans (in such 
                                         capacity, the "Servicer") and Upland and NJMIC will act 
                                         as subservicers with respect to different portions of   
                                         the Mortgage Loans (each in such capacity, a            
                                         "Subservicer"). The principal office of ABC is at       
                                         Balapointe Centre, 111 Presidential Boulevard, Suite    
                                         215, Bala Cynwyd, PA 19004. The obligations of the      
                                         Servicer with respect to the Certificates will be       
                                         limited to its contractual servicing obligations. See   
                                         "The Originators, the Seller and the Servicer" in this  
                                         Prospectus Supplement.                                  
                                    
Trustee.............................The Chase Manhattan Bank, a New York banking corporation
                                        (the "Trustee").

Certificates Offered................The Certificates will consist of four classes of senior     
                                         Certificates, the Class A-1 Certificates (the "Class   
                                         A-1 Certificates"), the Class A-2 Certificates (the    
                                         "Class A-2 Certificates"), the Class A-3 Certificates  
                                         (the "Class A-3 Certificates") and the Class A-4       
                                         Certificates (the "Class A-4 Certificates") and one    
                                         class of residual Certificates, the Class R            
                                         Certificates (the "Class R Certificates"). Only the    
                                         Class A-1 Certificates, the Class A-2 Certificates, the
                                         Class A-3 Certificates and the Class A-4 Certificates  
                                         (together, the "Class A Certificates") are offered     
                                         hereby.                                                
                                    
Certain Designations.................The Class A-1 Certificates, the Class A-2 Certificates and 
                                          the Class A-3 Certificates are sometimes referred to 
                                          herein as the "Group I Certificates." The Class A-4  
                                          Certificates are sometimes referred to herein as the 
                                          "Group II Certificates."                             
                                     
Statistical Calculation Date.........The close of business on August 21, 1998.

Cut-Off Date.........................The close of business on August 31, 1998 or, with respect   
                                          to Initial Mortgage Loans originated after August 31,  
                                          1998, the date of origination of such Initial Mortgage 
                                          Loans (the "Cut-Off Date").                            
                                     
Closing Date.........................On or about September 29, 1998 (the "Closing Date").

</TABLE>


                                      S-3
<PAGE>

<TABLE>
<CAPTION>

<S>                                                    <C>                      
First Distribution Date..............October 26, 1998. Distributions on the Certificates will be
                                          made on the 25th day of each month (or, if such 25th  
                                          day is not a Business Day, on the next succeeding     
                                          Business Day) (each, a "Distribution Date").          

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

Description of Certificates..........The Certificates will represent the entire beneficial       
                                          ownership interest in a trust fund (the "Trust Fund"). 
                                          The assets of the Trust Fund will consist primarily of 
                                          two pools of Mortgage Loans (the "Mortgage Pools")     
                                          consisting of Mortgage Loan Group I and Mortgage Loan  
                                          Group II. Each Mortgage Loan Group will constitute a   
                                          sub-trust under the Pooling and Servicing Agreement.   
                                          The Mortgage Loans transferred to the Trust on the     
                                          Closing Date are referred to as the "Initial Mortgage  
                                          Loans" and the Mortgage Loans transferred on a date    
                                          subsequent to the Closing Date but prior to November   
                                          30, 1998 included in Mortgage Loan Group I are referred
                                          to as the "Subsequent Mortgage Loans." See "The        
                                          Mortgage Pool" in this Prospectus Supplement. The Trust
                                          will be formed, the Trust Fund will be transferred to  
                                          the Trust, and the Certificates will be issued pursuant
                                          to the Pooling and Servicing Agreement. In addition,   
                                          the Seller will cause Financial Security Assurance Inc.
                                          (the "Certificate Insurer") to issue a financial       
                                          guaranty insurance policy (the "Certificate Insurance  
                                          Policy") for the benefit of the Class A                
                                          Certificateholders, pursuant to which it will guarantee
                                          certain payments to the Class A Certificateholders as  
                                          described herein.                                      

                                              The Class A Certificates will accrue interest at a rate (the     
                                          "Pass-Through Rate"), have an Original Certificate Principal     
                                          Balance, Group designation and Final Scheduled Maturity Date, as 
                                          follows:
</TABLE>

<TABLE>
<CAPTION>
                                                       
                                          Pass-                                                  Final
                                         Through             Original           Group          Scheduled
                               Class      Rate         Certificate Balance  Designation    Maturity Date(1)
                               -----    -----------    -------------------  -----------    ----------------- 
                                <S>     <C>                   <C>                <C>             <C> 
                                A-1     6.400%             $43,100,000        Group I      November 25, 2009
                                A-2     6.020%             $30,000,000        Group I      July 25, 2014
                                A-3     6.295%(2)         $105,100,000        Group I      January 25, 2030
                                A-4     Variable(3)        $19,800,000        Group II     October 25, 2029
</TABLE>

<TABLE>
<CAPTION>

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


                                      S-4
<PAGE>

<TABLE>
<CAPTION>

<S>                                                    <C>                      
                                          "Prepayment and Yield Considerations" in this Prospectus 
                                          Supplement and in the Prospectus.                                                
                                          
                                          (2) On any Distribution Date after the Clean-up Call Date (as    
                                          defined herein), the "Class A-3 Pass-Through Rate" will be equal
                                          to the rate set forth above plus 0.50% per annum.               
                                          
                                          (3) On each Distribution Date, the "Class A-4 Pass-Through Rate" 
                                          will equal the lesser of (i) the London Interbank offered rate   
                                          for one-month United States dollar deposits ("LIBOR") (calculated
                                          as described under "Description of the Certificates--Calculation 
                                          of LIBOR") as of the second to last business day prior to the    
                                          immediately preceding Distribution Date (or, in the case of the  
                                          October 26, 1998 Distribution Date, as of the second to the last 
                                          business day prior to the Closing Date) plus 0.30% per annum (the
                                          "Class A-4 Formula Pass-Through Rate") and (ii) the weighted     
                                          average net Mortgage Interest Rate (i.e., the weighted average   
                                          Mortgage Interest Rate on the Mortgage Loans in Mortgage Loan    
                                          Group II less the sum of (x) the sum of the per annum rates at   
                                          which the Servicing Fees, the Trustee Fees and the Certificate   
                                          Insurer premium amounts are calculated for such Distribution Date
                                          and (y) 0.75%) (the "Available Funds Pass-Through Rate").        
                                          
                                          If on any Distribution Date, (x) the interest due on the Class   
                                          A-4 Certificates on any Distribution Date calculated at the Class
                                          A-4 Formula Pass-Through Rate is greater than (y) the interest   
                                          due on the Class A-4 Certificates calculated at the Available    
                                          Funds Pass-Through Rate, then such shortfall will be funded from 
                                          amounts otherwise distributable with respect to the Class R      
                                          Certificates. If the full amount of such shortfall is not paid on
                                          a Distribution Date, then the unpaid amount will be carried      
                                          forward and be due and payable on future Distribution Dates and  
                                          shall accrue interest at the Class A-4 Formula Pass-Through Rate 
                                          (such shortfall, together with such accrued interest, the        
                                          "Available Funds Cap Carry-Forward Amount"). The Certificate     
                                          Insurance Policy does not guarantee the Available Funds Cap      
                                          Carry-Forward Amount.                                            
                                          
                                          Book-Entry Form. The Class A Certificates are sometimes referred 
                                          to in this Prospectus Supplement as "Book-Entry Certificates." No
                                          person acquiring an interest in the Book-Entry Certificates (a   
                                          "Beneficial Owner") will be entitled to receive a definitive     
                                          certificate representing such person's interest in the Trust     
                                          Fund, except under the limited circumstances described herein.   
                                          The Book-Entry Certificates initially will be represented by a   
                                          single certificate registered in the name of Cede & Co. ("Cede") 
                                          as the nominee of The Depository Trust Company ("DTC"), which    
                                          will be the "Holder" or "Certificateholder" of such Certificates,
                                          as such terms are used herein. The rights of Beneficial Owners   
                                          may only be exercised through DTC and its participating          
                                          organizations, except as otherwise specified herein. See         
                                          "Description of the Certificates --Book-Entry Registration" and "
                                          -- Definitive Certificates" in this Prospectus Supplement.       
                                          

Denominations........................The Class A Certificates initially will be issued in       
                                          book-entry form ("Book-Entry Certificates"), in        
                                          denominations of $1,000 original certificate principal 
                                          balance and integral multiples of $1,000 in excess     
                                          thereof (except for one Certificate in each Class which
                                          may be issued in a lesser amount).                     
                                     
The Mortgage Pools...................General. The Mortgage Loans to be included in Mortgage Loan 
                                          Group I and Mortgage Loan Group II in the Trust Fund   
                                          will be primarily fixed-rate, 
</TABLE>


                                      S-5
<PAGE>

<TABLE>
<CAPTION>

<S>                                                    <C>                      
                                          closed-end, monthly pay, business and consumer purpose home
                                          equity loans secured by first, second or multiple mortgages
                                          or deeds of trust (the "Mortgages") on residential real    
                                          properties (the "Mortgaged Properties"). The Mortgage Loans
                                          have original terms to stated maturity ranging from 36     
                                          months to 360 months. The Mortgage Loans were underwritten 
                                          in accordance with the underwriting standards described in 
                                          this Prospectus Supplement under "The Originators, the     
                                          Seller and the Servicer."     

                                          The due dates for monthly payments on the Mortgage Loans    
                                          occur throughout the month (each, a "Due Date"). See "The   
                                          Mortgage Pools" herein. The majority of the Mortgage Loans  
                                          have a prepayment fee clause. Such prepayment fee clauses   
                                          generally provide that the mortgagor pay one or more of the 
                                          following: (i) a fee equal to a percentage of the           
                                          outstanding principal balance of the Mortgage Loan, such    
                                          percentage having been negotiated at the time of            
                                          origination, (ii) a fee which is designed to allow the      
                                          holder of the Mortgage Note to earn interest on the Mortgage
                                          Loan as if the Mortgage Loan remained outstanding until a   
                                          designated point in time, or (iii) a fee equal to the amount
                                          of interest on the outstanding principal balance of the     
                                          Mortgage Loan calculated pursuant to a Rule of 78's         
                                          calculation, which has the effect of requiring the mortgagor
                                          to pay a greater amount of interest than would be required  
                                          to be paid if the actuarial method of calculating interest  
                                          was utilized. See "Certain Legal Aspects of the Mortgage    
                                          Loans and Contracts -- The Mortgage Loans" in the           
                                          Prospectus.                                                 
                                          
                                          The Subsequent Mortgage Loans to be purchased by the Trust, 
                                          if available, will be originated or purchased by the        
                                          Originators, sold by the Originators to the Seller, sold by 
                                          the Seller to the Depositor and then sold by the Depositor  
                                          to the Trust. The Pooling and Servicing Agreement will      
                                          provide that the Subsequent Mortgage Loans, as well as all  
                                          of the Mortgage Loans following the conveyance of such      
                                          Subsequent Mortgage Loans to the Trust, must conform to     
                                          certain specified characteristics. See "The Mortgage Pools  
                                          -- Conveyance of Subsequent Mortgage Loans" in this         
                                          Prospectus Supplement.                                      
                                                                                                      
                                     Mortgage Loan Group I. The Mortgage Loans in Mortgage Loan        
                                          Group I have an aggregate Principal Balance as of the        
                                          Statistical Calculation Date, after application of all       
                                          payments due on or before August 21, 1998, of                
                                          $73,051,622.82 (the "Group I Statistical Calculation         
                                          Date Aggregate Principal Balance"). As of the                
                                          Statistical Calculation Date, the average Loan Balance       
                                          of the Mortgage Loans in Mortgage Loan Group I was           
                                          $69,639.30; the Coupon Rates of such Mortgage Loans          
                                          ranged from 7.99% to 16.50%; the weighted average            
                                          Combined Loan-to-Value Ratio of such Mortgage Loans was      
                                          76.18%, the weighted average Coupon Rate of such             
                                          Mortgage Loans was 11.34% and the weighted average           
                                          remaining term to maturity of such Mortgage Loans was        
                                          approximately 252 months. Unless otherwise noted, all        
                                          statistical percentages relating to Mortgage Loan Group      
                                          I in this Prospectus Supplement are approximate and          
                                          measured by the aggregate Principal Balances of the          
                                          applicable Mortgage Loans in relation to the Group I         
                                          Statistical Calculation Date Aggregate Principal             
                                          Balance, in each case as of the Statistical Calculation      
                                          Date.                                                        
                                                                                                      
                                          Approximately 27.54%, 23.21% and 19.32% of the Mortgage     
                                          Loans in Mortgage Loan Group I by Group I Statistical       
                                          Calculation Date Aggregate Principal Balance are secured by 
                                          Mortgaged Properties located in New                         
</TABLE>
                                          

                                      S-6
<PAGE>
                                              
<TABLE>
<CAPTION>

<S>                                                    <C>                      
                                          Jersey, Pennsylvania and New York, respectively. See "Risk 
                                          Factors --Geographic Concentration" in this Prospectus        
                                          Supplement.                                                   
                                                                                                        
                                          The combined original principal balance of loans secured by   
                                          first and second lien mortgages is no greater than            
                                          $227,150.00 for each mortgaged property. The Mortgage Loans   
                                          will be serviced by the Servicer generally in accordance      
                                          with the standards and procedures required by Fannie Mae and  
                                          Freddie Mac for their respective mortgage-backed securities.  
                                          As stated above, the Mortgage Loans in Mortgage Loan Group I  
                                          conform to Fannie Mae's and Freddie Mac's guidelines for      
                                          maximum original loan balances.                               
                                                                                                        
                                          On or prior to November 30, 1998, the Trust Fund is expect    
                                          to purchase from the Seller, subject to availability,         
                                          Subsequent Mortgage Loans to be added to Mortgage Loan Group  
                                          I (the " Subsequent Mortgage Loans"). The maximum aggregate   
                                          Principal Balance of Subsequent Mortgage Loans that may be    
                                          purchased is approximately $59,937,764.50.                    
                                                                                                        
                                     Mortgage Loan Group II. The Mortgage Loans in Mortgage Loan   
                                          Group II have an aggregate Principal Balance as of the   
                                          Statistical Calculation Date, after application of all   
                                          payments due on or before August 21, 1998, of            
                                          $13,431,312.08 (the "Group II Statistical Calculation    
                                          Date Aggregate Principal Balance"). As of the            
                                          Statistical Calculation Date, the average Loan Balance   
                                          of the Mortgage Loans in Mortgage Loan Group II was      
                                          $200,467.34; the Coupon Rates of such Mortgage Loans     
                                          ranged from 8.99% to 15.99%; the weighted average        
                                          Combined Loan-to-Value Ratio of such Mortgage Loans was  
                                          72.05%, the weighted average Coupon Rate of such         
                                          Mortgage Loans was 12.13% and the weighted average       
                                          remaining term to maturity of such Mortgage Loans was    
                                          approximately 243 months. Unless otherwise noted, all    
                                          statistical percentages relating to Mortgage Loan Group  
                                          II in this Prospectus Supplement are approximate and     
                                          measured by the aggregate Principal Balances of the      
                                          applicable Mortgage Loans in relation to the Group II    
                                          Statistical Calculation Date Aggregate Principal         
                                          Balance, in each case as of the Statistical Calculation  
                                          Date.                                                    
                                                                                                        
                                          Approximately 33.88%, 27.45% and 16.79% of the Mortgage       
                                          Loans in Mortgage Loan Group II by Statistical Calculation    
                                          Date Aggregate Principal Balance are secured by Mortgaged     
                                          Properties located in New Jersey, New York and Pennsylvania,  
                                          respectively. See "Risk Factors -- Geographic Concentration"
                                          in this Prospectus Supplement.

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

                                          The "Percentage Interest" represented by any Certificate     
                                          will be equal to the percentage obtained by dividing the     
                                          Original Certificate Principal Balance of such Certificate   
                                          by the Original Certificate Principal Balance of all         
                                          Certificates of the same Class. The "Certificate Principal   
                                          Balance" of any Certificate is equal to the Original         
                                          Certificate Principal Balance of such Certificate less any   
                                          amounts actually distributed to the Holder of such           
                                          Certificate on account of principal.                         
</TABLE>
                                          

                                      S-7
<PAGE>

<TABLE>
<CAPTION>

<S>                                                    <C>                      
                                     Flow of Funds.
                                         
                                          On each Distribution Date, the Trustee shall distribute, to 
                                          the extent of funds, including any Insured Payments, on     
                                          deposit in the Certificate Account, as follows:             
                                                                                                      
                                          (a) to the Trustee, an amount equal to the fees then due to 
                                          it with respect to the Group I Certificates and the Group II
                                          Certificates (the "Trustee's Fees");                        
                                                                                                      
                                          (b) from amounts then on deposit in the Certificate Account 
                                          (excluding any Insured Payments) to the Certificate Insurer 
                                          the lesser of (x) the excess of (i) the amount then on      
                                          deposit in the Certificate Account over (ii) the Group I and
                                          Group II Insured Distribution Amounts for such Distribution 
                                          Date and (y) the amount of all Insured Payments and other   
                                          amounts due to the Certificate Insurer pursuant to the      
                                          Insurance Agreement (including the premium amount) which    
                                          have not been previously paid (the "Reimbursement Amount")  
                                          as of such Distribution Date;                               
                                                                                                      
                                          (c) from amounts then on deposit in the Certificate Account,
                                          (x) relating to Mortgage Loan Group I, to the Holders of    
                                          each Class of Group I Certificates, the Group I Interest    
                                          Distribution Amount, on a pro rata basis without any        
                                          priority among the Classes of Group I Certificates and (y)  
                                          relating to Mortgage Loan Group II, to the Holders of the   
                                          Group II Certificates, the Group II Interest Distribution   
                                          Amount (as are defined below under the heading              
                                          "Distributions of Interest");                               
                                                                                                      
                                          (d) then, (x) to the Holders of the Group I Certificates,   
                                          the Group I Principal Distribution Amount shall be          
                                          distributed in the following order: (A) to the Holders of   
                                          the Class A-1 Certificates, until the Certificate Principal 
                                          Balance of the Class A-1 Certificates is reduced to zero;   
                                          (B) to the Holders of the Class A-2 Certificates, until the 
                                          Certificate Principal Balance of the Class A-2 Certificates 
                                          is reduced to zero; (C) to the Holders of the Class A-3     
                                          Certificates, until the Certificate Principal Balance of the
                                          Class A-3 Certificates is reduced to zero and (y) to the    
                                          Holders of the Group II Certificates, the Group II Principal
                                          Distribution Amount shall be distributed to the Class A-4   
                                          Certificates, until the Certificate Principal Balance of the
                                          Class A-4 Certificates is reduced to zero;                  
                                                                                                      
                                          (e) from amounts then on deposit in the Certificate Account,
                                          to the Holders of the Class A-4 Certificates, the Available 
                                          Funds Cap Carry-Forward Amount;                             
                                                                                                      
                                          (f) following the making by the Trustee of all allocations, 
                                          transfers and disbursements described above, from amounts   
                                          then on deposit in the Certificate Account, the Trustee     
                                          shall distribute to the Holders of the Class R Certificates,
                                          the amount remaining on such Distribution Date, if any.     
                                          
                                     Definitions. Capitalized terms used above in this summary are     
                                          defined below under the heading "Description of the          
                                          Certificates -- Definitions" in this Prospectus Supplement." 
                                          
Distributions of Interest............Interest will accrue on each Class A Certificate at the applicable 
                                          Pass-Through Rate on the related Certificate Principal Balance during  
                                          the related Accrual Period (such interest, the "Current Interest").    
                                          The "Group I Interest 
</TABLE>


                                      S-8
<PAGE>

<TABLE>
<CAPTION>

<S>                                                    <C>                      
                                          Distribution Amount" will be an amount equal to the sum of the Current
                                          Interest for each Class of Group I Certificates, reduced by an amount 
                                          equal to the aggregate of the Prepayment Interest Shortfalls (as      
                                          defined herein) and the Civil Relief Act Interest Shortfalls (as      
                                          defined herein) (together, the "Mortgage Loan Interest Shortfalls"),  
                                          if any, for such Distribution Date, to the extent such Mortgage Loan  
                                          Interest Shortfalls are not paid by the Servicer as Compensating      
                                          Interest (as defined herein) plus any related Carry-Forward Amount (as
                                          defined herein). The "Group II Interest Distribution Amount" will be  
                                          an amount equal to the sum of the Current Interest for the Class A-4  
                                          Certificates, reduced by an amount equal to the Mortgage Loan Interest
                                          Shortfalls, if any, for such Distribution Date, to the extent such    
                                          Mortgage Loan Interest Shortfalls are not paid by the Servicer as     
                                          Compensating Interest (as defined herein) plus any related            
                                          Carry-Forward Amount (as defined herein).                             
                                          
                                          The Mortgage Loan Interest Shortfalls and the Available Funds Cap 
                                          Carry-Forward Amount are not covered by the Certificate Insurance  
                                          Policy.                                                            
                                          
Distributions of Principal...........The following discussion makes use of a number of terms which are    
                                          defined under "Description of the Certificates --               
                                          Overcollateralization Provisions" in this Prospectus Supplement.
                                     
                                          The Holders of the Classes of Group I Certificates then entitled to    
                                          receive principal, are entitled to receive certain monthly             
                                          distributions of principal on each Distribution Date which generally   
                                          reflect collections of principal from Mortgage Loans in Mortgage Loan  
                                          Group I during the related Due Period. The Holders of the Group II     
                                          Certificates are entitled to receive certain monthly distributions of  
                                          principal on each Distribution Date which generally reflect            
                                          collections of principal from Mortgage Loans in Mortgage Loan Group II 
                                          during the related Due Period.                                         
                                                                                                                 
                                          The Group I Certificates are "sequential pay" in that the Holders of   
                                          the Class A-3 Certificates will receive no payments of principal until 
                                          the Certificate Principal Balance of the Class A-2 Certificates has    
                                          been reduced to zero and the Holders of the Class A-2 Certificates     
                                          will receive no payments of principal until the Certificate Principal  
                                          Balance of the Class A-1 Certificates has been reduced to zero;        
                                          provided, however, that, to the extent funds in the Pre-Funding        
                                          Account are not used to purchase Subsequent Mortgage Loans by November 
                                          30, 1998, such funds will be distributed to the Holders of the Group I 
                                          Certificates pro rata, as principal. The Holders of the Class A-4      
                                          Certificates are entitled to receive on each Distribution Date, in     
                                          respect of principal, payment of the Class A-4 Principal Distribution  
                                          Amount for such Distribution Date to the extent such Class A-4         
                                          Principal Distribution Amount does not exceed the remaining Class A-4  
                                          Certificate Principal Balance for such Distribution Date.              
                                          
Pre-Funding Account..................On the Closing Date, the Trustee will deposit the Original Pre-Funded 
                                          Amount in an account held in the name of the Trustee on behalf of 
                                          the Trust for the benefit of the Holders of the Group I           
                                          Certificates (the "Pre-Funding Account"). Such Original           
                                          Pre-Funded Amount will be funded from the sale of the Group I     
                                          Certificates, and may be used to acquire Subsequent Mortgage      
                                          Loans to be added to Mortgage Loan Group I during the period (the 
                                          "Pre-Funding Period") from the Closing Date until the earliest of 
                                          (i) the date on which the amount on deposit in the Pre-Funding    
                                          Account is less than $100,000, (ii) the date on which an Event of 
                                          Default occurs under
</TABLE>

                                      S-9
<PAGE>

<TABLE>
<CAPTION>

<S>                                                    <C>                      
                                          the terms of the Pooling and Servicing Agreement, or (iii)       
                                          November 30, 1998. The amount on deposit in the Pre-Funding      
                                          Account will be reduced during the Pre-Funding Period by the     
                                          amount thereof used to purchase Subsequent Mortgage Loans in     
                                          accordance with the terms of the Pooling and Servicing Agreement.
                                          The Depositor expects that the Original Pre-Funded Amount will be
                                          reduced to less than $100,000 by November 30, 1998. To the extent
                                          funds in the Pre-Funding Account are not used to purchase        
                                          Subsequent Mortgage Loans by November 30, 1998, such funds will  
                                          be used to prepay the principal of the Group I Certificates, pro 
                                          rata, on the December 28, 1998 Distribution Date. In the event   
                                          that the funds remaining in the Pre-Funding Account on November  
                                          30, 1998 (i) exceed 1% of the aggregate Principal Balance of the 
                                          Mortgage Loans in the Trust on such date, such funds will be used
                                          to prepay the principal of the Group I Certificates, pro rata, on
                                          the December 28, 1998 Distribution Date, or (ii) are less than 1%
                                          of the aggregate Principal Balance of the Mortgage Loans in the  
                                          Trust on such date, such funds will be distributed in accordance 
                                          with the provisions of the Pooling and Servicing Agreement (i.e. 
                                          as part of the Group I Principal Distribution Amount in the      
                                          sequential pay structure). The Pre-Funding Account will not be an
                                          asset of the REMIC.                                              
                                          
Capitalized Interest
Account..............................On the Closing Date, the Trustee will be required to deposit a portion 
                                          of the proceeds of the sale of the Group I Certificates in an 
                                          account (the "Capitalized Interest Account") held in the name of the 
                                          Trustee on behalf of the Trust for the benefit of the Holders of the 
                                          Group I Certificates. The amount deposited therein will be used, as 
                                          necessary, by the Trustee during the Pre-Funding Period to fund the 
                                          aggregate amount of interest accruing during the related Accrual Period 
                                          at the weighted average Pass-Through Rate of the Group I Certificates, 
                                          plus the rate at which the Certificate Insurance Policy premium is 
                                          calculated minus the Reinvestment Rate, on the amount by which the Group I 
                                          Certificate Principal Balance exceeds the aggregate Principal Balance of 
                                          the Mortgage Loans in Mortgage Loan Group I. Any amounts remaining in the 
                                          Capitalized Interest Account on the Distribution Date which follows the 
                                          end of the Pre-Funding Period and not used for such purposes are required 
                                          to be paid directly to the Seller on such Distribution Date. The 
                                          Capitalized Interest Account will not be an asset of the REMIC.     
                                                                                                                   
Credit Enhancement...................The credit enhancement provided for the benefit of the Class A 
                                          Certificateholders consists solely of (a) overcollateralization and 
                                          (b) the Certificate Insurance Policy.                               
                                         
                                          Overcollateralization.

                                          On the Closing Date, the Trust will issue Class A                                 
                                          Certificates with an aggregate Original Certificate           
                                          Principal Balance which is approximately 1.0% less than the   
                                          sum of the aggregate Principal Balance of the Initial         
                                          Mortgage Loans plus the Original Pre-Funded Amount,           
                                          resulting in initial overcollateralization.                   
                                          Overcollateralization is increased in the early months of     
                                          the transaction pursuant to the overcollateralization         
                                          provisions of the Trust which, starting with the second       
                                          Distribution Date, may cause a limited acceleration of the    
                                          Class A Certificates relative to the amortization of the      
                                          Mortgage Loans. The accelerated amortization results from     
                                          the application of certain excess interest to the payment of  
                                          principal on the Classes of Class A Certificates then         
                                          entitled to receive principal. None of the excess interest    
                                          will be used as a payment of principal for the first 
</TABLE>


                                      S-10
<PAGE>

<TABLE>
<CAPTION>

<S>                                                    <C>                      
                                          Distribution Date. Starting with the second Distribution      
                                          Date until the required level of overcollateralization of     
                                          each Mortgage Loan Group is reached, only 80% of the excess   
                                          interest of each Mortgage Loan Group will be used as a        
                                          payment of principal to accelerate the amortization of the    
                                          respective Class A 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. Thereafter, if it    
                                          is necessary to use the excess interest to reestablish the    
                                          required level of overcollateralization, all of the           
                                          available excess interest of each Mortgage Loan Group will    
                                          be applied to payment of principal of the related Class A     
                                          Certificates. Notwithstanding the foregoing, in the event     
                                          certain tests set forth in the Pooling and Servicing          
                                          Agreement are violated, all excess interest will be used as   
                                          a payment of principal to accelerate the amortization of the  
                                          Class A Certificates.                                         
                                          
                                          The Pooling and Servicing Agreement provides that, subject   
                                          to certain trigger tests, the required level of              
                                          overcollateralization may increase or decrease over time. An 
                                          increase would result in a temporary period of accelerated   
                                          amortization of the Class A Certificates to increase the     
                                          actual level of overcollateralization to its required level; 
                                          a decrease would result in a temporary period of decelerated 
                                          amortization to reduce the actual level of                   
                                          overcollateralization to its required level. See             
                                          "Description of the Certificates --Overcollateralization     
                                          Provisions" in this Prospectus Supplement.                   
                                                                                                       
                                          Crosscollateralization Provisions.                           
                                                                                                       
                                          In addition to the use of Net Monthly Excess Cashflow with   
                                          respect to a Mortgage Loan Group to cover Overcollateralized 
                                          Amounts, any Net Monthly Excess Cashflow from a Mortgage     
                                          Loan Group remaining after application of such amount to the 
                                          Certificates in the related Group to reach the required      
                                          overcollateralization (such amount, the "Remaining Excess    
                                          Cashflow") will be available to cover the                    
                                          overcollateralization requirements for the other Group.      
                                                                                                       
                                          The Certificate Insurance Policy.                            
                                                                                                       
                                          The Class A Certificateholders will have the benefit of the  
                                          Certificate Insurance Policy, discussed more fully below.    
                                          The Certificate Insurance Policy does not insure the payment 
                                          of Mortgage Loan Interest Shortfalls or the Available Funds  
                                          Cap Carry-Forward Amount. See "The Certificate Insurance     
                                          Policy" and "The Certificate Insurer" in this Prospectus     
                                          Supplement and "Credit Support -- Other Credit Enhancement"  
                                          in the Prospectus.                                           
                                          
The Certificate Insurer..............Financial Security Assurance Inc. (the "Certificate Insurer") is a New
                                          York monoline insurance company engaged in the business of   
                                          writing financial guaranty insurance, principally in respect 
                                          of securities offered in domestic and foreign markets. The   
                                          Certificate Insurer's insurance financial strength is rated  
                                          "Aaa" by Moody's Investors Service, Inc. ("Moody's") and the 
                                          Certificate Insurer's insurer financial strength is rated    
                                          "AAA" by Standard and Poor's Ratings Group, a division of    
                                          The McGraw-Hill Companies, Inc. ("Standard & Poor's") and    
                                          Standard & Poor's (Australia) Pty. Ltd. and the Certificate  
                                          Insurer's claims-paying ability is rated "AAA" by Fitch      
                                          IBCA, Inc. ("Fitch") and Japan Rating and Investment         
                                          Information, Inc. See "The 
</TABLE>


                                      S-11
<PAGE>

<TABLE>
<CAPTION>

<S>                                                    <C>                      
                                          Certificate Insurance Policy" and "The Certificate Insurer" in 
                                          this Prospectus Supplement.     
                                          
The Certificate Insurance
Policy................................The Certificate Insurer will issue the Certificate Insurance        
                                          Policy with respect to the Class A Certificates, pursuant to   
                                          which it will irrevocably and unconditionally guaranty payment 
                                          on each Distribution Date of Insured Payments to the Trustee   
                                          for the benefit of the Holders of the Class A Certificates. On 
                                          any Distribution Date, the Certificate Insurer will generally  
                                          be required to make available to the Trustee the amount, if    
                                          any, by which the Insured Distribution Amount exceeds the      
                                          Available Amount, less the Trustee's Fees (in each case as of  
                                          the related Distribution Date). See "Description of the        
                                          Certificates -- Overcollateralization Provisions" in this      
                                          Prospectus Supplement. The Certificate Insurance Policy does   
                                          not guarantee the Class A Certificates any specified rate of   
                                          principal repayment. Mortgage Loan Interest Shortfalls and the 
                                          Available Funds Cap Carry-Forward Amount will not be covered   
                                          under the Certificate Insurance Policy. A payment by the       
                                          Certificate Insurer under the Certificate Insurance Policy is  
                                          referred to herein as an "Insured Payment."                    
                                         
                                          So long as there does not exist a failure by the Certificate   
                                          Insurer to make a required payment under the Certificate       
                                          Insurance Policy (such event, a "Certificate Insurer           
                                          Default"), the Certificate Insurer shall have the right to     
                                          exercise all rights of the Holders of the Class A Certificates 
                                          under the Pooling and Servicing Agreement without any consent  
                                          of such Holders, and such Holders may exercise such rights     
                                          only with the prior written consent of the Certificate         
                                          Insurer, except as provided in the Pooling and Servicing       
                                          Agreement. In addition, the Certificate Insurer will be        
                                          entitled to reimbursement for all Insured Payments.            
                                          
Servicing of the Mortgage
Loans.................................The Servicer will be obligated to service and administer the      
                                          Mortgage Loans in accordance with the Pooling and Servicing   
                                          Agreement and to cause the Mortgage Loans to be serviced with 
                                          the same care as it customarily employs in servicing and      
                                          administering mortgage loans for its own account, in          
                                          accordance with accepted mortgage servicing practices of      
                                          prudent lending institutions, and giving due consideration to 
                                          the Certificate Insurer's and the Certificateholders' reliance
                                          on the Servicer.                                              
                                          
Periodic Advances....................Subject to the Servicer's determination that such action would not        
                                          constitute a Nonrecoverable Advance (as defined herein), the   
                                          Servicer is required to make advances ("Periodic Advances")    
                                          with respect to delinquent payments of interest (at a rate     
                                          equal to the interest rate on the related Mortgage Note (the   
                                          "Mortgage Interest Rate"), less the Servicing Fee (as defined  
                                          herein)). Such Periodic Advances by the Servicer are           
                                          reimbursable to the Servicer subject to certain conditions and 
                                          restrictions, and are intended to provide both sufficient      
                                          funds for the payment of interest to the Holders of the Class  
                                          A Certificates, plus an additional amount intended to maintain 
                                          a specified level of overcollateralization and to pay the      
                                          Trustee's Fees and the premium due the Certificate Insurer.    
                                          Notwithstanding the Servicer's good faith determination that a 
                                          Periodic Advance was recoverable when made, if such Periodic   
                                          Advance becomes a Nonrecoverable Advance, the Servicer will be 
                                          entitled to reimbursement therefor from the Trust Fund. See    
                                          "Description of the Certificates -- Payments on the Mortgage   
                                          Loans" in this Prospectus Supplement.      
</TABLE>


                                      S-12
<PAGE>
                    
<TABLE>
<CAPTION>

<S>                                                    <C>                      
Prepayment Interest
Shortfalls...........................Not later than the close of business on the 20th day of each month 
                                          (each, a "Servicer Distribution Date"), the Servicer is       
                                          required to remit to the Trustee an amount equal to the lesser
                                          of (a) the aggregate of the Prepayment Interest Shortfalls for
                                          the related Distribution Date resulting from principal        
                                          prepayments in full during the related Due Period and (b) its 
                                          aggregate Servicing Fees received in the related Due Period   
                                          (such lesser amount, the "Compensating Interest"), and shall  
                                          not have the right to reimbursement therefor. With respect to 
                                          any Distribution Date, the "Prepayment Interest Shortfall"    
                                          will be an amount equal to the excess, if any, of (a) 30-days'
                                          interest on the outstanding principal balance of such Mortgage
                                          Loans at a per annum rate equal to the related Mortgage       
                                          Interest Rate (or at such lower rate as may be in effect for  
                                          such Mortgage Loan because of application of the Soldiers' and
                                          Sailors' Civil Relief Act of 1940, as amended (the "Civil     
                                          Relief Act"), any reduction as a result of a bankruptcy       
                                          proceeding (a "Deficient Valuation") and/or any reduction by a
                                          court of the monthly payment due on such Mortgage Loan (a     
                                          "Debt Service Reduction")), minus the rate at which the       
                                          Servicing Fee is calculated, over (b) the amount of interest  
                                          actually remitted by the related mortgagor (each, a           
                                          "Mortgagor") in connection with such principal prepayment in  
                                          full, less the Servicing Fee for such Mortgage Loan in such   
                                          month. Insured Payments do not cover Prepayment Interest      
                                          Shortfalls.                                                   
                                          
Civil Relief Act Interest
Shortfalls...........................The reduction, if any, in interest payable on the Mortgage Loans
                                          attributable to Civil Relief Act Interest Shortfalls will be
                                          borne by the Class A Certificateholders and will not be     
                                          covered by payments from the Servicer, the Certificate      
                                          Insurance Policy or otherwise. See "Risk Factors --         
                                          Limitations on Interest Payments and Foreclosures" in this  
                                          Prospectus Supplement.                                      
                                          
Servicing Advances...................Subject to the Servicer's determination that such action would not 
                                          constitute a Nonrecoverable Advance and that a prudent         
                                          mortgage lender would make a like advance if it or an         
                                          affiliate owned the related Mortgage Loan, the Servicer is    
                                          required to advance amounts with respect to the Mortgage Loans
                                          ("Servicing Advances") constituting "out-of-pocket" costs and 
                                          expenses relating to (a) the preservation and restoration of  
                                          the Mortgaged Property, (b) enforcement proceedings, including
                                          foreclosures, (c) expenditures relating to the purchase or    
                                          maintenance of a first lien not included in the Trust Fund on 
                                          the Mortgaged Property, and (d) certain other customary       
                                          amounts described in the Pooling and Servicing Agreement. Such
                                          Servicing Advances by the Servicer are reimbursable to the    
                                          Servicer subject to certain conditions and restrictions. In   
                                          the event that, notwithstanding the Servicer's good faith     
                                          determination at the time such Servicing Advance was made,    
                                          that it would not be a Nonrecoverable Advance, in the event   
                                          such Servicing Advance becomes a Nonrecoverable Advance, the  
                                          Servicer will be entitled to reimbursement therefor from the  
                                          Trust Fund.                                                   
                                          
Servicing Fee........................The Servicer is entitled to a servicing fee of 0.50% per annum of 
                                          the Principal Balance of each Mortgage Loan (the "Servicing
                                          Fee"), calculated and payable monthly from the interest    
                                          portion of scheduled monthly payments, liquidation proceeds
                                          and certain other proceeds.                                
</TABLE>


                                      S-13
<PAGE>
                                          
<TABLE>
<CAPTION>

<S>                                                    <C>                      
Optional Call of the
Class A-4 Certificates by the
Servicer.............................The Servicer may, at its option, call the Class A-4 Certificates on any
                                          Distribution Date (the first date on which such event occurs, 
                                          the "Class A-4 Clean-up Call Date") on which the Certificate  
                                          Principal Balance of the Class A-4 Certificates is equal to or
                                          less than 10% of the Original Certificate Principal Balance of
                                          the Class A-4 Certificates by depositing an amount equal to   
                                          the Certificate Principal Balance of the Class A-4            
                                          Certificates on such Distribution Date into the Certificate   
                                          Account (such call, the "Class A-4 Clean-up Call").           
                                          
Optional Termination of
the Trust by the Servicer............The Servicer may, at its option, terminate the Trust on the Distribution
                                          Date (the first date on which such event occurs, the "Clean-up
                                          Call Date") on which the aggregate Principal Balance of all   
                                          Mortgage Loans in both Mortgage Loan Group I and Mortgage Loan
                                          Group II is less than 10% of the sum of (a) the aggregate     
                                          Principal Balance of the Initial Mortgage Loans as of the     
                                          Cut-Off Date (the "Cut-Off Date Aggregate Principal Balance") 
                                          and (b) the Original Pre-Funded Amount, by purchasing from the
                                          Trust all of the Mortgage Loans and REO Properties (as defined
                                          herein) at a price equal to the sum of (a) 100% of the        
                                          aggregate Principal Balance of each outstanding Mortgage Loan 
                                          and each REO Property and (b) the greater of (i) the aggregate
                                          amount of accrued and unpaid interest on the Mortgage Loans   
                                          through the related Due Period and (ii) 30-days' accrued      
                                          interest thereon computed at a rate equal to the related      
                                          Mortgage Interest Rate, less the Servicing Fee, and (c) any   
                                          unreimbursed amounts due to the Certificate Insurer under the 
                                          Pooling and Servicing Agreement or the Insurance Agreement and
                                          any accrued and unpaid Insured Payments. No such termination  
                                          is permitted without the prior written consent of the         
                                          Certificate Insurer if it would result in a draw on the       
                                          Certificate Insurance Policy. See "Servicing of the Mortgage  
                                          Loans -- Termination; Purchase of Mortgage Loans" in this     
                                          Prospectus Supplement.

Optional Purchase of Defaulted
Mortgage Loans.......................The Seller, or any affiliate of the Seller, has the option, but is not 
                                          obligated, to purchase from the Trust Fund any Mortgage Loan  
                                          90 days or more delinquent at a purchase price equal to the   
                                          outstanding Principal Balance thereof as of the date of       
                                          purchase, plus all accrued and unpaid interest on such        
                                          Principal Balance, computed at the related Mortgage Interest  
                                          Rate (net of the related Servicing Fee if ABC is the Servicer)
                                          plus the amount of any unreimbursed Servicing Advances made by
                                          the Servicer with respect to such Mortgage Loan in accordance 
                                          with the provisions specified in the Pooling and Servicing    
                                          Agreement.                                                    
                                          
Book Entry Form of
Certificates.........................The Class A Certificates are sometimes referred to in this Prospectus
                                          Supplement as "Book-Entry Certificates." No person acquiring  
                                          an interest in the Book-Entry Certificates will be entitled to
                                          receive a definitive certificate representing such person's   
                                          interest in the Trust Fund, except under the limited          
                                          circumstances described herein. Beneficial Owners may elect to
                                          hold their interests through The Depository Trust Company     
                                          ("DTC" or the "Depository"), in the United States, or Centrale
                                          de Livraison de Valeurs Mobiliers, S.A. ("CEDEL") or the      
                                          Euroclear System ("Euroclear"), in Europe. Transfers within   
                                          DTC, CEDEL or Euroclear, as the case may be, will be in       
                                          accordance with the usual rules and operating procedures of   
                                          the relevant system. So long as the Class A Certificates are
</TABLE>


                                      S-14
<PAGE>

<TABLE>
<CAPTION>

<S>                                                    <C>                      
                                          Book-Entry Certificates, such Class A Certificates will be    
                                          evidenced by one or more Class A Certificates registered in   
                                          the name of Cede & Co. ("Cede"), which will be the "Holder" or
                                          "Certificateholder" of such Certificates, as the nominee of   
                                          DTC or one of the relevant depositaries (the "European        
                                          Depositaries"). Cross-market transfers between persons holding
                                          directly or indirectly through DTC, on the one hand, and      
                                          counterparties holding directly or indirectly through CEDEL or
                                          Euroclear, on the other, will be effected in DTC through The  
                                          Chase Manhattan Bank ("Chase"), the relevant depositories of  
                                          CEDEL or Euroclear, respectively, and each a participating    
                                          member of DTC. The Class A Certificates will initially be     
                                          registered in the name of Cede. The interests of the Holders  
                                          of such Class A Certificates will be represented by           
                                          book-entries on the records of DTC and participating members  
                                          thereof. No Beneficial Owner will be entitled to receive a    
                                          definitive certificate representing such person's interest,   
                                          except in the event that Definitive Certificates (as defined  
                                          herein) are issued under the limited circumstances described  
                                          herein. All references herein to any Class A Certificates     
                                          reflect the rights of Beneficial Owners only as such rights   
                                          may be exercised through DTC and its participating            
                                          organizations for so long as such Class A Certificates are    
                                          held by DTC. See "Description of the Certificates --          
                                          Book-Entry Registration" and " -- Definitive Certificates" in 
                                          this Prospectus Supplement.                                   
                                          
ERISA Considerations.................A fiduciary of any employee benefit plan or other retirement 
                                          arrangement subject to the Employee Retirement Income Security
                                          Act of 1974, as amended ("ERISA"), or the Internal Revenue    
                                          Code of 1986, as amended (the "Code"), should carefully review
                                          with its legal advisors whether the purchase or holding of    
                                          Class A Certificates could give rise to a transaction         
                                          prohibited or not otherwise permissible under ERISA or the    
                                          Code. The U.S. Department of Labor has issued an individual   
                                          exemption, Prohibited Transaction Exemption 90-32, to the     
                                          Underwriter (the "Exemption"). The Exemption generally exempts
                                          from the application of certain of the prohibited transaction 
                                          provisions of ERISA, and the excise taxes imposed on such     
                                          prohibited transactions by Section 4975(a) and (b) of the Code
                                          and Section 502(i) of ERISA, transactions relating to the     
                                          purchase, sale and holding of pass-through certificates such  
                                          as the Class A Certificates and the servicing and operation of
                                          asset pools such as the Trust Fund, provided that certain     
                                          conditions are satisfied. The Group I Certificates may not be 
                                          purchased by Plans (as defined herein) until the end of the   
                                          Pre-Funding Period. On or after that date with respect to the 
                                          Group I Certificates or as of the Closing Date with respect to
                                          the Group II Certificates, a fiduciary of any Plan should     
                                          carefully review with its legal advisors whether the purchase 
                                          or holding of Class A Certificates could give rise to a       
                                          transaction prohibited or not otherwise permissible under     
                                          ERISA or the Code. See "ERISA Considerations" in this         
                                          Prospectus Supplement.                                        
                                          
Legal Investment.....................The Class A Certificates will not constitute "mortgage related 
                                          securities" for purposes of the Secondary Mortgage Market 
                                          Enhancement Act of 1984.

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

                                      S-15
<PAGE>

<TABLE>
<CAPTION>

<S>                                                    <C>                      
                                          The Class A Certificates generally will be treated as newly   
                                          originated debt instruments for federal income tax purposes.  
                                          Beneficial Owners of the Class A Certificates will be required
                                          to report income thereon in accordance with the accrual method
                                          of accounting. See "Certain Federal Income Tax Considerations"
                                          in this Prospectus Supplement and "Certain Federal Income Tax 
                                          Consequences--REMIC Securities" in the Prospectus.            
                                          
Certificate Ratings..................It is a condition to the issuance of the Class A Certificates that the
                                          Class A Certificates shall have been rated not lower than AAA  
                                          by Standard & Poor's and Aaa by Moody's (each, a "Rating       
                                          Agency," and together, the "Rating Agencies") taking into      
                                          account the Certificate Insurance Policy issued with respect   
                                          to such Certificates. A security rating is not a               
                                          recommendation to buy, sell or hold securities and may be      
                                          subject to revision or withdrawal at any time by the assigning 
                                          rating organization. The ratings do not address the            
                                          possibility that Class A Certificateholders may suffer a lower 
                                          than anticipated yield. See "Ratings" in this Prospectus       
                                          Supplement and "Prepayment and Yield Considerations" in the    
                                          Prospectus.
</TABLE>
                                         
                                      S-16
<PAGE>

                                  RISK FACTORS

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

Prepayment and Maturity Considerations

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

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

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

         Except as otherwise described herein, distributions of principal will
be made to the Classes of Class A Certificates according to the priorities
described herein, rather than on a pro rata basis among such Classes. The timing
of commencement of principal distributions to each Class of the Class A
Certificates and the weighted average life of each such Class will be affected
by the rates of prepayment on the Mortgage Loans experienced both before and
after the commencement of principal distributions on each such Class. To the
extent funds in the Pre-Funding Account are not used to purchase Subsequent
Mortgage Loans by November 30, 1998, such funds will be used on the December 28,
1998 Distribution Date to make a mandatory prepayment of principal to the
Holders of the Group I Certificates, pro rata. In the event that the funds
remaining in the Pre-Funding Account on November 30, 1998 (i) exceed 1% of the
aggregate Principal Balance of the Mortgage Loans in the Trust on such date,
such funds will be used to prepay the principal of the Group I Certificates, pro
rata, on the December 28, 1998 Distribution Date, or (ii) are less than 1% of
the aggregate Principal Balance of the Mortgage Loans in the Trust on such date,
such funds will be distributed in accordance with the provisions of the Pooling
and Servicing Agreement 


                                      S-17
<PAGE>

(i.e. as part of the Group I Principal Distribution Amount in the sequential pay
structure). See "Certain Legal Aspects of the Mortgage Loans and Contracts --
The Mortgage Loans."

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

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

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

The Subsequent Mortgage Loans and the Pre-Funding Account

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

         To the extent that amounts on deposit in the Pre-Funding Account will
not be fully applied to the purchase of Subsequent Mortgage Loans by the Trust
by the end of the Pre-Funding Period, such remaining amount will be applied as a
prepayment of principal paid to the Holders of the Group I Certificates, pro
rata, on the December 28, 1998 Distribution Date as described herein. The amount
of any such prepayment will be applied to the Class A Certificates. Although no
assurances can be given, it is anticipated by the Depositor that the principal
amount of Subsequent Mortgage Loans sold to the Trust will require the
application of substantially all amounts on deposit in the Pre-Funding Account
and that there will be no material principal prepayment to the Holders of the
Group I Certificates.

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


                                      S-18
<PAGE>

Underwriting Standards, Limited Operating History and Potential Delinquencies

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

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

Geographic Concentration

         Certain geographic regions of the United States from time to time will
experience weaker regional economic conditions and housing markets, and,
consequently, will experience higher rates of loss and delinquency on loans
generally. Any concentration of the Mortgage Loans in such a region may present
risk considerations in addition to those generally present for similar mortgage
backed securities without such concentration. The Originators originate or
purchase their loans primarily on the eastern seaboard of the United States.
This practice may subject the Mortgage Pool to the risk that a downturn in the
economy in this area of the country would more greatly affect the Mortgage Pool
than if the Mortgage Pool were more diversified. In particular, approximately
27.54%, 23.21% and 19.32% of the Mortgage Loans in Mortgage Loan Group I by
Group I Statistical Calculation Date Aggregate Principal Balance and
approximately 33.88%, 27.45% and 16.79% of the Mortgage Loans in Mortgage Loan
Group II by Group II Statistical Calculation Date Aggregate Principal Balance
are secured by Mortgaged Properties located in New Jersey, New York and
Pennsylvania, respectively. Because of the relative geographic concentration of
the Mortgage Loans within New Jersey, Pennsylvania and New York, losses on the
Mortgage Loans may be higher than would be the case if the Mortgage Loans were
more geographically diversified. For example, certain of the Mortgaged
Properties may be more susceptible to certain types of special hazards, such as
earthquakes and other natural disasters and major civil disturbances, than
residential properties located in other parts of the country. In addition, the
economies of New Jersey, Pennsylvania and New York may be adversely affected to
a greater degree than the economies of other areas of the country by certain
regional developments. If the New Jersey, Pennsylvania and New York residential
real estate markets experience an overall decline in property values after the
dates of origination of the respective Mortgage Loans, then the rates of
delinquencies, foreclosures and losses on the Mortgage Loans may be expected to
increase and such increase may be substantial.

Balloon Payments

         As of the Statistical Calculation Date, the Mortgage Loans have been
originated at fixed interest rates for fixed terms ranging from 36 to 360
months. As of the Statistical Calculation Date, approximately 30.93% of the
Mortgage Loans in Mortgage Loan Group I and 41.01% of the Mortgage Loans in
Mortgage Loan Group II are not fully amortized over their terms and instead
require substantial balloon payments on their maturity dates (the "Balloon
Loans"). See "The Mortgage Pool." Because the principal balance of such Mortgage
Loans does not fully amortize over the term of the Mortgage Loan, such Mortgage
Loans may involve greater risks of default than Mortgage Loans whose principal
balance is fully amortized over the term of the Mortgage Loan. The borrower's
ability to pay the balloon amount due at maturity of such a Mortgage Loan will
depend on the borrower's ability to obtain adequate refinancing or funds from
other sources to repay the Mortgage Loan.

         The Originators believe that the Mortgage Loans are or will be
adequately collateralized and that, in light of the collateralization and the
relatively small average size of the Mortgage Loans, the borrowers will have the
ability to obtain adequate refinancing or secure funds from other sources. See
"The Mortgage Pool." However, the Originators have had only a very limited
historical default experience with respect to its portfolio when loans with
balloon payments come due and the Originators do not believe that the experience
provides meaningful information with respect to the Mortgage Loans.


                                      S-19
<PAGE>

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

Nature of Collateral; Second Lien Mortgage Loans

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

         As of the Statistical Calculation Date, approximately 10.66% of the
Mortgage Loans in Mortgage Loan Group I and 25.90% of the Mortgage Loans in
Mortgage Loan Group II are secured by Second Liens which are subordinate to the
rights of the mortgagee under related first mortgages. See "The Mortgage Pool."
As a result, the proceeds from any liquidation, insurance or condemnation
proceedings will be available to satisfy the principal balance of such a
Mortgage Loan only to the extent that the claims, if any, of each related first
mortgagee are satisfied in full, including any related foreclosure costs. In
addition, a mortgagee of a second mortgage may not foreclose on the Mortgaged
Property securing such mortgage unless it forecloses subject to the related
first mortgage, in which case it must either pay the entire amount of each first
mortgage to the applicable mortgagee at or prior to the foreclosure sale or
undertake the obligation to make payments on each senior mortgage in the event
of default thereunder. In servicing business and consumer purpose home equity
loans in its portfolio, it is the Servicer's practice to satisfy or reinstate
each such first mortgage at or prior to the foreclosure sale only to the extent
that it determines any amount so paid will be recoverable from future payments
and collections on the related loans or otherwise. The Trust will have no source
of funds to satisfy any first mortgage or make payments due to any first
mortgagee.

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

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

                                      S-20
<PAGE>


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

Decline in Real Estate Values

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

Payments on the Mortgage Loans

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

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

Effect of Mortgage Loan Yield on the Class A-4 Pass-Through Rate

         The Class A-4 Pass-Through Rate is based upon the value of an
adjustable index (one-month LIBOR), while the Mortgage Interest Rates on the
Mortgage Loans are fixed. Consequently, the interest which becomes due on such
Mortgage Loans (net of the Servicing Fees, the Trustee's Fees and the
Certificate Insurer premium amounts) during any Due Period may be less than the
amount of interest that would accrue at one-month LIBOR plus the margin on the
Class A-4 Certificates during the related Accrual Period, and will be limited to
such lower amount. While the Class A-4 Certificates do have a "carry-forward" or
"catch-up" feature if the amount of interest paid is so limited, the amount of
any shortfall or carry-forward is not guaranteed by the Certificate Insurance
Policy.

Effect of Losses

         Because principal distributions are paid to certain Classes of Group I
Certificates before other such Classes, Holders of Classes of Group I
Certificates having a later priority of payments bear a greater risk of losses
(because such Certificates will represent an increasing percentage interest in
the Trust Fund during the period prior to the commencement of distributions of
principal thereon) than Holders of Classes having earlier priorities for
distribution of principal.


                                      S-21
<PAGE>


Legal Considerations

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

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

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

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

                                      S-22
<PAGE>


                               THE MORTGAGE POOLS

General

         Difference between Statistical Calculation Date and Closing Date Pools.
The statistical information presented in this Prospectus Supplement concerning
the Mortgage Loans is based on the pool as of August 21, 1998 (such date, the
"Statistical Calculation Date"). Mortgage Loan Group I aggregated $73,051,622.82
as of the Statistical Calculation Date and Mortgage Loan Group II aggregated
$13,431,312.08 as of the Statistical Calculation Date. The Depositor expects
that the actual pools as of the Closing Date will represent approximately
$140,062,235.50 in aggregate Principal Balance of the Mortgage Loans in Mortgage
Loan Group I and Mortgage Loan Group II. The additional Mortgage Loans will
represent Mortgage Loans acquired or to be acquired by the Depositor on or prior
to the Closing Date. In addition, with respect to the pool as of the Statistical
Calculation Date as to which statistical information is presented herein, some
amortization of the pool will occur prior to the Closing Date. Moreover, certain
Mortgage Loans included in the pool as of the Statistical Calculation Date may
prepay in full, or may be determined not to meet the eligibility requirements
for the final pool, and may not be included in the final pool. As a result of
the foregoing, the statistical distribution of characteristics as of the Closing
Date for the final Mortgage Loan pool will vary somewhat from the statistical
distribution of such characteristics as of the Statistical Calculation Date as
presented in this Prospectus Supplement, although such variance will not be
material. In the event that the Depositor does not, as of the Closing Date, have
the full amount of Mortgage Loans which the Depositor expects to sell to the
Trust for allocation to Mortgage Loan Group I on such date, the Seller will
increase the size of the Pre-Funding Account and the Capitalized Interest
Account. Unless otherwise noted, all statistical percentages in this Prospectus
Supplement are measured by Statistical Calculation Date Aggregate Principal
Balance for each Mortgage Loan Group.

         Additional Mortgage Loans (the "Subsequent Mortgage Loans") are
intended to be purchased by the Trust for inclusion in Mortgage Loan Group I
from the Depositor from time to time on or before November 30, 1998 from funds
on deposit in the Pre-Funding Account. The Initial Mortgage Loans and the
Subsequent Mortgage Loans are referred to herein collectively as the "Mortgage
Loans." The Subsequent Mortgage Loans to be purchased by the Trust for inclusion
in Mortgage Loan Group I, if available, will be originated or purchased by the
Originators, sold by the Originators to the Seller, sold by the Seller to the
Depositor and then sold by the Depositor to the Trust. The Pooling and Servicing
Agreement will provide that the Mortgage Loans, following the conveyance of the
Subsequent Mortgage Loans, must in the aggregate conform to certain specified
characteristics described below under " -- Conveyance of Subsequent Mortgage
Loans."

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

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

Mortgage Loan Group I

         As of the Statistical Calculation Date, each of the Mortgage Loans in
Mortgage Loan Group I had remaining terms to maturity of no greater than 360
months and had a Mortgage Interest Rate of at least 7.99% per annum.


                                      S-23
<PAGE>

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

         As of the Statistical Calculation Date, the Mortgage Loans in Mortgage
Loan Group I consisted of 1,049 Mortgage Loans under which the related Mortgaged
Properties are located in 18 states, as set forth herein. As of the Statistical
Calculation Date, the Mortgage Loans in Mortgage Loan Group I had an aggregate
Principal Balance of $73,051,622.82, the minimum Principal Balance of any of the
Mortgage Loans was $9,992.72, the maximum principal balance thereof was
$225,000.00, and the average Principal Balance of the Mortgage Loans was
$69,639.30. As of the Statistical Calculation Date, Mortgage Interest Rates on
the Mortgage Loans in Mortgage Loan Group I ranged from 7.99% to 16.50% per
annum, and the weighted average Mortgage Interest Rate of the Mortgage Loans was
approximately 11.34 % per annum. As of the Statistical Calculation Date, the
original term to stated maturity of the Mortgage Loans in Mortgage Loan Group I
ranged from 36 months to 360 months, the remaining term to stated maturity
ranged from 36 months to 360 months, the weighted average original term to
stated maturity was approximately 253 months and the weighted average remaining
term to stated maturity was approximately 252 months. As of the Statistical
Calculation Date, no Mortgage Loan in Mortgage Loan Group I had a maturity later
than August 19, 2028. Approximately 69.07% of the aggregate Principal Balance of
the Mortgage Loans in Mortgage Loan Group I as of the Statistical Calculation
Date require monthly payments of principal that will fully amortize the Mortgage
Loans by their respective maturity dates, and approximately 30.93% of the
aggregate Principal Balance of the Mortgage Loans are Balloon Loans. The
weighted average CLTV of the Mortgage Loans in Mortgage Loan Group I as of the
Statistical Calculation Date was approximately 76.18%. As of the Statistical
Calculation Date, the Mortgage Loans in Mortgage Loan Group I consisted of
approximately 89.34% of Mortgage Loans secured by first lien mortgages ("First
Liens") on the related Mortgaged Properties, and approximately 10.66% of
Mortgage Loans secured by second lien mortgages ("Second Liens") on the related
Mortgaged Properties.

         The combined original principal balance of loans secured by first and
second lien mortgages is no greater than $227,150.00 for each mortgage property.
The Mortgage Loans will be serviced by the Servicer generally in accordance with
the standards and procedures required by Fannie Mae and Freddie Mac for their
respective mortgage-backed securities. As stated above, the Mortgage Loans in
Mortgage Loan Group I conform to Fannie Mae's and Freddie Mac's guidelines for
maximum original loan balances.

                                      S-24



<PAGE>


                GEOGRAPHICAL DISTRIBUTION OF MORTGAGED PROPERTIES

                                               Mortgage Group Loan I
<TABLE>
<CAPTION>


                             Number of                 Aggregate Unpaid           % of Statistical Calculation Date
       State               Mortgage Loans             Principal Balance            Aggregate Principal Balance (1)
- -------------------     --------------------        ---------------------        ------------------------------------
<S>                               <C>                 <C>                                         <C>  
Colorado                          1                   $       60,000.00                           0.08%
Connecticut                      17                          925,266.51                           1.27
Delaware                         22                        1,728,025.13                           2.37
Florida                          54                        4,382,775.09                           6.00
Georgia                         105                        6,700,020.28                           9.17
Illinois                         11                        1,018,499.74                           1.39
Indiana                           3                          190,600.00                           0.26
Maryland                         25                        1,801,293.69                           2.47
Michigan                          1                           42,903.02                           0.06
Mississippi                      16                          892,854.40                           1.22
New Jersey                      277                       20,119,873.43                          27.54
New York                        146                       14,115,272.31                          19.32
North Carolina                   12                          695,666.93                           0.95
Ohio                             27                        1,401,611.15                           1.92
Pennsylvania                    304                       16,954,616.55                          23.21
South Carolina                    4                          195,734.57                           0.27
Tennessee                         8                          420,563.25                           0.58
Virginia                         16                        1,406,046.77                           1.92
                               ----                    ----------------                       --------

   TOTAL..............         1049                      $73,051,622.82                        100.00%
                               ====                      ==============                        =======
</TABLE>

                                            DISTRIBUTION OF CLTV RATIOS

                                               Mortgage Loan Group I
<TABLE>
<CAPTION>

            Original                               Number of              Aggregate Unpaid         % of Statistical Calculation Date
           CLTV Range                            Mortgage Loans          Principal Balance          Aggregate Principal Balance(1)
           ----------                            --------------          -----------------          ------------------------------

<S>                               <C>                   <C>           <C>                                        <C>  
 5.000 less than CLTV less than = 10.000%               1             $         15,000.00                        0.02%
10.000 less than CLTV less than = 15.000                4                       72,696.19                        0.10
15.000 less than CLTV less than = 20.000                9                      198,944.77                        0.27
20.000 less than CLTV less than = 25.000               18                      655,620.31                        0.90
25.000 less than CLTV less than = 30.000                9                      334,568.21                        0.46
30.000 less than CLTV less than = 35.000               19                      682,027.01                        0.93
35.000 less than CLTV less than = 40.000               20                      842,235.71                        1.15
40.000 less than CLTV less than = 45.000               20                    1,026,064.12                        1.40
45.000 less than CLTV less than = 50.000               33                    1,810,138.06                        2.48
50.000 less than CLTV less than = 55.000               36                    1,676,111.77                        2.29
55.000 less than CLTV less than = 60.000               43                    2,687,630.97                        3.68
60.000 less than CLTV less than = 65.000               51                    3,303,448.03                        4.52
65.000 less than CLTV less than = 70.000               82                    5,211,533.42                        7.13
70.000 less than CLTV less than = 75.000              116                    7,856,066.90                       10.75
75.000 less than CLTV less than = 80.000              202                   14,244,185.52                       19.50
80.000 less than CLTV less than = 85.000              196                   13,400,699.04                       18.34
85.000 less than CLTV less than = 90.000              190                   19,034,652.79                       26.06
                                                     ----                ----------------                     -------
   TOTAL........................                     1049                  $73,051,622.82                      100.00%
                                                     ====                  ==============                     =======
</TABLE>
                                      S-25


<PAGE>



                  DISTRIBUTION OF GROSS MORTGAGE INTEREST RATES

                              Mortgage Loan Group I
<TABLE>
<CAPTION>


        Gross Mortgage                                   Number of           Aggregate Unpaid        of Statistical Calculation Date
     Interest Rate Range                               Mortgage Loans        Principal Balance      Aggregate Principal Balance (1)
     -------------------                               --------------         -----------------      -------------------------------

<S>                                          <C>        <C>            <C>                                   <C>  
  7.75  less than Gross Coupon less than =   8.00          4              $     375,702.66                      0.51%
  8.00  less than Gross Coupon less than =   8.25          1                     90,000.00                      0.12
  8.25  less than Gross Coupon less than =   8.50         18                  1,779,557.24                      2.44
  8.50  less than Gross Coupon less than =   8.75          7                    588,168.07                      0.81
  8.75  less than Gross Coupon less than =   9.00         27                  1,810,685.86                      2.48
  9.00  less than Gross Coupon less than =   9.25         12                  1,023,805.96                      1.40
  9.25  less than Gross Coupon less than =   9.50         73                  5,257,763.79                      7.20
  9.50  less than Gross Coupon less than =   9.75         36                  2,354,931.27                      3.22
  9.75  less than Gross Coupon less than =  10.00         73                  6,370,967.88                      8.72
 10.00  less than Gross Coupon less than =  10.25         18                  1,717,167.20                      2.35
 10.25  less than Gross Coupon less than =  10.50         89                  7,096,803.94                      9.71
 10.50  less than Gross Coupon less than =  10.75         28                  2,065,957.22                      2.83
 10.75  less than Gross Coupon less than =  11.00        124                  9,689,259.69                     13.26
 11.00  less than Gross Coupon less than =  11.25         19                  1,428,580.64                      1.96
 11.25  less than Gross Coupon less than =  11.50         68                  5,574,266.52                      7.63
 11.50  less than Gross Coupon less than =  11.75         52                  2,790,263.16                      3.82
 11.75  less than Gross Coupon less than =  12.00        110                  6,977,155.15                      9.55
 12.00  less than Gross Coupon less than =  12.25         21                  1,068,831.23                      1.46
 12.25  less than Gross Coupon less than =  12.50         39                  1,883,484.22                      2.58
 12.50  less than Gross Coupon less than =  12.75          9                    388,642.34                      0.53
 12.75  less than Gross Coupon less than =  13.00         55                  3,052,779.86                      4.18
 13.00  less than Gross Coupon less than =  13.25          8                    595,912.85                      0.82
 13.25  less than Gross Coupon less than =  13.50         21                  1,023,248.53                      1.40
 13.50  less than Gross Coupon less than =  13.75          3                     90,600.00                      0.12
 13.75  less than Gross Coupon less than =  14.00         28                  1,545,190.84                      2.12
 14.00  less than Gross Coupon less than =  14.25          4                    136,498.05                      0.19
 14.25  less than Gross Coupon less than =  14.50          2                    262,700.00                      0.36
 14.50  less than Gross Coupon less than =  14.75          2                     58,683.24                      0.08
 14.75  less than Gross Coupon less than =  15.00          5                    150,466.27                      0.21
 15.00  less than Gross Coupon less than =  15.25          1                    100,000.00                      0.14
 15.25  less than Gross Coupon less than =  15.50          2                     85,000.00                      0.12
 15.50  less than Gross Coupon less than =  15.75          3                    180,000.00                      0.25
 15.75  less than Gross Coupon less than =  16.00         80                  5,102,830.46                      6.99
 16.00  less than Gross Coupon less than =  16.25          6                    300,718.68                      0.41
 16.25  less than Gross Coupon less than =  16.50          1                     35,000.00                      0.05
                                                        ----              ----------------                    ------
   TOTAL...............................                 1049              $  73,051,622.82                    100.00%
                                                        ====              ================                    ======
</TABLE>

                                      S-26


<PAGE>


                   DISTRIBUTION OF ORIGINAL TERMS TO MATURITY
                                   (in months)

                              Mortgage Loan Group I
<TABLE>
<CAPTION>


  Range of Original Terms                      Number of                  Aggregate Unpaid         % of Statistical Calculation Date
     (in months)                             Mortgage Loans              Principal Balance           Aggregate Principal Balance(1)
     -----------                             --------------              -----------------           ------------------------------
<S>                                    <C>          <C>                 <C>                                        <C>  
  24 less than Orig. Term less than =  36           1                   $       15,000.00                          0.02%
  36 less than Orig. Term less than =  48           0                                0.00                          0.00
  48 less than Orig. Term less than =  60          29                          756,316.40                          1.04
  60 less than Orig. Term less than =  72           2                           26,000.00                          0.04
  72 less than Orig. Term less than =  84          10                          458,764.22                          0.63
  84 less than Orig. Term less than =  96           3                           73,970.05                          0.10
  96 less than Orig. Term less than = 108           3                           80,640.28                          0.11
 108 less than Orig. Term less than = 120          73                        2,282,127.28                          3.12
 120 less than Orig. Term less than = 132           0                                0.00                          0.00
 132 less than Orig. Term less than = 144           4                          233,321.31                          0.32
 144 less than Orig. Term less than = 156           0                                0.00                          0.00
 156 less than Orig. Term less than = 168           0                                0.00                          0.00
 168 less than Orig. Term less than = 180         459                       30,615,029.38                         41.91
 180 less than Orig. Term less than = 192           2                          222,500.00                          0.30
 192 less than Orig. Term less than = 204           1                           60,000.00                          0.08
 204 less than Orig. Term less than = 228           0                                0.00                          0.00
 228 less than Orig. Term less than = 240         169                       10,072,965.46                         13.79
 240 less than Orig. Term less than = 252           1                           64,000.00                          0.09
 252 less than Orig. Term less than = 288           0                                0.00                          0.00
 288 less than Orig. Term less than = 300          10                          503,630.09                          0.69
 300 less than Orig. Term less than = 312           0                                0.00                          0.00
 312 less than Orig. Term less than = 324           1                          144,000.00                          0.20
 324 less than Orig. Term less than = 336           2                          140,000.00                          0.19
 336 less than Orig. Term less than = 348          14                        1,014,746.52                          1.39
 348 less than Orig. Term less than = 360         265                       26,288,611.83                         35.99
                                                 ----                    ----------------                         -----
   TOTAL.................................        1049                      $73,051,622.82                        100.00%
                                                 ====                      ==============                       =======
</TABLE>
                                      S-27




<PAGE>


                   DISTRIBUTION OF REMAINING TERMS TO MATURITY
                                   (in months)

                              Mortgage Group Loan I

<TABLE>
<CAPTION>


  Range of Remaining Terms                     Number of                  Aggregate Unpaid         % of Statistical Calculation Date
     (in months)                             Mortgage Loans              Principal Balance           Aggregate Principal Balance(1)
     -----------                             --------------              -----------------           ------------------------------
<S>                                    <C>          <C>                 <C>                                        <C>  
  24 less than Orig. Term less than =  36           1                   $       15,000.00                          0.02%
  36 less than Orig. Term less than =  48           0                                0.00                          0.00
  48 less than Orig. Term less than =  60          29                          756,316.40                          1.04
  60 less than Orig. Term less than =  72           2                           26,000.00                          0.04
  72 less than Orig. Term less than =  84          10                          458,764.22                          0.63
  84 less than Orig. Term less than =  96           3                           73,970.05                          0.10
  96 less than Orig. Term less than = 108           3                           80,640.28                          0.11
 108 less than Orig. Term less than = 120          73                        2,282,127.28                          3.12
 120 less than Orig. Term less than = 132           0                                0.00                          0.00
 132 less than Orig. Term less than = 144           4                          233,321.31                          0.32
 144 less than Orig. Term less than = 156           0                                0.00                          0.00
 156 less than Orig. Term less than = 168           0                                0.00                          0.00
 168 less than Orig. Term less than = 180         459                       30,615,029.38                         41.91
 180 less than Orig. Term less than = 192           2                          222,500.00                          0.30
 192 less than Orig. Term less than = 204           1                           60,000.00                          0.08
 204 less than Orig. Term less than = 228           0                                0.00                          0.00
 228 less than Orig. Term less than = 240         169                       10,072,965.46                         13.79
 240 less than Orig. Term less than = 252           1                           64,000.00                          0.09
 252 less than Orig. Term less than = 288           0                                0.00                          0.00
 288 less than Orig. Term less than = 300          10                          503,630.09                          0.69
 300 less than Orig. Term less than = 312           0                                0.00                          0.00
 312 less than Orig. Term less than = 324           1                          144,000.00                          0.20
 324 less than Orig. Term less than = 336           2                          140,000.00                          0.19
 336 less than Orig. Term less than = 348          14                        1,014,746.52                          1.39
 348 less than Orig. Term less than = 360         265                       26,288,611.83                         35.99
                                                 ----                    ----------------                         -----
   TOTAL.................................        1049                      $73,051,622.82                        100.00%
                                                 ====                      ==============                       =======
</TABLE>

                                      S-28
<PAGE>


            DISTRIBUTION OF ORIGINAL MORTGAGE LOAN PRINCIPAL BALANCES

                              Mortgage Loan Group I

<TABLE>
<CAPTION>

   Range of Original Mortgage Loan                        Number of           Aggregate Unpaid     % of Statistical Calculation Date
         Principal Balances                             Mortgage Loans        Principal Balance     Aggregate Principal Balance (1)
         ------------------                             --------------         -----------------     -------------------------------

<S>                                   <C>                     <C>              <C>                                 <C>  
$ 5,000 less than Balance less than = $ 10,000                   9             $      89,992.72                    0.12%
 10,000 less than Balance less than =   15,000                  31                   412,078.24                    0.56
 15,000 less than Balance less than =   20,000                  60                 1,084,054.70                    1.48
 20,000 less than Balance less than =   25,000                  65                 1,520,663.68                    2.08
 25,000 less than Balance less than =   30,000                  69                 1,955,983.16                    2.68
 30,000 less than Balance less than =   35,000                  55                 1,824,766.57                    2.50
 35,000 less than Balance less than =   40,000                  71                 2,685,113.64                    3.68
 40,000 less than Balance less than =   45,000                  48                 2,090,156.67                    2.86
 45,000 less than Balance less than =   50,000                  48                 2,313,765.47                    3.17
 50,000 less than Balance less than =   55,000                  45                 2,380,255.30                    3.26
 55,000 less than Balance less than =   60,000                  64                 3,704,872.91                    5.07
 60,000 less than Balance less than =   65,000                  43                 2,712,353.69                    3.71
 65,000 less than Balance less than =   70,000                  37                 2,507,505.04                    3.43
 70,000 less than Balance less than =   75,000                  35                 2,539,331.09                    3.48
 75,000 less than Balance less than =   80,000                  37                 2,883,894.15                    3.95
 80,000 less than Balance less than =   85,000                  23                 1,900,880.36                    2.60
 85,000 less than Balance less than =   90,000                  25                 2,194,712.15                    3.00
 90,000 less than Balance less than =   95,000                  14                 1,304,234.74                    1.79
 95,000 less than Balance less than =  100,000                  30                 2,942,871.50                    4.03
100,000 less than Balance less than =  105,000                  14                 1,443,746.80                    1.98
105,000 less than Balance less than =  110,000                  23                 2,473,831.10                    3.39
110,000 less than Balance less than =  115,000                  18                 2,021,045.83                    2.77
115,000 less than Balance less than =  120,000                  26                 3,061,343.28                    4.19
120,000 less than Balance less than =  125,000                  22                 2,701,353.50                    3.70
125,000 less than Balance less than =  130,000                  15                 1,913,818.53                    2.62
130,000 less than Balance less than =  135,000                  15                 1,996,949.83                    2.73
135,000 less than Balance less than =  140,000                   6                   820,365.00                    1.12
140,000 less than Balance less than =  145,000                  14                 1,999,716.96                    2.74
145,000 less than Balance less than =  150,000                  12                 1,781,281.95                    2.44
150,000 less than Balance less than =  200,000                  54                 9,313,299.07                   12.75
200,000 less than Balance less than =  250,000                  21                 4,477,385.19                    6.13
                                                              ----             ----------------                  ------  
                          TOTAL...............                1049               $73,051,622.82                  100.00%
                                                              ====               ==============                 =========

</TABLE>
                                      S-29

<PAGE>


            DISTRIBUTION OF CURRENT MORTGAGE LOAN PRINCIPAL BALANCES

                              Mortgage Loan Group I

<TABLE>
<CAPTION>

   Range of Current Mortgage Loan                         Number of           Aggregate Unpaid     % of Statistical Calculation Date
         Principal Balances                             Mortgage Loans        Principal Balance     Aggregate Principal Balance (1)
         ------------------                             --------------         -----------------     -------------------------------

<S>                                   <C>                     <C>              <C>                                 <C>  
$ 5,000 less than Balance less than = $ 10,000                   9             $      89,992.72                    0.12%
 10,000 less than Balance less than =   15,000                  31                   412,078.24                    0.56
 15,000 less than Balance less than =   20,000                  60                 1,084,054.70                    1.48
 20,000 less than Balance less than =   25,000                  65                 1,520,663.68                    2.08
 25,000 less than Balance less than =   30,000                  69                 1,955,983.16                    2.68
 30,000 less than Balance less than =   35,000                  55                 1,824,766.57                    2.50
 35,000 less than Balance less than =   40,000                  71                 2,685,113.64                    3.68
 40,000 less than Balance less than =   45,000                  48                 2,090,156.67                    2.86
 45,000 less than Balance less than =   50,000                  48                 2,313,765.47                    3.17
 50,000 less than Balance less than =   55,000                  45                 2,380,255.30                    3.26
 55,000 less than Balance less than =   60,000                  64                 3,704,872.91                    5.07
 60,000 less than Balance less than =   65,000                  43                 2,712,353.69                    3.71
 65,000 less than Balance less than =   70,000                  37                 2,507,505.04                    3.43
 70,000 less than Balance less than =   75,000                  35                 2,539,331.09                    3.48
 75,000 less than Balance less than =   80,000                  37                 2,883,894.15                    3.95
 80,000 less than Balance less than =   85,000                  23                 1,900,880.36                    2.60
 85,000 less than Balance less than =   90,000                  25                 2,194,712.15                    3.00
 90,000 less than Balance less than =   95,000                  14                 1,304,234.74                    1.79
 95,000 less than Balance less than =  100,000                  30                 2,942,871.50                    4.03
100,000 less than Balance less than =  105,000                  14                 1,443,746.80                    1.98
105,000 less than Balance less than =  110,000                  23                 2,473,831.10                    3.39
110,000 less than Balance less than =  115,000                  18                 2,021,045.83                    2.77
115,000 less than Balance less than =  120,000                  26                 3,061,343.28                    4.19
120,000 less than Balance less than =  125,000                  22                 2,701,353.50                    3.70
125,000 less than Balance less than =  130,000                  15                 1,913,818.53                    2.62
130,000 less than Balance less than =  135,000                  15                 1,996,949.83                    2.73
135,000 less than Balance less than =  140,000                   6                   820,365.00                    1.12
140,000 less than Balance less than =  145,000                  14                 1,999,716.96                    2.74
145,000 less than Balance less than =  150,000                  12                 1,781,281.95                    2.44
150,000 less than Balance less than =  200,000                  54                 9,313,299.07                   12.75
200,000 less than Balance less than =  250,000                  21                 4,477,385.19                    6.13
                                                              ----             ----------------                  ------  
                          TOTAL...............                1049               $73,051,622.82                  100.00%
                                                              ====               ==============                 =========

</TABLE>
                                      S-30


<PAGE>


                           DISTRIBUTION BY LIEN STATUS

                              Mortgage Loan Group I
<TABLE>
<CAPTION>

                                 Number of                Aggregate Unpaid            % of Statistical Calculation Date
      Lien Status              Mortgage Loans             Principal Balance            Aggregate Principal Balance (1)
      -----------              --------------             -----------------            -------------------------------
<S>                                 <C>                  <C>                                      <C>   
First Lien.............             812                  $65,264,916.82                           89.34%
Second Lien............             237                    7,786,706.00                           10.66
                                   ----                  --------------                          ------
    TOTAL..............            1049                  $73,051,622.82                          100.00%
                                   ====                  ==============                          ======
</TABLE>

                        DISTRIBUTION BY AMORTIZATION TYPE

                              Mortgage Loan Group I
<TABLE>
<CAPTION>

                              Number of                Aggregate Unpaid            % of Statistical Calculation Date
   Amortization Type        Mortgage Loans             Principal Balance            Aggregate Principal Balance (1)
   -----------------        --------------             -----------------            -------------------------------
<S>                                <C>                     <C>                                    <C>    
Fully Amortizing.......            741                     $50,454,874.87                         69.07%
Balloon Loans..........            308                      22,596,747.95                         30.93
                                  ----                     --------------                        ------
    TOTAL..............           1049                     $73,051,622.82                        100.00%
                                  ====                     ==============                        ======
</TABLE>

                        DISTRIBUTION OF OCCUPANCY STATUS

                              Mortgage Loan Group I
<TABLE>
<CAPTION>


                              Number of                Aggregate Unpaid            % of Statistical Calculation Date
   Occupancy Status         Mortgage Loans             Principal Balance            Aggregate Principal Balance (1)
   ----------------         --------------             -----------------            -------------------------------
<S>                                <C>                    <C>                                     <C>   
Owner Occupied.........            930                    $65,458,924.45                          89.61%
Investor...............             65                      3,765,779.73                           5.15
Vacation/Second Home...             14                        800,523.40                           1.10
Business...............             40                      3,026,395.24                           4.14
                                  ----                    --------------                         ------
    TOTAL..............           1049                    $73,051,622.82                         100.00%
                                  ====                    ==============                         ======
</TABLE>
                                      S-31
<PAGE>

                         DISTRIBUTION OF PROPERTY TYPES

                              Mortgage Loan Group I
<TABLE>
<CAPTION>
                               Number of               Aggregate Unpaid           % of Statistical Calculation Date
      Property Type          Mortgage Loans           Principal Balance            Aggregate Principal Balance (1)
      -------------          --------------           -----------------            -------------------------------
<S>                                  <C>              <C>                                        <C>  
PUD......................            8                $     480,896.32                           0.66%
Commercial...............            9                      777,581.13                           1.06
2-4 Residential..........           86                    8,016,299.14                          10.97
Townhouses...............           99                    4,490,631.96                           6.15
Condominiums.............           16                      711,734.61                           0.97
Single Family............          793                   55,906,679.32                          76.53
Mobile Home..............            6                      198,986.23                           0.27
5+ Family................            1                      220,000.00                           0.30
Mixed Use................           31                    2,248,814.11                           3.08
                                  ----                  --------------                         ------
    TOTAL................         1049                  $73,051,622.82                         100.00%
                                  ====                  ==============                         ======
</TABLE>
(1) Due to rounding up, the percentiles may not precisely total 100.00%.

                                      S-32



<PAGE>


Mortgage Loan Group II

         As of the Statistical Calculation Date, each of the Mortgage Loans in
Mortgage Loan Group II had remaining terms to maturity of no greater than 360
months and had a Mortgage Interest Rate of at least 8.99% per annum.

         As of the Statistical Calculation Date, the Mortgage Loans in Mortgage
Loan Group II consisted of 67 Mortgage Loans under which the related Mortgaged
Properties are located in 8 states, as set forth herein. As of the Statistical
Calculation Date, the Mortgage Loans in Mortgage Loan Group II had an aggregate
Principal Balance of $13,431,312.08 the minimum Principal Balance of any of the
Mortgage Loans was $24,000.00, the maximum principal balance thereof was
$380,000.00, and the average Principal Balance of the Mortgage Loans was
$200,467.34. As of the Statistical Calculation Date, Mortgage Interest Rates on
the Mortgage Loans in Mortgage Loan Group II ranged from 8.99% to 15.99% per
annum, and the weighted average Mortgage Interest Rate of the Mortgage Loans was
approximately 12.13 % per annum. As of the Statistical Calculation Date, the
original term to stated maturity of the Mortgage Loans in Mortgage Loan Group II
ranged from 120 months to 360 months, the remaining term to stated maturity
ranged from 119 months to 360 months, the weighted average original term to
stated maturity was approximately 244 months and the weighted average remaining
term to stated maturity was approximately 243 months. As of the Statistical
Calculation Date, no Mortgage Loan in Mortgage Loan Group II had a maturity
later than August 19, 2028. Approximately 58.99% of the aggregate Principal
Balance of the Mortgage Loans in Mortgage Loan Group II as of the Statistical
Calculation Date require monthly payments of principal that will fully amortize
the Mortgage Loans by their respective maturity dates, and approximately 41.01%
of the aggregate Principal Balance of the Mortgage Loans are Balloon Loans. The
weighted average CLTV of the Mortgage Loans in Mortgage Loan Group II as of the
Statistical Calculation Date was approximately 72.05%. As of the Statistical
Calculation Date, the Mortgage Loans in Mortgage Loan Group II consisted of
approximately 74.10% by Aggregate Principal Balance of Mortgage Loans secured by
first lien mortgages ("First Liens") on the related Mortgaged Properties, and
approximately 25.90% by Aggregate Principal Balance of Mortgage Loans secured by
second lien mortgages ("Second Liens") on the related Mortgaged Properties.


                                      S-33
<PAGE>


                GEOGRAPHICAL DISTRIBUTION OF MORTGAGED PROPERTIES

                             Mortgage Loan Group II
<TABLE>
<CAPTION>
                                     Number of             Aggregate Unpaid           % of Statistical Calculation Date
    State                           Mortgage Loans          Principal Balance           Aggregate Principal Balance (1)
    -----                           --------------          -----------------           -------------------------------
<S>                                       <C>              <C>                                     <C>  
Connecticut                               2                $     482,000.00                        3.59%
Georgia                                   6                    1,643,200.00                       12.23
Maryland                                  1                      310,891.79                        2.31
New Jersey                               24                    4,550,286.66                       33.88
New York                                 19                    3,687,415.17                       27.45
Ohio                                      2                      279,000.00                        2.08
Pennsylvania                             11                    2,255,518.46                       16.79
Virginia                                  2                      223,000.00                        1.66
                                         --                  --------------                      ------
   TOTAL................                 67                  $13,431,312.08                      100.00%
                                         ==                  ==============                      ======
</TABLE>


                           DISTRIBUTION OF CLTV RATIOS

                             Mortgage Loan Group II
<TABLE>
<CAPTION>


            Original                               Number of              Aggregate Unpaid         % of Statistical Calculation Date
           CLTV Range                            Mortgage Loans          Principal Balance          Aggregate Principal Balance(1)
           ----------                            --------------          -----------------          ------------------------------
<S>                                                  <C>                 <C>                                   <C>  
25.000  less than CLTV less than =  30.000%             2                  $   384,613.81                         2.86%
30.000  less than CLTV less than =  35.000              0                            0.00                         0.00
35.000  less than CLTV less than =  40.000              0                            0.00                         0.00
40.000  less than CLTV less than =  45.000              1                      265,000.00                         1.97
45.000  less than CLTV less than =  50.000              3                      940,000.00                         7.00
50.000  less than CLTV less than =  55.000              1                      350,000.00                         2.61
55.000  less than CLTV less than =  60.000              4                      696,536.67                         5.19
60.000  less than CLTV less than =  65.000              4                      651,973.10                         4.85
65.000  less than CLTV less than =  70.000              9                    1,974,094.13                        14.70
70.000  less than CLTV less than =  75.000             13                    2,153,953.60                        16.04
75.000  less than CLTV less than =  80.000              7                    1,466,726.44                        10.92
80.000  less than CLTV less than =  85.000             14                    2,625,423.65                        19.55
85.000  less than CLTV less than =  90.000              7                    1,737,165.30                        12.93
90.000  less than CLTV less than =  95.000              2                      185,825.38                         1.38
                                                       --                  --------------                       ------
   TOTAL........................                       67                  $13,431,312.08                       100.00%
                                                       ==                  ==============                       =======
</TABLE>
                                      S-34
<PAGE>

                  DISTRIBUTION OF GROSS MORTGAGE INTEREST RATES

                             Mortgage Loan Group II
<TABLE>
<CAPTION>

        Gross Mortgage                             Number of            Aggregate Unpaid          % of Statistical Calculation Date
     Interest Rate Range                         Mortgage Loans         Principal Balance          Aggregate Principal Balance (1)
     -------------------                         --------------         -----------------          -------------------------------
<S>                                                  <C>                  <C>                                <C>
 8.75 less than Gross Coupon less than =  9.00          7                 $  1,580,626.44                       11.77%
 9.00 less than Gross Coupon less than =  9.25          1                      340,000.00                        2.53
 9.25 less than Gross Coupon less than =  9.50          0                            0.00                        0.00
 9.50 less than Gross Coupon less than =  9.75          3                      785,090.15                        5.85
 9.75 less than Gross Coupon less than = 10.00          3                      795,482.01                        5.92
10.00 less than Gross Coupon less than = 10.25          3                      865,915.46                        6.45
10.25 less than Gross Coupon less than = 10.50          0                            0.00                        0.00
10.50 less than Gross Coupon less than = 10.75          3                      718,491.79                        5.35
10.75 less than Gross Coupon less than = 11.00          9                    2,036,855.11                       15.16
11.00 less than Gross Coupon less than = 11.25          1                       54,600.00                        0.41
11.25 less than Gross Coupon less than = 11.50          2                      391,500.00                        2.91
11.50 less than Gross Coupon less than = 11.75          2                      367,000.00                        2.73
11.75 less than Gross Coupon less than = 12.00          1                      274,000.00                        2.04
12.00 less than Gross Coupon less than = 12.25          1                       25,000.00                        0.19
12.25 less than Gross Coupon less than = 12.50          3                      212,825.38                        1.58
12.50 less than Gross Coupon less than = 12.75          0                            0.00                        0.00
12.75 less than Gross Coupon less than = 13.00          5                      829,801.00                        6.18
13.00 less than Gross Coupon less than = 13.25          1                       60,000.00                        0.45
13.25 less than Gross Coupon less than = 13.50          0                            0.00                        0.00
13.50 less than Gross Coupon less than = 13.75          0                            0.00                        0.00
13.75 less than Gross Coupon less than = 14.00          2                      565,500.00                        4.21
14.00 less than Gross Coupon less than = 14.25          0                            0.00                        0.00
14.25 less than Gross Coupon less than = 14.50          0                            0.00                        0.00
14.50 less than Gross Coupon less than = 14.75          0                            0.00                        0.00
14.75 less than Gross Coupon less than = 15.00          1                       94,000.00                        0.70
15.00 less than Gross Coupon less than = 15.25          0                            0.00                        0.00
15.25 less than Gross Coupon less than = 15.50          0                            0.00                        0.00
15.50 less than Gross Coupon less than = 15.75          5                      805,745.16                        6.00
15.75 less than Gross Coupon less than = 16.00         14                    2,628,879.58                       19.57
                                                       --                  --------------                      ------
   TOTAL......................................         67                  $13,431,312.08                      100.00%
                                                       ==                  ==============                      ======
</TABLE>
                                      S-35




<PAGE>
                   DISTRIBUTION OF ORIGINAL TERMS TO MATURITY
                                   (in months)

                             Mortgage Loan Group II
<TABLE>
<CAPTION>


  Range of Original Terms                      Number of                 Aggregate Unpaid          % of Statistical Calculation Date
     (in months)                              Mortgage Loans              Principal Balance           Aggregate Principal Balance(1)
     -----------                              --------------              -----------------           ------------------------------
<S>                                               <C>                      <C>                                <C>
108  less than Orig. Term less than = 120           2                      $   214,825.38                           1.60%
120  less than Orig. Term less than = 168           0                                0.00                           0.00
168  less than Orig. Term less than = 180          40                        7,979,284.83                          59.41
180  less than Orig. Term less than = 228           0                               0.00                            0.00
228  less than Orig. Term less than = 240           7                          597,351.61                           4.45
240  less than Orig. Term less than = 348           0                                0.00                           0.00
348  less than Orig. Term less than = 360          18                        4,639,850.26                          34.55
                                                   --                      --------------                         ------
   TOTAL.................................          67                     $13,431,312.08                         100.00%
                                                   ==                     ==============                         ======
</TABLE>



                   DISTRIBUTION OF REMAINING TERMS TO MATURITY
                                   (in months)

                             Mortgage Loan Group II
<TABLE>
<CAPTION>


  Range of Remaining Terms                    Number of                Aggregate Unpaid            % of Statistical Calculation Date
        (in months)                         Mortgage Loans              Principal Balance           Aggregate Principal Balance (1)
        -----------                         --------------              -----------------          ---------------------------------
<S>                                           <C>                       <C>                                        <C>
108  less than Rem. Term less than = 120            2                   $    214,825.38                             1.60%
120  less than Rem. Term less than = 168            0                              0.00                             0.00
168  less than Rem. Term less than = 180           40                      7,979,284.83                            59.41
180  less than Rem. Term less than = 228            0                              0.00                             0.00
228  less than Rem. Term less than = 240            7                        597,351.61                             4.45
240  less than Rem. Term less than = 348            0                              0.00                             0.00
348  less than Rem. Term less than = 360           18                      4,639,850.26                            34.55
                                                   --                    --------------                           ------
   TOTAL................................           67                    $13,431,312.08                           100.00%
                                                   ==                    ==============                           ======
</TABLE>
                                      S-36

<PAGE>


            DISTRIBUTION OF ORIGINAL MORTGAGE LOAN PRINCIPAL BALANCES

                             Mortgage Loan Group II
<TABLE>
<CAPTION>

Range of Original Mortgage                        Number of              Aggregate Unpaid          % of Statistical Calculation Date
 Loan Principal Balances                        Mortgage Loans           Principal Balance          Aggregate Principal Balance (1)
 -----------------------                        --------------           -----------------          -------------------------------
<S>                                                 <C>                   <C>                               <C>
$20,000 less than Balance less than =  25,000         2                   $      49,000.00                       0.36%
 25,000 less than Balance less than =  30,000         1                          29,987.28                       0.22
 30,000 less than Balance less than =  35,000         0                               0.00                       0.00
 35,000 less than Balance less than =  40,000         3                         119,735.63                       0.89
 40,000 less than Balance less than =  45,000         1                          42,764.33                       0.32
 45,000 less than Balance less than =  50,000         0                               0.00                       0.00
 50,000 less than Balance less than =  55,000         1                          54,600.00                       0.41
 55,000 less than Balance less than =  60,000         4                         234,411.71                       1.75
 60,000 less than Balance less than =  65,000         1                          65,000.00                       0.48
 65,000 less than Balance less than =  70,000         2                         139,933.45                       1.04
 70,000 less than Balance less than =  75,000         0                               0.00                       0.00
 75,000 less than Balance less than =  80,000         1                          79,000.00                       0.59
 80,000 less than Balance less than =  85,000         0                               0.00                       0.00
 85,000 less than Balance less than =  90,000         1                          89,536.67                       0.67
 90,000 less than Balance less than =  95,000         1                          94,000.00                       0.70
 95,000 less than Balance less than = 100,000         1                         100,000.00                       0.74
100,000 less than Balance less than = 105,000         2                         207,000.00                       1.54
105,000 less than Balance less than = 110,000         1                         108,000.00                       0.80
110,000 less than Balance less than = 115,000         0                               0.00                       0.00
115,000 less than Balance less than = 120,000         2                         239,626.44                       1.78
120,000 less than Balance less than = 145,000         0                               0.00                       0.00
145,000 less than Balance less than = 150,000         2                         292,000.00                       2.17
150,000 less than Balance less than = 200,000         3                         512,094.13                       3.81
200,000 less than Balance less than = 250,000        11                       2,557,847.91                      19.04
250,000 less than Balance less than = 300,000        12                       3,375,223.71                      25.13
300,000 less than Balance less than = 350,000        13                       4,294,050.82                      31.97
350,000 less than Balance less than = 400,000         2                         747,500.00                       5.57
                                                     --                      -------------                     ------
       TOTAL.................................        67                     $13,431,312.08                     100.00%
                                                     ==                     ==============                     ======
</TABLE>
                                      S-37
<PAGE>


            DISTRIBUTION OF CURRENT MORTGAGE LOAN PRINCIPAL BALANCES

                             Mortgage Loan Group II
<TABLE>
<CAPTION>

Range of Current Mortgage                         Number of              Aggregate Unpaid          % of Statistical Calculation Date
 Loan Principal Balances                        Mortgage Loans           Principal Balance          Aggregate Principal Balance (1)
 -----------------------                        --------------           -----------------          -------------------------------
<S>                                                  <C>                  <C>                          <C>
$20,000 less than Balance less than =  25,000         2                   $      49,000.00                       0.36%
 25,000 less than Balance less than =  30,000         1                          29,987.28                       0.22
 30,000 less than Balance less than =  35,000         0                               0.00                       0.00
 35,000 less than Balance less than =  40,000         3                         119,735.63                       0.89
 40,000 less than Balance less than =  45,000         1                          42,764.33                       0.32
 45,000 less than Balance less than =  50,000         0                               0.00                       0.00
 50,000 less than Balance less than =  55,000         1                          54,600.00                       0.41
 55,000 less than Balance less than =  60,000         4                         234,411.71                       1.75
 60,000 less than Balance less than =  65,000         1                          65,000.00                       0.48
 65,000 less than Balance less than =  70,000         2                         139,933.45                       1.04
 70,000 less than Balance less than =  75,000         0                               0.00                       0.00
 75,000 less than Balance less than =  80,000         1                          79,000.00                       0.59
 80,000 less than Balance less than =  85,000         0                               0.00                       0.00
 85,000 less than Balance less than =  90,000         1                          89,536.67                       0.67
 90,000 less than Balance less than =  95,000         1                          94,000.00                       0.70
 95,000 less than Balance less than = 100,000         1                         100,000.00                       0.74
100,000 less than Balance less than = 105,000         2                         207,000.00                       1.54
105,000 less than Balance less than = 110,000         1                         108,000.00                       0.80
110,000 less than Balance less than = 115,000         0                               0.00                       0.00
115,000 less than Balance less than = 120,000         2                         239,626.44                       1.78
120,000 less than Balance less than = 145,000         0                               0.00                       0.00
145,000 less than Balance less than = 150,000         2                         292,000.00                       2.17
150,000 less than Balance less than = 200,000         3                         512,094.13                       3.81
200,000 less than Balance less than = 250,000        11                       2,557,847.91                      19.04
250,000 less than Balance less than = 300,000        12                       3,375,223.71                      25.13
300,000 less than Balance less than = 350,000        13                       4,294,050.82                      31.97
350,000 less than Balance less than = 400,000         2                         747,500.00                       5.57
                                                     --                      -------------                     ------
       TOTAL.................................        67                     $13,431,312.08                     100.00%
                                                     ==                     ==============                     ======
</TABLE>
                                      S-38
<PAGE>


                           DISTRIBUTION BY LIEN STATUS

                             Mortgage Loan Group II
<TABLE>
<CAPTION>

                              Number of                Aggregate Unpaid            % of Statistical Calculation Date
      Lien Status            Mortgage Loans             Principal Balance            Aggregate Principal Balance (1)
      -----------            --------------             -----------------            -------------------------------
<S>                                  <C>                <C>                                       <C>   
First Lien.............              34                  $ 9,952,622.44                           74.10%
Second Lien............              33                    3,478,689.64                           25.90
                                     --                  --------------                          ------
    TOTAL..............              67                  $13,431,312.08                          100.00%
                                     ==                  ===============                         ======
</TABLE>


                                         DISTRIBUTION BY AMORTIZATION TYPE

                                              Mortgage Loan Group II
<TABLE>
<CAPTION>

                              Number of                Aggregate Unpaid            % of Statistical Calculation Date
   Amortization Type         Mortgage Loans             Principal Balance            Aggregate Principal Balance (1)
   -----------------         --------------             -----------------            -------------------------------
<S>                                 <C>                   <C>                                     <C>   
Fully Amortizing.......             45                     $ 7,922,654.73                         58.99%
Balloon Loans..........             22                       5,508,657.35                         41.01
                                    --                     --------------                        ------
    TOTAL..............             67                     $13,431,312.08                        100.00%
                                    ==                     ==============                        ======
</TABLE>

                        DISTRIBUTION OF OCCUPANCY STATUS

                             Mortgage Loan Group II
<TABLE>
<CAPTION>

                              Number of                Aggregate Unpaid            % of Statistical Calculation Date
Occupancy Status            Mortgage Loans             Principal Balance            Aggregate Principal Balance (1)
- ----------------            --------------             -----------------            -------------------------------
<S>                                 <C>                   <C>                                     <C>   
Owner Occupied.........             55                    $10,852,179.64                          80.80%
Investor...............              2                        513,000.00                           3.82
Vacation/Second Home...              1                        119,626.44                           0.89
Business...............              9                      1,946,506.00                          14.49
                                     -                    --------------                         ------
    TOTAL..............             67                    $13,431,312.08                         100.00%
                                    ==                    ===============                        =======
</TABLE>

                         DISTRIBUTION OF PROPERTY TYPES

                             Mortgage Loan Group II
<TABLE>
<CAPTION>


                                 Number of               Aggregate Unpaid           % of Statistical Calculation Date
      Property Type            Mortgage Loans           Principal Balance            Aggregate Principal Balance (1)
      -------------            --------------           -----------------            -------------------------------
<S>                                   <C>              <C>                                           <C>  
PUD......................             1                 $    297,109.90                              2.21%
Commercial...............             3                      724,150.48                              5.39
2-4 Residential..........             3                      537,000.00                              4.00
Condominiums.............             1                       70,000.00                              0.52
Single Family............            52                   10,300,696.18                             76.69
5+ Family................             1                      280,000.00                              2.08
Mixed Use................             6                    1,222,355.52                              9.10
                                     --                  --------------                            ------
- --------------------------
    TOTAL................            67                  $13,431,312.08                            100.00%
                                     ==                  ==============                            ======
</TABLE>

(1) Due to rounding up, the percentiles may not precisely total 100.00%.

                                      S-39
<PAGE>


Conveyance of Subsequent Mortgage Loans to Mortgage Loan Group I

         The Pooling and Servicing Agreement permits the Trust to acquire for
inclusion in Mortgage Loan Group I approximately $59,937,764.50 aggregate
Principal Balance of Subsequent Mortgage Loans. Accordingly, the statistical
characteristics of the Mortgage Loans in Mortgage Loan Group I will vary as of
any Subsequent Cut-Off Date upon the acquisition of Subsequent Mortgage Loans.

         The obligation of the Trust to purchase the Subsequent Mortgage Loans
on a Subsequent Transfer Date is subject to the following requirements: (i) such
Subsequent Mortgage Loan may not be 30 or more days contractually delinquent as
of the related Subsequent Cut-Off Date; (ii) the original term to maturity of
such Subsequent Mortgage Loan may not exceed 360 months; (iii) such Subsequent
Mortgage Loan must have a Mortgage Interest Rate of at least 7.50%; (iv) the
purchase of the Subsequent Mortgage Loans is consented to by the Certificate
Insurer and the Rating Agencies; (v) the Principal Balance of any such
Subsequent Mortgage Loan may not exceed $225,000.00; (vi) no more than 10.70% of
such Subsequent Mortgage Loans may be second liens; (vii) no such Subsequent
Mortgage Loan shall have a CLTV of more than (a) for consumer purpose loans,
90%, and (b) for business purpose loans, 80%; (viii) no more than 31% of such
Subsequent Mortgage Loans may be Balloon Loans; (ix) no more than 4.50% of such
Subsequent Mortgage Loans may be secured by mixed-use properties, commercial
properties, or five or more unit multifamily properties; and (x) following the
purchase of such Subsequent Mortgage Loans by the Trust, the Mortgage Loans
(including the Subsequent Mortgage Loans) (a) will have a weighted average
Mortgage Interest Rate, (I) for consumer purpose loans, of at least 11.10% and
(II) for business purpose loans, of at least 16%; and (b) will have a weighted
average CLTV of not more than (I) for consumer purpose loans, 76.50%, and (II)
for business purpose loans, 63%. The combined original principal balance of
loans secured by first and second lien mortgages is no greater than $227,150.00
for each mortgaged property. The Pooling and Servicing Agreement will provide
that any of such requirements may be waived or modified in any respect upon
prior written consent of the Certificate Insurer with the exception of the
Fannie Mae and Freddie Mac requirements.

                  THE ORIGINATORS, THE SELLER AND THE SERVICER

General

         American Business Credit, Inc., a Pennsylvania corporation ("ABC"), the
Servicer and an Originator, is a wholly-owned direct subsidiary of American
Business Financial Services, Inc., a Delaware corporation ("ABFS"). HomeAmerican
Credit, Inc. d/b/a Upland Mortgage, a Pennsylvania corporation ("Upland"), an
Originator and a Subservicer, is a wholly-owned subsidiary of ABC. New Jersey
Mortgage Investment Corp., a New Jersey corporation ("NJMIC"), an Originator and
a Subservicer, is a wholly owned subsidiary of ABC. The Seller, ABFS 1998-3,
Inc., a Delaware corporation, is owned by ABC, Upland and NJMIC.

         ABFS is a financial services company operating primarily in the eastern
region of the United States. ABFS, through ABC, originates, sells and services
loans to businesses secured by real estate and other business assets, and,
through Upland, originates, sells and services non-conforming mortgage loans,
typically to credit impaired borrowers, secured by mortgages on single-family
residences. ABFS, through a subsidiary, also originates small ticket leases
(generally $5,000 to $250,000) and, to a lesser extent, middle market leases
(generally $250,001 to $1.0 million) for the acquisition of business equipment.
In addition, ABFS, acting through Upland, has business arrangements with several
financial institutions pursuant to which Upland will purchase home equity loans
that do not meet the underwriting guidelines of the selling institution but meet
Upland's underwriting criteria (the "Bank Alliance Program").

         ABFS's customers currently consist primarily of two groups. The first
category of customers includes credit impaired borrowers who generally are
unable to obtain financing from banks or savings and loan associations that have
historically provided loans only to individuals with favorable credit
characteristics. These borrowers generally have impaired or unsubstantiated
credit characteristics and/or unverifiable income and respond favorably to
ABFS's marketing efforts. The second category of customers includes borrowers
who would qualify for loans from traditional lending sources but elect to
utilize ABFS's products and services. ABFS's experience has indicated that these
borrowers are attracted to ABFS's loan products as a result of its marketing
efforts, the personalized 


                                      S-40
<PAGE>

service provided by ABFS's staff of lending officers and the timely response to
loan requests. Historically, both categories of customers have been willing to
pay ABFS's origination fees and interest rates which are generally higher than
those charged by traditional lending sources. ABFS also markets mortgage loans
to borrowers with favorable credit histories. ABFS' lease customers are
typically small businesses or proprietorships with less than 100 employees with
favorable credit histories.

         ABFS was incorporated in Delaware in 1985. ABFS is a publicly traded
company and its common stock is listed on the Nasdaq National Market System
under the symbol "ABFI." The principal executive offices of ABFS and its
operating entities are located at Balapointe Office Centre, 111 Presidential
Boulevard, Suite 215, Bala Cynwyd, PA 19004. Its telephone number at such
address is (610) 668-2440.

The Originators

         The Mortgage Loans were or will be originated or purchased by the
Originators directly in the ordinary course of their business. The Originators'
primary source of loan product is retail marketing, directly targeting small
businesses and consumers through various advertising mediums.

         The business purpose Mortgage Loans were or will be originated or
purchased by ABC (except for Mortgage Loans which are secured by properties
located in states where the originating or purchasing of mortgage loans requires
a mortgage banking license, in which case Upland has or will originate or
purchase such Mortgage Loans). The consumer purpose Mortgage Loans were or will
be originated or purchased by Upland.

         None of ABC, Upland or NJMIC will insure or guarantee the Class A
Certificates.

         American Business Credit, Inc. ABC originates, services and sells
business purpose loans collateralized by real estate. ABC's operating
subsidiaries include: (i) Upland, a consumer purpose residential mortgage
company; (ii) Process Servicing Center, Inc., a loan processor for home equity
loans generated by the Bank Alliance Program; (iii) HomeAmerican Consumer
Discount Company, a consumer loan company; (iv) American Business Leasing, Inc.,
a small equipment leasing company; (v) ABC Holdings Corporation, a holder of
foreclosed real estate; and (vi) NJMIC, a residential mortgage company. ABC was
incorporated in 1988 pursuant to the laws of the Commonwealth of Pennsylvania
and maintains its corporate headquarters in the metropolitan Philadelphia area.

         ABC currently markets its financial services and originates or
purchases business loans through a retail network of salespeople in
Pennsylvania, Delaware, Maryland, New Jersey, New York, Virginia, Ohio and
Connecticut. ABC's origination program is primarily a retail marketing program
utilizing various forms of advertising and a direct sales force. ABC's marketing
effort is principally undertaken by its commissioned sales staff, which consists
of full time professional sales persons who are responsible for converting
advertising leads into loan applications. ABC advertises through newspapers and
radio as well as by conducting large direct mail campaigns targeted at owners of
small businesses located in ABC's market area.

         ABC makes business purpose mortgage loans to corporations,
partnerships, other business entities and sole proprietors. ABC primarily makes
loans to borrowers with non-perfect credit histories. As a result, ABC typically
requires lower loan-to-value ratios than are generally required of borrowers
with unblemished credit histories. All such loans are collateralized by a first
or second mortgage lien on a principal residence or some other parcel of real
property, such as office and apartment buildings and mixed use buildings owned
by the borrower, a principal of the borrower, or a guarantor of the borrower.
ABC, generally, further collateralizes its loans by obtaining a lien on the
borrower's other tangible and intangible assets and by filing appropriate UCC
financing statements.

         ABC makes loans for various business purposes including, but not
limited to, working capital, business expansion, equipment acquisition and
debt-consolidation. ABC does not target any particular industries or trade
groups.

         Loans made by ABC generally range from $15,000 to $350,000 and average
approximately $83,000. See "The Mortgage Pool."

                                      S-41
<PAGE>


         HomeAmerican Credit, Inc. d/b/a Upland Mortgage. Upland, ABC's home
equity lending subsidiary, is a Pennsylvania corporation and was incorporated in
May 1991. Upland primarily originates residential mortgages and consumer home
equity loans. Upland is licensed to act and currently operates as a first and
second mortgage banker/lender in Pennsylvania, New Jersey, Delaware, Georgia,
Maryland, North Carolina, South Carolina, Georgia, Florida and Virginia. Upland
recently has been granted licenses to act as a mortgage lender and expects to
begin originating consumer home equity loans in Connecticut, New York and Ohio
during calendar 1998.

         Upland originates business loans on behalf of ABC in instances where
state licensing laws require a mortgage license in order to make such loans. In
such circumstances, the credit criteria and collateral requirements utilized by
Upland are identical to those utilized by ABC. As such, ABC's lending procedures
and policies govern Upland when it is originating business purpose Mortgage
Loans.

         Upland primarily markets its residential mortgage and consumer home
equity loans through print advertisements in various newspapers, television and
radio advertisements and through direct mail campaigns in the states where it
originates or purchases mortgage loans. Upland takes applications from potential
borrowers over the phone and in person. The loan request is then processed and
closed. Upland attempts to provide its home equity borrowers with a loan
approval within 24 hours and to close its home equity loans within approximately
seven to ten days of obtaining a loan approval.

         Upland's growth strategy includes not only geographic expansion into
the markets where it has recently been granted mortgage licenses, but also the
acquisition of other mortgage bankers and brokers which compliment Upland's
market. Toward this goal, HomeAmerican Credit, Inc., in February 1996, acquired
all of the assets of Upland Mortgage Corp., a New Jersey and Pennsylvania
licensed mortgage broker and commenced doing business as "Upland Mortgage" in
August, 1996.

         Prior to 1995, each of the non-business residential mortgages and home
equity consumer loans originated and funded by Upland was sold to one of several
third party lenders, at a premium. Upland presently accumulates portfolios of
such non-business loans for the purpose of retaining such loans, selling such
loans in bulk or engaging in securitizations. The business loans made by Upland
are either retained in Upland's portfolio, securitized or sold to third parties.
Upland's residential mortgages and home equity loans are currently made in
accordance with loan-to-value standards set forth in the underlying credit
manual. The loan-to-value ratios and terms and conditions utilized for its
business loans are identical to those utilized by ABC.

         In fiscal 1996, Upland, in conjunction with the Processing Service
Center, Inc., implemented the Bank Alliance Program, which is designed to
provide an additional source of home equity loans. The Bank Alliance Program
targets traditional financial institutions, such as banks, which because of
their strict underwriting and credit guidelines have generally provided mortgage
financing only to the most credit-worthy borrowers. The Bank Alliance Program
enables such financial institutions to originate loans to credit impaired
borrowers in order to achieve certain community reinvestment objectives and
subsequently sell such loans to Upland.

         Under the program, a borrower who fails to meet a financial
institution's underwriting guidelines will be referred to the Processing Service
Center, Inc. which will process the loan application and underwrite the loan
pursuant to Upland's underwriting guidelines. If the borrower qualifies under
Upland's underwriting standards, the loan will be originated by the financial
institution and subsequently sold to Upland.

         Since the introduction of this program, agreements have been entered
into with eight financial institutions which provide Upland with the opportunity
to underwrite, process and purchase loans generated by the branch networks of
such institutions, which consist of approximately 1,000 branches located in
Pennsylvania, Delaware, New Jersey and Maryland. During the fiscal year ended
June 30, 1998, $22.3 million of loans were purchased pursuant to the Bank
Alliance Program. Upland continues to market this program to other regional and
national banking institutions. Upland is also negotiating with other financial
institutions regarding their participation in the program.


                                      S-42
<PAGE>

New Jersey Mortgage Investment Corp.

         ABFS acquired NJMIC, a mortgage and leasing company based in Roseland,
New Jersey, and its subsidiaries, in October 1997. NJMIC is a full-service
diversified residential lender, which directly and through its subsidiaries
offers a broad range of loan and lease products, including Home Equity Loans,
First Mortgage Loans, and Equipment Leases. Historically, NJMIC originated loans
for sale to third parties with servicing released. ABFS intends that NJMIC will
continue to originate First Mortgage Loans for sale in the secondary market and
the Home Equity Loans originated by NJMIC will be securitized and sold pursuant
to ABFS' current securitization program. Loans originated by NJMIC are secured
by properties located in 29 states. Such loans are originated through its
network of six branch sales offices and three satellite offices located in eight
states. NJMIC's Home Equity Loan customers primarily include credit-impaired
borrowers while borrowers on its First Mortgage Loans are generally borrowers
with favorable credit histories.

         ABFS' acquisition of NJMIC and its subsidiaries expanded the geographic
scope of ABFS' loan origination activities to include states in the midwestern
part of the United States and leasing activities to include the entire United
States. ABFS believes that certain cross marketing opportunities exist between
the two companies with respect to the products and services offered.

Underwriting Guidelines

         General. The Originators' loan underwriting standards are applied to
evaluate prospective borrowers' credit standing and repayment ability and the
value and adequacy of the mortgaged property as collateral. Initially, the
borrower is required to fill out a detailed application providing pertinent
credit information. As part of the description of the borrower's financial
condition, the borrower is required to provide information concerning assets,
liabilities, income, credit, employment history and other demographic and
personal information. If the application demonstrates the borrower's ability to
repay the debt as well as sufficient income and equity, loan processing
personnel obtain and review an independent credit bureau report on the credit
history of the borrower and verification of the borrower's income by obtaining
and reviewing one or more of the borrower's pay stubs, income tax returns,
checking account statements, W-2 tax forms or verification of business or
employment forms. Once all applicable employment, credit and property
information is obtained, a determination is made as to whether sufficient
unencumbered equity in the property exists and whether the prospective borrower
has sufficient monthly income available to meet the borrower's monthly
obligations.
         The Originators endeavor at all times to keep their interest and other
charges competitive with the lending rates of other finance companies for
similar type loans. Generally, loans are made at fixed rates for fixed terms
ranging from 5 to 30 years. Generally, the Originators compute interest due on
their outstanding loans by the simple interest method. The Originators require
that title insurance be obtained in connection with their loans.

         In determining the adequacy of the mortgaged property as collateral, an
appraisal is made of each property considered for financing. The appraisal is
completed by an independent qualified appraiser and generally includes pictures
of comparable properties and pictures of the subject property's interior. With
respect to business and consumer purpose loans, the appraisal is completed by a
qualified appraiser on a FNMA form.

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


                                      S-43
<PAGE>


         Lending Policies and Practices for Business Purpose Mortgage Loans.
Summarized below are the current lending policies and practices with respect to
the business purpose loans originated or purchased by ABC. It should be noted
that such policies and practices will be altered, amended and supplemented as
conditions warrant. ABC reserves the right to make changes in its day-to-day
practices and policies in its sole discretion.

         Generally, business purpose loans collateralized by residential real
estate must have an overall loan-to-value ratio (based solely on the independent
appraised fair market value of the real estate collateral securing the loan) on
the properties collateralizing the loans of no greater than 70%. Business
purpose loans collateralized by commercial real estate generally must have an
overall loan-to-value ratio (based solely on the independent appraised fair
market value of the real estate collateral securing the loan) of no greater than
55%. In addition, in substantially all instances, ABC receives additional
collateral in the form of, among other things, pledges of securities,
assignments of contract rights, life insurance and lease payments and liens on
business equipment and other business assets, as available.

         Lending Policies and Practices for Consumer Purpose Mortgage Loans. The
maximum allowed loan-to-value ratio for consumer purpose loans held in Upland's
portfolio is generally 90%. The consumer purpose loans originated by Upland had
an average loan-to-value ratio of 76.6% for the fiscal year ended June 30, 1998.
When the loan-to-value ratio is equal to 70% or greater, Upland will not make a
second mortgage loan when the second mortgage loan amount is less than 15% of
the existing first lien mortgage loan amount. Upland will not make a second
mortgage loan when the second mortgage loan amount is more than 80% of the
existing first lien mortgage loan amount. When the fair market value of a
property exceeds $450,000, Upland will only lend 50% of the property's value
exceeding $450,000. Occasionally, exceptions to these maximum loan-to-value
ratios are made if other collateral is available or if there are compensating
factors. Title insurance generally is obtained in connection with all real
estate secured loans.

         Upland attempts to keep its interest rates and other charges
competitive with the lending rates of other finance companies and banks.
Generally, its consumer purpose loans are made at fixed rates for fixed terms
and may extend for a term of up to 30 years. In all instances, Upland permits
borrowers to prepay such loans. Where permitted by applicable law, Upland may
impose a prepayment fee. Whether a prepayment fee is imposed and the amount of
such penalty, if any, is negotiated between Upland and the individual borrower
prior to closing the loan.

         Terms of the Mortgage Loans. The principal amount of the Mortgage Loans
outstanding bears interest at a fixed rate as indicated on the Mortgage Notes.
Interest with respect to a majority of the Mortgage Loans included or to be
included in the Mortgage Pool accrues on a simple interest method. The simple
interest method provides for the amortization of the amount of such Mortgage
Loan over a series of monthly payments. Each monthly interest payment is
calculated by multiplying the outstanding principal balance of such loan by the
stated interest rate. Such product is then multiplied by a fraction, the
numerator of which is the number of days elapsed since the preceding payment of
interest was made and the denominator of which is 360. Payments received on a
Mortgage Loan are applied first to interest accrued to the date of payment, then
to late fees and other charges and then to reduce the unpaid principal balance
of the related loan. The remainder of the Mortgage Loans are not fully amortized
over their terms and instead require substantial balloon payments on their
maturity dates.

         The Mortgage Notes provide the holder with the right to require the
borrower to make immediate payment of the entire principal balance plus all
accrued but unpaid interest under the loan agreement if, among other things, the
borrower fails to make any payment under the loan agreement when due (subject to
a grace period or right to cure a default required by state law), or if the
borrower transfers any interest in the property securing the loan agreement.

         In the event of default on a mortgage that is senior to a Mortgage
Loan, the second mortgagee has the right in many states to satisfy the defaulted
first mortgage in full, or to cure such default and make the defaulted senior
mortgage current as to payment, in either event adding any amounts expended in
connection with such satisfaction or cure to the then current principal balance
due for such Mortgage Loan. In such an event of default, the Servicer will
either take the actions described above, take other appropriate actions, or
refrain from taking any action based upon the Servicer's practices in connection
with servicing loans for itself and others. See "Certain Legal Aspects of the
Mortgage Loans and Contracts -- The Mortgage Loans" in the Prospectus.

                                      S-44
<PAGE>

The Servicer

         ABC will be responsible for servicing the Mortgage Loans in accordance
with its established servicing procedures and the terms of the Pooling and
Servicing Agreement. ABC will contract with Upland to act as subservicer with
respect to the servicing of the consumer purpose Mortgage Loans. Upland follows
the same servicing procedures described below with respect to ABC.

         ABC begins the collection process twenty (20) days prior to the payment
date by sending an invoice to the mortgagor. ABC initiates the telephone
collection process one day after a borrower misses a monthly due date. ABC's
daily automated collection system identifies delinquent mortgage loans and
places them on a collector's delinquency file. A collector then attempts to call
the delinquent borrower. The collector attempts to contact the delinquent
borrower every day until either a promise to pay has been made by such borrower
or such borrower makes all delinquent payments. When a delinquent borrower makes
a promise to pay, the collector attempts to contact the borrower by phone on the
expected payment date. If telephone contact is not made, the collector sends a
computer generated reminder notice to the borrower. During any period of
delinquency, ABC generates a payment reminder letter to the borrower three (3)
days after a missed monthly due date, a late notice is sent to the borrower
seven (7) days after the due date and if no payment or arrangement for payment
has been made fifteen (15) days after the borrower's due date, an attorney
referral letter is sent. When a mortgage loan is fifteen (15) days past due and
no contact has been made with the borrower, a supervisor reviews the account of
the borrower to ensure that all procedures and contacts have been made. At this
time, new contact letters are sent to the delinquent borrower. With respect to
second mortgage loans, the servicer of the first mortgage loan is contacted to
determine if the borrower is also delinquent on the first mortgage loan. When a
mortgage loan becomes forty-five (45) to sixty (60) days delinquent, it is
transferred to ABC's loan work-out department.

         When a mortgage loan is received in the work-out department, telephone
contact continues, a new default notice is sent to the borrower, an updated
property value report is ordered for the collateral, the tax status of the
mortgage loan is determined, and the first lien holder (if applicable) is
contacted to determine the status of its loan. If a first mortgage is in
default, ABC may advance funds to keep the first mortgage current or may choose
to pay off the senior mortgage.

         If the borrower has declared bankruptcy or the first mortgagor is
foreclosing, the matter is immediately referred to outside counsel. The work-out
department will attempt to reinstate the loan, seek a payoff, or enter into a
loan modification agreement with the borrower to avoid foreclosure.

         Supporting ABC's collection and accounting functions is a network of
computer hardware and software. ABC's current computer system produces mortgage
loan invoices, payment reminders and late notices. In addition to these
collection functions, the computer provides an in-depth customer contact system
which enables ABC's collectors to manage each borrower's loan history by
individually logging all correspondence into the system's data base. The system
also generates numerous management reports detailing collection activity and
accounting information.

         ABFS is taking all action reasonably necessary to assess the risk that
the computer applications it uses in its business may be unable to properly
perform date sensitive functions on or after December 31, 1999. Further it is in
the process of taking all remedial action reasonably necessary to avoid such
risk and expects to complete such action in a timely fashion. Finally, ABFS is
in the process of determining with its third party vendors, with which it has a
material contractual relationship, the likelihood that a similar computer
application risk which is not being addressed by the service provider, would
likely have a material adverse effect on its operations.

Delinquency and Loan Loss Experience

         The following tables set forth information relating to the delinquency
and loan loss experience on the mortgage loans included in ABC's, Upland's and
NJMIC's servicing portfolio for the periods shown. The delinquency and loan loss
experience represents the historical experience of the Originators, and there
can be no assurance that the future experience on the Mortgage Loans in the
Trust will be the same as, or more favorable than, that of the mortgage loans in
ABC's, Upland's and NJMIC's overall servicing portfolio.


                                      S-45
<PAGE>

                     Delinquency and Foreclosure Experience
                             (Dollars in Thousands)
<TABLE>
<CAPTION>

                        At June 30, 1998                         At June 30, 1997                       At June 30, 1996
             ---------------------------------------  -------------------------------------  ---------------------------------------
              Number of   % of                % of     Number    % of                % of      Number    % of                % of
               Loans     Loans     Amount    Amount   of Loans   Loans     Amount    Amount   of Loans   Loans     Amount    Amount
              Serviced  Serviced  Serviced  Serviced  Serviced  Serviced  Serviced  Serviced  Serviced  Serviced  Serviced  Serviced
              --------  --------  --------  --------  --------  --------  --------  --------  --------  --------  --------  --------
<S>           <C>        <C>        <C>      <C>       <C>        <C>      <C>       <C>       <C>       <C>       <C>       <C>
Servicing
 portfolio..... 6,861    100.00%  $450,935   100.00%     2,918   100.00%   $167,190   100.00%    1,368   100.00%    $55,284  100.00%

 Past due
  loans(1):
  60-89 days...    29      0.42%  $  1,950     0.43%        11     0.38%   $    803     0.48%        5     0.37%    $   136    0.25%
  90 days or
   more........    98      1.43%  $  7,103     1.58%        14     0.48%   $    833     0.50%       15     1.10%    $ 1,083    1.96%
                -----    -------  --------   -------     -----   -------   --------   -------    -----    ------    -------   ------

Total past due
 loans(2)......   127      1.85%  $  9,053     2.01%        25     0.86%   $  1,636     0.98%       20     1.46%    $ 1,219    2.20%

REO 
 Properties(3).    19      0.28%  $  1,840     0.41%        7     0.24%$   $    443     0.26%        6     0.44%    $   444    0.80%
                -----    -------  --------   -------     -----   -------   --------   -------    -----    ------    -------   ------

Total past
 due loans,
 foreclosures
 pending and 
 REO
 Properties(3).   146      2.13%  $ 10,893     2.42%       32     1.10%    $  2,079     1.25%       26     1.90%    $ 1,663    3.01%
                =====    =======  ========   =======     ====   =======    ========   =======    =====    ======    =======   ======
</TABLE>

- ------------
(1)  The past due period is based on the actual number of days that a
     payment is contractually past due. A loan as to which a monthly payment was
     due 60-89 days prior to the reporting period is considered 60-89 days past 
     due, etc.
(2)  Includes pending foreclosures. 
(3)  A "REO Property" is a property acquired and held as a result of foreclosure
     or deed in lieu of foreclosure.








                                      S-46
<PAGE>


                           Loan Charge-Off Experience
                             (Dollars in Thousands)
<TABLE>
<CAPTION>


                                               At June 30,          At June 30,         At June 30,
                                                  1998                 1997                 1996
                                               -----------          -----------         ------------
<S>                                            <C>                    <C>                 <C>  
Servicing portfolio at period end........      $  450,935            $ 167,190           $   55,284
Average outstanding(1)...................      $  309,063            $ 111,237           $   35,514
  Number of loans outstanding............           6,861                2,918                1,368
  Gross losses(2)........................      $      203            $      81           $      129
  Loan recoveries........................      $       65            $      47           $        0
                                               ----------            ---------           ----------

  Net loan charge-offs...................      $      138            $      34           $      129

  Net loan charge-offs as a percentage
   of servicing portfolio at period end..           0.03%                0.02%                0.23%
  Net loan charge-offs as a percentage
   of average outstanding................           0.04%                0.03%                0.36%

</TABLE>

(1) "Average outstanding" presented is the arithmetic average of the principal
    balances of the loans in the Originators' servicing portfolio outstanding at
    the opening and closing of business for such period.
(2) "Gross losses" means the outstanding principal balance plus accrued but
    unpaid interest on liquidated mortgage loans.

         While the above delinquency and foreclosure and loan charge-off
experiences are typical of the Originators' experiences at the dates for the
periods indicated, there can be no assurance that the delinquency and
foreclosure and loan charge-off experiences on the Mortgage Loans will be
similar. Accordingly, the information should not be considered to reflect the
credit quality of the Mortgage Loans included in the Trust, or as a basis of
assessing the likelihood, amount or severity of losses on the Mortgage Loans.
The statistical data in the tables is based on all of the Mortgage Loans in the
Originators' servicing portfolio. The Mortgage Loans, in general, may have
characteristics which distinguish them from the majority of the loans in the
Originators' servicing portfolio.

                       PREPAYMENT AND YIELD CONSIDERATIONS

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

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

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






                                      S-47

<PAGE>


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

         The final distribution date is expected to be November 25, 2009 for the
Class A-1 Certificates, July 25, 2014 for the Class A-2 Certificates, January
25, 2030 for the Class A-3 Certificates, October 25, 2029 for the Class A-4
Certificates (each, a "Final Scheduled Maturity Date"). Each such Final
Scheduled Maturity Date was calculated using the following assumptions: (i) with
respect to the Class A-1 Certificates and the Class A-2 Certificates, (x) the
Modeling Assumptions (as defined below), (y) 0% of the Prepayment Assumption (as
defined below) and (z) no Net Monthly Excess Cashflow is applied as an
accelerated payment of principal on the Class A Certificates, and (ii) with
respect to the Class A-3 Certificates and the Class A-4 Certificates, such Final
Scheduled Maturity Date is 13 months after the final stated maturity date of the
Mortgage Loan having the latest maturity date in Mortgage Loan Group I and
Mortgage Loan Group II, respectively, and assuming a Subsequent Mortgage Loan
having a final stated maturity date of December 2028 is purchased by the Trust
and included in Mortgage Loan Group I. The weighted average life of the Class A
Certificates is likely to be shorter than would be the case if payments actually
made on the Mortgage Loans conformed to the foregoing assumptions, and the final
Distribution Date with respect to any Class of the Class A Certificates could
occur significantly earlier than the Final Scheduled Maturity Date because (i)
prepayments (including, for this purpose, prepayments attributable to
foreclosure, liquidation, repurchase and the like) on Mortgage Loans are likely
to occur, (ii) with respect to the Class A-3 Certificates and the Class A-4
Certificates, thirteen months have been added to obtain the Final Scheduled
Maturity Date above, (iii) the overcollateralization provisions of the Trust
result in the application of excess interest to the payment of principal; (iv)
the Servicer may cause a liquidation of the Trust Fund when the aggregate
outstanding principal amount of the Mortgage Loans is less than 10% of the sum
of (a) the Cut-Off Date Aggregate Principal Balance and (b) the Original
Pre-Funded Amount; and (v) the Servicer may, at its option, cause a Class A-4
Clean-up Call when the Certificate Principal Balance of the Class A-4
Certificates is equal to or less than 10% of the Original Certificate Principal
Balance of the Class A-4 Certificates.

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

         Prepayments on mortgage loans are commonly measured relative to a
prepayment model or standard. The model used in this Prospectus Supplement
("Home Equity Prepayment" or "HEP") is a prepayment assumption (the "Prepayment
Assumption") which represents an assumed rate of prepayment each month relative
to the then outstanding principal balance of a pool of mortgage loans for the
life of such mortgage loans. 25% HEP assumes a constant prepayment rate of 2.5%
per annum of the then outstanding principal balance of the Mortgage Loans in the
first month of the life of the Mortgage Loans and an additional 2.5% per annum
in each month thereafter up to and including the tenth month. Beginning in the
eleventh month and in each month thereafter during the life of the Mortgage
Loans, 25% HEP assumes a constant prepayment rate of 25% per annum. As used in
the table below, 0% Prepayment Assumption assumes prepayment rates equal to 0%
of the Prepayment Assumption, i.e., no prepayments on the mortgage loans having
the characteristics described below. The Prepayment Assumption does not purport
to be a historical description of prepayment experience or a prediction of the
anticipated rate of prepayment of any pool of mortgage loans, including the
related Mortgage Loans.

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

         (i) The Mortgage Loans prepay at the indicated percentage of the
Prepayment Assumption, (ii) distributions on the Certificates are received in
cash on the 25th day of each month commencing in October 1998, (iii) no defaults
or delinquencies in, or modifications, waivers or amendments respecting the
payment by the mortgagors of principal and interest on the Mortgage Loans occur,
(iv) scheduled payments are assumed to be received on the last day of




                                      S-48
<PAGE>

each month commencing in September 1998 (or as set forth in the following table)
and prepayments represent payments in full of individual Mortgage Loans and are
assumed to be received on the last day of each month, commencing in September
1998 (or as set forth in the following table) and include 30-days' interest
thereon, (v) the Class A-4 Pass-Through Rate remains constant at 5.882% per
annum, (vi) the Certificates are purchased on September 29, 1998, (vii) the
Specified Overcollateralized Amount is as set forth in the Pooling and Servicing
Agreement, (viii) the amount of excess spread applied to build up
overcollateralization for the first distribution date is zero and, with respect
to Mortgage Loan Group I, the second through the sixteenth distribution dates,
or with respect to Mortgage Loan Group II, the second through the twelfth
distribution dates is the difference between the weighted average interest rate
on the Mortgage Loans less the servicing fee, the trustee fee, the premium, and
an interest strip equal to 0.89% times the aggregate outstanding principal
balance of the Certificates over the weighted average interest rate on the
bonds, (ix) the Mortgage Loan Group I consists of twelve Mortgage Loans having
the following characteristics:

<TABLE>
<CAPTION>



     Principal             Mortgage          Net Mortgage    Original Amortizing   Remaining Amortizing       Remaining Term to
     Balance ($)        Interest Rate (%)   Interest Rate     Term (in months)      Term (in months)         Maturity (in months)
- ------------------------------------------------------------------------------------------------------------------------------------
      <S>                  <C>                <C>                 <C>                   <C>                      <C>    
    
  $  7,431,975.60           15.993             15.493               169                   169                       169
     1,121,082.28           15.999             15.499               246                   246                       107
    14,205,427.39           10.786             10.286               163                   163                       163
    14,553,336.85           10.807             10.307               241                   241                       241
    39,791,902.89           10.821             10.321               360                   360                       360
    32,896,274.99           11.233             10.733               348                   348                       191
     4,729,439.02(1)        15.993             15.493(2)            169                   169                       169
       713,416.00(1)        15.999             15.499(2)            246                   246                       107
     9,039,817.43(1)        10.786             10.286(2)            163                   163                       163
     9,261,214.36(1)        10.807             10.307(2)            241                   241                       241
    25,322,120.02(1)        10.821             10.321(2)            360                   360                       360
    20,933,993.17(1)        11.233             10.733(2)            348                   348                       191

</TABLE>

(1)      Assumes transfer to the Trust in December 1998 of Mortgage Loans with
         the characteristics set forth above. The actual characteristics of such
         Mortgage Loans may vary from such assumptions. Scheduled payments are
         assumed to be received on the last day of each month commencing in
         December 1998. Prepayments are assumed to be received on the last day
         of each month commencing in December 1998 and include 30 days' interest
         thereon.
(2)      During the first three Due Periods, interest is assumed to be available
         for payment to the Class A Certificates at the assumed bond
         pass-through rate (6.52%).


(x) The Mortgage Loan Group II Consists of four Mortgage Loans having the
following characteristics:

<TABLE>
<CAPTION>

     Principal             Mortgage          Net Mortgage    Original Amortizing   Remaining Amortizing       Remaining Term to
     Balance ($)        Interest Rate (%)   Interest Rate     Term (in months)      Term (in months)         Maturity (in months)
- ------------------------------------------------------------------------------------------------------------------------------------
      <S>                  <C>                <C>                 <C>                   <C>                      <C>    
    
  $  2,978,860.05           15.802             15.302               175                   175                       175
     2,268,819.89           15.935             15.435               360                   360                       180
     8,818,430.71           10.606             10.106               326                   326                       326
     5,933,889.35           11.107             10.607               358                   357                       180

</TABLE>

         The foregoing Modeling Assumptions are assumptions and are not
necessarily indicative of actual performance.

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




                                      S-49
<PAGE>


Weighted Average Lives

    Class A-1 Certificates

         Prepayment               Weighted Average              Earliest
       Assumption (HEP)          Life in Years(1)(2)        Retirement Date(2)
       ----------------          -------------------        ------------------
              0%                        5.211                    9/25/2008
             15%                        1.021                    6/25/2000
             20%                        0.889                    3/25/2000
             25%                        0.806                   12/25/1999
             30%                        0.745                   11/25/1999
             35%                        0.697                   10/25/1999

    Class A-2 Certificates


         Prepayment               Weighted Average              Earliest
       Assumption (HEP)          Life in Years(1)(2)        Retirement Date(2)
       ----------------          -------------------        ------------------
              0%                       12.162                   11/25/2012
             15%                        2.405                   10/25/2001
             20%                        1.926                    2/25/2001
             25%                        1.628                   10/25/2000
             30%                        1.432                    6/25/2000
             35%                        1.294                    4/25/2000

   Class A-3 Certificates

         Prepayment               Weighted Average              Earliest
       Assumption (HEP)          Life in Years(1)(2)        Retirement Date(2)
       ----------------          -------------------        ------------------
              0%                       19.819                    8/25/2025
             15%                        7.460                    4/25/2011
             20%                        5.823                    8/25/2008
             25%                        4.740                   10/25/2006
             30%                        3.964                    5/25/2005
             35%                        3.399                    5/25/2004

   Class A-4 Certificates

         Prepayment               Weighted Average              Earliest
       Assumption (HEP)          Life in Years(1)(3)        Retirement Date(3)
       ----------------          -------------------        ------------------
              0%                       14.884                    5/25/2023
             15%                        5.047                    3/25/2011
             20%                        3.898                    5/25/2008
             25%                        3.157                    6/25/2006
             30%                        2.647                    2/25/2005
             35%                        2.271                    2/25/2004


(1)      The weighted average life of each Class of Class A Certificates is
         determined by (a) multiplying the amount of each principal payment by
         the number of years from the Closing Date to the related Distribution
         Date; (b) adding the results; and (c) dividing the sum by the Original
         Certificate Principal Balance.
(2)      Determined assuming early termination of the Trust Fund occurs as 
         stated herein.
(3)      Determined assuming exercise of the Class A-4 Clean-Up Call.
            
                             ----------------------

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

         The Pooling and Servicing Agreement provides that none of the
Certificate Insurer, the Trust, the Trustee, the Seller, the Depositor, the
Originators or the Servicer will be liable to any Certificateholder or Holder
for any loss or damage incurred by such Certificateholder or Holder as a result
of any difference in the rate of return received by 



                                      S-50

<PAGE>


such Certificateholder or Holder as compared to the applicable Pass-Through
Rate, with respect to any Holder of Class A Certificates upon reinvestments of
the funds received in connection with any premature repayment of principal on
the Certificates, including any such repayment resulting from any prepayment by
the Mortgagor, any liquidation of such Mortgage Loan, or any repurchase of or
substitution for any Mortgage Loan by the Seller or the Servicer.

                         DESCRIPTION OF THE CERTIFICATES

General

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

         Each Class A Certificate represents a certain fractional undivided
ownership interest in the Trust Fund created and held pursuant to the Pooling
and Servicing Agreement, subject to the limits and the priority of distribution
described therein. The Trust Fund consists of (a) the Mortgage Loans allocated
to Mortgage Loan Group I and Mortgage Loan Group II, together with the mortgage
files relating thereto and all collections thereon and proceeds thereof
collected after the Cut-Off Date, (b) such assets as from time to time are
identified as REO Property and collections thereon and proceeds thereof, (c)
assets that are deposited in the Accounts (as defined herein), including amounts
on deposit in the Accounts and invested in accordance with the Pooling and
Servicing Agreement ("Permitted Investments"), (d) the Trustee's rights with
respect to the Mortgage Loans under all insurance policies required to be
maintained pursuant to the Pooling and Servicing Agreement and any insurance
proceeds, (e) Liquidation Proceeds and (f) released mortgaged property proceeds.
In addition, the Seller will cause the Certificate Insurer to issue the
Certificate Insurance Policy under which it will guarantee payments to the Class
A Certificateholders as described herein.

Book-Entry Registration

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

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

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


                                      S-51

<PAGE>

Financial Intermediary, whose interest will in turn be recorded on the records
of DTC, if the Beneficial Owner's Financial Intermediary is not a DTC
Participant and on the records of CEDEL or Euroclear, as appropriate).

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

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

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

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

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

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

         CEDEL is incorporated under the laws of Luxembourg as a professional
depository. CEDEL holds securities for its participant organizations ("CEDEL
Participants") and facilitates the clearance and settlement of securities
transactions between CEDEL Participants through electronic book-entry changes in
accounts of CEDEL 




                                      S-52
<PAGE>

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

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

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

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

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

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


                                      S-53
 
<PAGE>

since certain potential investors may be unwilling to purchase Certificates for
which they cannot obtain physical certificates.

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

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

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

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

Calculation of LIBOR

         On the second business day preceding each Distribution Date or, in the
case of the October 26, 1998 Distribution Date, on the second business day
preceding the Closing Date (each such date, an "Interest Determination Date"),
the Trustee will determine the London interbank offered rate for one-month U.S.
dollar deposits ("LIBOR") for the next Accrual Period for the Group II
Certificates on the basis of the offered rates of the Reference Banks for
one-month U.S. dollar deposits, as such rates appear on Telerate Page 3750, as
of 11:00 a.m. (London time) on such Interest Determination Date. As used in this
section, "business day" means a day on which banks are open for dealing in
foreign currency and exchange in London and New York City; "Telerate Page 3750"
means the display designated as page 3750 on the Telerate Service (or such other
page as may replace page on that service for the purpose of displaying London
interbank offered rates of major banks); and "Reference Banks" means leading
banks selected by the Trustee and engaged in transactions in Eurodollar deposits
in the international Eurocurrency market (i) with an established place of
business in London, (ii) whose quotations appear on the Telerate Page 3750 on
the Interest Determination Date in question, (iii) which have been designated as
such by the Trustee and (iv) not controlling, controlled by, or under common
control with, the Servicer or the Trustee.

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

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

         (b)      If on such Interest Determination Date fewer than two
                  Reference Banks provide such offered quotations, LIBOR for the
                  related Actual Period for the Group II Certificates shall be
                  the higher of (x) LIBOR as determined on the previous Interest
                  Determination Date and (y) the Reserve Interest Rate. The
                  "Reserve Interest Rate" shall be the rate per annum that the
                  Trustee determines to be either (i) the arithmetic mean
                  (rounded upwards if necessary to the nearest whole multiple of
                  1/16%) of the one-month U.S. dollar lending rates which New
                  York City banks selected by the




                                      S-54
<PAGE>



                  Trustee are quoting on the relevant Interest Determination
                  Date to the principal London offices of leading banks in the
                  London interbank market or, in the event that the Trustee can
                  determine no such arithmetic mean, (ii) the lowest one-month
                  U.S. dollar lending rate which New York City banks selected by
                  the Trustee are quoting on such Interest Determination Date to
                  leading European banks.

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

Definitive Certificates

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

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

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

Assignment of Mortgage Loans

         Pursuant to an Unaffiliated Seller's Agreement among the Originators,
the Depositor and the Seller (the "Unaffiliated Seller's Agreement"), the
Originators will sell, transfer, assign, set over and otherwise convey the
Mortgage Loans without recourse to the Seller and the Seller will sell,
transfer, assign, set over and otherwise convey the Mortgage Loans, including
all principal outstanding as of, and interest due after, the Cut-Off Date
without recourse to the Depositor on the Closing Date. Pursuant to the Pooling
and Servicing Agreement, the Depositor will sell, transfer, assign, set over and
otherwise convey without recourse to the Trustee in trust for the benefit of the
Certificateholders and the Certificate Insurer all right, title and interest in
and to each Mortgage Loan, including all principal outstanding as of, and
interest accrued after, the Cut-Off Date. Each such transfer will convey all
right, title and interest in and to (a) principal outstanding as of the Cut-Off
Date, and (b) interest due on each such Mortgage Loan after the Cut-Off Date;
provided, however, that the Seller will not convey, and the Seller reserves and
retains all its right, title and interest in and to, (i) principal (including
principal prepayments in full and curtailments (i.e., partial prepayments))
received on each such Mortgage Loan on or prior to the Cut-Off Date and (ii)
interest due on each Mortgage Loan on or prior to the Cut-Off Date.

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

         (a)      The original Mortgage Note, endorsed without recourse in blank
                  by the related Originator, including all intervening
                  endorsements showing a complete chain of endorsement;

         (b)      The related original Mortgage with evidence of recording
                  indicated thereon or a copy thereof certified by the
                  applicable recording office;




                                      S-55
<PAGE>


         (c)      The recorded mortgage assignment(s), or copies thereof
                  certified by the applicable recording office, if any, showing
                  a complete chain of assignment from the originator of the
                  related Mortgage Loan to the related Originator (which
                  assignment may, at such Originator's option, be combined with
                  the assignment referred to in clause (d) below);

         (d)      A mortgage assignment in recordable form (which, if acceptable
                  for recording in the relevant jurisdiction, may be included in
                  a blanket assignment or assignments) of each Mortgage from the
                  related Originator to the Trustee;

         (e)      Originals of all assumption, modification and substitution
                  agreements in those instances where the terms or provisions of
                  a Mortgage or Mortgage Note have been modified or such
                  Mortgage or Mortgage Note has been assumed; and

         (f)      An original title insurance policy (or (A) a copy of the title
                  insurance policy, or (B) a binder thereof or copy of such
                  binder together with a certificate from the Originator that
                  the original Mortgage has been delivered to the title
                  insurance company that issued such binder for recordation).

         Pursuant to the Pooling and Servicing Agreement, the Trustee agrees to
execute and deliver on or prior to the Closing Date an acknowledgment of receipt
of the Certificate Insurance Policy and, for each Mortgage Loan, the original
Mortgage Note, item (a) above, with respect to the Mortgage Loans (with any
exceptions noted). The Trustee agrees, for the benefit of the Certificateholders
and the Certificate Insurer, to review (or cause to be reviewed) each Trustee's
Mortgage File within 30-days after the Closing Date (or, with respect to any
Qualified Substitute Mortgage Loan, within 30-days after the receipt by the
Trustee thereof) and to deliver a certification generally to the effect that, as
to each Mortgage Loan listed in the Mortgage Loan Schedule, (a) all documents
required to be delivered to it pursuant to the Pooling and Servicing Agreement
are in its possession, (b) each such document has been reviewed by it and has
not been mutilated, damaged, torn or otherwise physically altered, appears
regular on its face and relates to such Mortgage Loan, and (c) based on its
examination and only as to the foregoing documents, certain information set
forth on the Mortgage Loan Schedule accurately reflects the information set
forth in the Trustee's Mortgage File delivered on such date.

         If the Trustee, during the process of reviewing the Trustee's Mortgage
Files, finds any document constituting a part of a Trustee's Mortgage File which
is not executed, has not been received or is unrelated to the Mortgage Loans, or
that any Mortgage Loan does not conform to the requirements above or to the
description thereof as set forth in the Mortgage Loan Schedule, the Trustee
shall promptly so notify the Servicer, the Seller and the Certificate Insurer in
writing with details thereof. The Seller agrees to use reasonable efforts to
cause to be remedied a material defect in a document constituting part of a
Trustee's Mortgage File of which it is so notified by the Trustee. If, however,
within 60 days after the Trustee's notice to it respecting such defect the
Seller has not caused to be remedied the defect and the defect materially and
adversely affects the interest of the Holders in the Mortgage Loan or the
interests of the Certificate Insurer, the Seller or the related Originator will
either (a) substitute in lieu of such Mortgage Loan a Qualified Substitute
Mortgage Loan and, if the then outstanding principal balance of such Qualified
Substitute Mortgage Loan is less than the principal balance of such Mortgage
Loan as of the date of such substitution plus accrued and unpaid interest
thereon, deliver to the Servicer as part of the related monthly remittance
remitted by the Servicer the amount of any such shortfall (the "Substitution
Adjustment") or (b) purchase such Mortgage Loan at a price equal to the
outstanding principal balance of such Mortgage Loan as of the date of purchase,
plus the greater of (i) all accrued and unpaid interest thereon and (ii)
30-days' interest thereon, computed at the related Mortgage Interest Rate, net
of the Servicing Fee if the Servicer is effecting the repurchase, plus the
amount of any unreimbursed Servicing Advances made by the Servicer, which
purchase price shall be deposited in the Certificate Account on the next
succeeding Servicer Distribution Date after deducting therefrom any amounts
received in respect of such repurchased Mortgage Loan or Loans and being held in
the Certificate Account for future distribution to the extent such amounts have
not yet been applied to principal or interest on such Mortgage Loan (see " --
Flow of Funds" below); provided, however, that the Seller may not purchase any
Mortgage Loan that is not in default or as to which no default is imminent
pursuant to clause (b) preceding unless the Seller has theretofore caused to be
delivered to the Trustee an opinion of counsel knowledgeable in federal income
tax matters which states that such a purchase would not constitute a prohibited
transaction under the Code.


                                      S-56
<PAGE>

         A "Qualified Substitute Mortgage Loan" is defined in the Pooling and
Servicing Agreement as any mortgage loan or mortgage loans substituted for a
deleted Mortgage Loan and which, among other things, (i) relates or relate to a
detached one-family residence or to the same type of residential dwelling as the
deleted Mortgage Loan and in each case has or have the same or a better lien
priority as the deleted Mortgage Loan and has the same occupancy status or is an
owner-occupied Mortgaged Property, (ii) matures or mature no later than (and not
more than one year earlier than) the deleted Mortgage Loan, (iii) has or have a
Loan-to-Value Ratio ("LTV") or LTVs at the time of such substitution no higher
than the LTV of the deleted Mortgage Loan, (iv) has or have a CLTV or CLTVs at
the time of such substitution no higher than the CLTV of the deleted Mortgage
Loan, (v) has or have a principal balance or principal balances (after
application of all payments received on or prior to the date of substitution)
not substantially less and not more than the principal balance of the deleted
Mortgage Loan as of such date, (vi) satisfies or satisfy the criteria set forth
from time to time in the definition of "qualified replacement mortgage" at
Section 860G(a)(4) of the Code (or any successor statute thereto), (vii) has or
have a mortgage interest rate of at least the same interest rate as the deleted
Mortgage Loan and (viii) complies or comply as of the date of substitution with
each representation and warranty set forth in the Pooling and Servicing
Agreement.

Representations and Warranties of the Seller

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

              1.  The information set forth in the Mortgage Loan Schedule with
         respect to each Mortgage Loan is true and correct;

              2. All of the original or certified documentation constituting
         the Trustee's Mortgage Files (including all material documents related
         thereto) has been or will be delivered to the Trustee on the Closing
         Date or as otherwise provided in the Unaffiliated Seller's Agreement;
         

              3. The Mortgaged Property consists of a single parcel of real
         property separately assessed for tax purposes, upon which is erected a
         detached or an attached one-family residence or a detached two-to- six
         family dwelling, or an individual condominium unit in a low-rise
         condominium, or an individual unit in a planned unit development, or a
         commercial property, or a mixed use or multiple purpose property. Such
         residence, dwelling or unit is not (i) a unit in a cooperative
         apartment, (ii) a property constituting part of a syndication, (iii) a
         time share unit, (iv) a property held in trust, (v) a manufactured
         dwelling, (vi) a log-constructed home, or (vii) a recreational vehicle;

              4. Each Mortgage is a valid first or second lien on a fee simple
         (or its equivalent under applicable state law) estate in the real
         property securing the amount owed by the Mortgagor under the Mortgage
         Note subject only to (i) the lien of current real property taxes and
         assessments which are not delinquent, (ii) any related first mortgage
         loan, (iii) covenants, conditions and restrictions, rights of way,
         easements and other matters of public record as of the date of
         recording of such Mortgage, such exceptions appearing of record being
         acceptable to mortgage lending institutions generally in the area
         wherein the property subject to the Mortgage is located or specifically
         reflected in the appraisal obtained in connection with the origination
         of the related Mortgage Loan obtained by the Seller and (iv) other
         matters to which like properties are commonly subject which do not
         materially interfere with the benefits of the security intended to be
         provided by such Mortgage;

              5. Immediately prior to the transfer and assignment by the Seller
         to the Depositor, the Seller had good title to, and was the sole owner
         of each Mortgage Loan, free of any interest of any other person, and
         the Seller has transferred all right, title and interest in each
         Mortgage Loan to the Depositor;

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

              7. All of the Mortgage Loans were originated in accordance with
         the underwriting criteria set forth in this Prospectus Supplement.


                                      S-57
<PAGE>

         Pursuant to the Pooling and Servicing Agreement, upon the discovery by
any of the Certificateholders, the Seller, the Servicer, any Subservicer, the
Certificate Insurer, or the Trustee that any of the representations and
warranties contained in the Pooling and Servicing Agreement have been breached
in any material respect as of the Closing Date, with the result that the
interests of the Certificateholders in the related Mortgage Loan or the
interests of the Certificate Insurer were materially and adversely affected
(notwithstanding that such representation and warranty was made to the Seller's
best knowledge and the Seller lacked knowledge of such breach), the party
discovering such breach is required to give prompt written notice to the other
parties. Subject to certain provisions of the Pooling and Servicing Agreement,
within 60 days of the earlier to occur of the Seller's or the applicable
Originator's discovery or its receipt of notice of any such breach, the Seller
or the related Originator will (a) promptly cure such breach in all material
respects, (b) remove each Mortgage Loan which has given rise to the requirement
for action by the Seller or the related Originator, substitute one or more
Qualified Substitute Mortgage Loans and, if the outstanding principal balance of
such Qualified Substitute Mortgage Loans as of the date of such substitution is
less than the outstanding principal balance, plus accrued and unpaid interest
thereon, of the replaced Mortgage Loans as of the date of substitution, deliver
to the Trust Fund as part of the amounts remitted by the Servicer on such
Distribution Date the amount of such shortfall, or (c) purchase such Mortgage
Loan at a price equal to the principal balance of such Mortgage Loan as of the
date of purchase plus the greater of (i) all accrued and unpaid interest thereon
and (ii) 30-days' interest thereon computed at the Mortgage Interest Rate, net
of the Servicing Fee if ABC is the Servicer, plus the amount of any unreimbursed
Servicing Advances made by the Servicer, and deposit such purchase price into
the Certificate Account on the next succeeding Servicer Distribution Date after
deducting therefrom any amounts received in respect of such repurchased Mortgage
Loan or Mortgage Loans and being held in the Certificate Account for future
distribution to the extent such amounts have not yet been applied to principal
or interest on such Mortgage Loan; provided, however, that any substitution of
one or more Qualified Substitute Mortgage Loans pursuant to clause (b) preceding
must be effected not later than two years after the Closing Date unless the
Trustee and the Certificate Insurer receive an opinion of counsel that such
substitution would not constitute a prohibited transaction for purposes of the
REMIC provisions of the Code. In addition, the Seller and the related Originator
shall be obligated to indemnify the Trustee, the Certificateholders and the
Certificate Insurer for any third-party claims arising out of a breach by the
Seller of representations or warranties regarding the Mortgage Loans. The
obligation of the Seller and the related Originator to cure such breach or to
substitute or purchase any Mortgage Loan and to indemnify constitute the sole
remedies respecting a material breach of any such representation or warranty to
the Certificateholders, the Trustee and the Certificate Insurer.

Payments on the Mortgage Loans

         The Pooling and Servicing Agreement provides that the Servicer for the
benefit of the Certificateholders shall establish and maintain a Collection
Account (the "Collection Account"), which will generally be (i) an account
maintained with a depository institution or trust company whose long term
unsecured debt obligations are rated by each Rating Agency in one of its two
highest rating categories at the time of any deposit therein or (ii) trust
accounts maintained with a depository institution acceptable to each Rating
Agency (any such account, an "Eligible Account"). The Pooling and Servicing
Agreement permits the Servicer to direct any depository institution maintaining
the Collection Account to invest the funds in the Collection Account in one or
more Permitted Investments (as defined herein) that mature, unless payable on
demand, no later than the Business Day preceding the date on which the Servicer
is required to transfer the Servicer Remittance Amount from the Collection
Account to the Certificate Account, as described below.

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



                                      S-58
<PAGE>

         The Trustee will be obligated to set up an account (the "Certificate
Account", and together with the Collection Account, the "Accounts"), which is
required to be an Eligible Account, into which the Servicer will deposit or
cause to be deposited the Servicer Remittance Amount on the 20th day of each
month (the "Servicer Distribution Date").

         The "Servicer Remittance Amount" for a Servicer Distribution Date is
equal to the sum, without duplication, of (i) all collections of principal and
interest on the Mortgage Loans (including Principal Prepayments, Net REO
Proceeds and Liquidation Proceeds, if any) collected by the Servicer during the
prior calendar month, (ii) all Periodic Advances made by the Servicer with
respect to payments due to be received on the Mortgage Loans on the related Due
Date and (iii) any other amounts required to be placed in the Collection Account
by the Servicer pursuant to the Pooling and Servicing Agreement but excluding
the following:

              (a) amounts received on particular Mortgage Loans, with respect to
         which the Servicer has previously made an unreimbursed Periodic
         Advance, as late payments of interest, or as Net Liquidation Proceeds,
         to the extent of such unreimbursed Periodic Advance;

              (b) amounts received on a particular Mortgage Loan with respect to
         which the Servicer has previously made an unreimbursed Servicing
         Advance, to the extent of such unreimbursed Servicing Advance;

              (c) for such Servicer Distribution Date, the aggregate Servicing
         Fee;

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

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

              (f) Net Foreclosure Profits; and

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

         The amounts described in clauses (a) through (g) above may be withdrawn
by the Servicer from the Collection Account on or prior to each Servicer
Distribution Date.

         "Foreclosure Profits" as to any Servicer Distribution Date, are the
excess, if any, of (i) Net Liquidation Proceeds in respect of each Mortgage Loan
that became a Liquidated Mortgage Loan during the month immediately preceding
the month of such Servicer Distribution Date over (ii) the sum of such unpaid
Principal Balance of each such Liquidated Mortgage Loan plus accrued and unpaid
interest on the unpaid Principal Balance from the Due Date to which interest was
last paid by the Mortgagor.

         "Insurance Proceeds" are proceeds paid by any insurer pursuant to any
insurance policy covering a Mortgage Loan to the extent such proceeds are not
applied to the restoration of the related Mortgaged Property or released to the
related Mortgagor. "Insurance Proceeds" do not include "Insured Payments."

         "Liquidation Expenses" as to any Liquidated Mortgage Loan are all
expenses incurred by the Servicer in connection with the liquidation of such
Mortgage Loan, including, without duplication, unreimbursed expenses for real
property taxes and unreimbursed Servicing Advances. In no event may Liquidation
Expenses with respect to a Liquidated Mortgage Loan exceed the related
Liquidation Proceeds.

         "Liquidated Loan Loss" as to any Liquidated Mortgage Loan is the
excess, if any, of (i) the unpaid Principal Balance of such Liquidated Mortgage
Loan plus accrued and unpaid interest on such unpaid Principal Balance from the
Due Date to which interest was last paid by the Mortgagor over (ii) the sum of
the Net Liquidation Proceeds and the amount of any previously unreimbursed
Periodic Advances in respect of such Mortgage Loan.



                                      S-59
<PAGE>

         "Liquidation Proceeds" are amounts (other than Insurance Proceeds)
received by the Servicer in connection with (i) the taking of all or a part of a
Mortgaged Property by exercise of the power of eminent domain or condemnation or
(ii) the liquidation of a defaulted Mortgage Loan through a trustee's sale,
foreclosure sale, REO Disposition or otherwise.

         "Net Foreclosure Profits" as to any Servicer Distribution Date, are the
excess, if any, of (i) the aggregate Foreclosure Profits with respect to such
Servicer Distribution Date over (ii) Liquidated Loan Losses with respect to such
Servicer Distribution Date.

         "Net Liquidation Proceeds" as to any Liquidated Mortgage Loan, are
Liquidation Proceeds net of Liquidation Expenses and net of any unreimbursed
Periodic Advances made by the Servicer.

         "Net REO Proceeds" as to any REO Property, are REO Proceeds net of any
related expenses of the Servicer.

         "REO Proceeds" are monies received in respect of any REO Property
(including, without limitation, proceeds from the rental of the related
Mortgaged Property).

Servicing Fees and Other Compensation and Payment of Expenses

         As compensation for its activities as Servicer under the Pooling and
Servicing Agreement, the Servicer shall be entitled with respect to each
Mortgage Loan to the Servicing Fee, which shall be payable monthly from amounts
on deposit in the Collection Account. The "Servicing Fee" shall be an amount
equal to interest at one-twelfth of the Servicing Fee Rate for such Mortgage
Loan on the outstanding Principal Balance of such Mortgage Loan. The "Servicing
Fee Rate" with respect to each Mortgage Loan will be 0.50% per annum. In
addition, the Servicer shall be entitled to receive, as additional servicing
compensation, to the extent permitted by applicable law and the related Mortgage
Notes, any late payment charges, assumption fees, prepayment fees or similar
items. The Servicer shall also be entitled to withdraw from the Collection
Account any net interest or other income earned on deposits therein. The
Servicer shall pay all expenses incurred by it in connection with its servicing
activities under the Pooling and Servicing Agreement and shall not be entitled
to reimbursement therefor except as specifically provided in the Pooling and
Servicing Agreement.

         The Servicer may recover Periodic Advances and Servicing Advances to
the extent permitted by the Pooling and Servicing Agreement or, if not recovered
from the Mortgagor on whose behalf such Servicing Advance or Periodic Advance
was made, from late collections on the related Mortgage Loan, including
Liquidation Proceeds, Insurance Proceeds and such other amounts as may be
collected by the Servicer from the Mortgagor or otherwise relating to the
Mortgage Loan. In the event a Periodic Advance or a Servicing Advance becomes a
Nonrecoverable Advance, the Servicer may be reimbursed for such advance from the
Certificate Account.

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

Overcollateralization Provisions

         Overcollateralization Resulting from Cash Flow Structure. The Pooling
and Servicing Agreement requires that, starting with the second Distribution
Date, the Net Monthly Excess Cashflow with respect to a Mortgage Loan Group, if
any, be applied on each Distribution Date as an accelerated payment of principal
on the related Classes of Class A Certificates then entitled to distributions of
principal, but only to the limited extent hereafter described. The "Net Monthly
Excess Cashflow" for a Distribution Date is equal to the excess of (x) the
amount on deposit in the Certificate Account (exclusive of the amount of any
Insured Payment and the Servicing Fee) on such Distribution Date (such amount
being the "Available Amount" for such Distribution Date) over (y) the sum of (i)
the Class A Distribution Amount (calculated for this purpose without regard to
any Overcollateralization Increase Amount or portion thereof included therein),
(ii) any Reimbursement Amount (as defined herein) or other amount owed to the



                                      S-60
<PAGE>

Certificate Insurer and (iii) the Trustee's Fees. Only 80% of the Net Monthly
Excess Cashflow of each Mortgage Loan Group will be used as a payment of
principal to the related Class of Certificates until the Distribution Date on
which the amount of overcollateralization has reached the required level.
Notwithstanding the foregoing, in the event certain tests set forth in the
Pooling and Servicing Agreement are violated, all available excess interest will
be used as a payment of principal to the related Class of Certificates to
accelerate the amortization of the Class A Certificates.

         This application has the effect of accelerating the amortization of the
Class A Certificates relative to the amortization of the Mortgage Loans. To the
extent that any Net Monthly Excess Cashflow is not so used, the Pooling and
Servicing Agreement provides that it will be paid to the Holders of the Class R
Certificates.

         With respect to any Distribution Date, the excess, if any, of (x) the
sum of the aggregate Principal Balances of the Mortgage Loans as of the close of
business on the last day of the preceding calendar month over (y) the Class A
Certificate Principal Balance as of such Distribution Date (and following the
making of all distributions on such Distribution Date (other than with respect
to any Overcollateralization Increase Amount for such Distribution Date)) is the
"Overcollateralized Amount" as of such Distribution Date. The Pooling and
Servicing Agreement requires that, starting with the second Distribution Date,
80% of the Net Monthly Excess Cashflow of each Mortgage Loan Group will be
applied as an accelerated payment of principal on its related Class A
Certificates until the Overcollateralized Amount has first increased to the
level required by the Pooling and Servicing Agreement. After such time, if it is
necessary to reestablish the required level of overcollateralization, 100% of
the Net Monthly Excess Cash Flow of each Mortgage Loan Group will be applied as
an accelerated payment of principal on the related Class A Certificates.
Notwithstanding the foregoing, in the event certain tests set forth in the
Pooling and Servicing Agreement are violated, all available excess interest will
be used as a payment of principal to accelerate the amortization of the Class A
Certificates. Any amount of Net Monthly Excess Cashflow actually applied as an
accelerated payment of principal is an "Overcollateralization Increase Amount."
The required level of the Overcollateralized Amount with respect to a
Distribution Date is the "Specified Overcollateralized Amount" with respect to
such Distribution Date. Initially, the Overcollateralized Amount of each
Mortgage Loan Group will be an amount equal to approximately 1.0% of the sum of
the Cut-Off Date Aggregate Principal Balance and the Original Pre-Funded Amount.

         In the event that the required level of the Specified
Overcollateralized Amount with respect to a Mortgage Loan Group is permitted to
decrease or "step down" on a Distribution Date in the future, the Pooling and
Servicing Agreement provides that a portion of the principal which would
otherwise be distributed to the Holders of the related Class A Certificates on
such Distribution Date shall be distributed to the Holders of the Class R
Certificates on such Distribution Date. This has the effect of decelerating the
amortization of the Class A Certificates relative to the amortization of the
Mortgage Loans, and of reducing the Overcollateralized Amount. With respect to
any Mortgage Loan Group and Distribution Date, the difference, if any, between
(a) the Overcollateralized Amount that would apply on such Distribution Date
after taking into account all distributions to be made on such Distribution Date
(except for any distributions of related Overcollateralization Reduction Amounts
as described in this sentence) and (b) the Specified Overcollateralized Amount
is the "Excess Overcollateralized Amount" with respect to such Mortgage Loan
Group and Distribution Date. If, on any Distribution Date, the Excess
Overcollateralized Amount is, or, after taking into account all other
distributions to be made on such Distribution Date would be, greater than zero
(i.e., the Overcollateralized Amount is or would be greater than the related
Specified Overcollateralized Amount), then any amounts relating to principal
which would otherwise be distributed to the Holders of the Class A Certificates
on such Distribution Date shall instead be distributed to the Holders of the
Class R Certificates, in an amount equal to the lesser of (x) the Excess
Overcollateralized Amount and (y) the amount available for distribution on
account of principal with respect to the Class A Certificates on such
Distribution Date; such amount being the "Overcollateralization Reduction
Amount" with respect to the related Mortgage Loan Group for such Distribution
Date.

         The Pooling and Servicing Agreement provides that, on any Distribution
Date, all amounts collected on account of principal (other than any such amount
applied to the payment of an Overcollateralization Reduction Amount) with
respect to a Mortgage Loan Group during the prior Due Period will be distributed
to the Holders of the related Class A Certificates on such Distribution Date. If
any Mortgage Loan became a Liquidated Mortgage Loan during such prior Due
Period, the Net Liquidation Proceeds related thereto and allocated to principal
may be less than the Principal Balance of the related Mortgage Loan; the amount
of any such insufficiency is a "Liquidated


                                      S-61
<PAGE>

Loan Loss." In addition, the Pooling and Servicing Agreement provides that the
principal balance of any Mortgage Loan which becomes a Liquidated Mortgage Loan
shall then equal zero. The Pooling and Servicing Agreement does not contain any
rule which requires that the amount of any Liquidated Loan Loss be distributed
to the Holders of the Class A Certificates on the Distribution Date which
immediately follows the event of loss; i.e., the Pooling and Servicing Agreement
does not require the current recovery of losses. However, the occurrence of a
Liquidated Loan Loss will reduce the Overcollateralized Amount with respect to
the related Mortgage Loan Group, which, to the extent that such reduction causes
the Overcollateralized Amount to be less than the Specified Overcollateralized
Amount applicable to the related Distribution Date, will require the payment of
an Overcollateralization Increase Amount on such Distribution Date (or, if
insufficient funds are available on such Distribution Date, on subsequent
Distribution Dates, until the Overcollateralized Amount equals the related
Specified Overcollateralized Amount). The effect of the foregoing is to allocate
losses to the Holders of the Class R Certificates by reducing, or eliminating
entirely, payments of Monthly Excess Cashflow and of Overcollateralization
Reduction Amounts which such Holders would otherwise receive.

         Crosscollateralization Provisions. In addition to the use of Net
Monthly Excess Cashflow with respect to a Mortgage Loan Group to cover
Overcollateralized Amounts, any Net Monthly Excess Cashflow from a Mortgage Loan
Group remaining after application of such amount to the Certificates in the
related Group to reach the required overcollateralization will be available to
cover such requirements for the other Group and will be applied as an additional
payment of principal on the Certificates for the other Group. In the event that
the Overcollateralized Amount for a Mortgage Loan Group has reached the level
required by the Pooling and Servicing Agreement before the Overcollateralized
Amount for the other Group has reached its required level, 80% of the Net
Monthly Excess Cashflow from the Mortgage Loan Group will be applied as an
accelerated payment of principal on the Certificates for the other Group until
the Overcollateralized Amount has first increased to the level required by the
Pooling and Servicing Agreement. After such time, if it is necessary to
reestablish the required level of Overcollateralization for a Mortgage Loan
Group, 100% of the Net Monthly Excess Cashflow for both Mortgage Loan Group I
and Mortgage Loan Group II will be applied as an accelerated payment of
principal on the related Certificates, as necessary, to maintain the
Overcollateralized Amount level for both Mortgage Loan Groups required by the
Pooling and Servicing Agreement.

         Overcollateralization and the Certificate Insurance Policy. The Pooling
and Servicing Agreement defines an "Overcollateralization Deficit" with respect
to a Distribution Date to be the amount, if any, by which (x) the aggregate
Certificate Principal Balance of the Class A Certificates as of such
Distribution Date, and following the making of all distributions to be made on
such Distribution Date (except for any payment to be made as to principal from
proceeds of the Certificate Insurance Policy), exceeds (y) the aggregate
Principal Balances of the Mortgage Loans in the related Mortgage Loan Group as
of the close of business on the last day of the related Due Period. The Pooling
and Servicing Agreement requires the Trustee to make a claim for an Insured
Payment under the Certificate Insurance Policy not later than the third Business
Day prior to any Distribution Date as to which the Trustee has determined that
an Overcollateralization Deficit will occur for the purpose of applying the
proceeds of such Insured Payment as a payment of principal to the Holders of the
Class A Certificates on such Distribution Date. Additionally, under the terms of
the Pooling and Servicing Agreement, the Certificate Insurer will have the
option to cause Net Monthly Excess Cashflow to be applied without regard to any
limitation upon the occurrence of certain trigger events, or in the event of an
event of default under the Insurance Agreement (as defined herein). However,
investors in the Class A Certificates should realize that, under extreme loss or
delinquency scenarios, they may temporarily receive no distributions of
principal.

Flow of Funds

         On each Distribution Date, the Trustee shall distribute, to the extent
of funds, including any Insured Payments for either Group, on deposit in the
Certificate Account, as follows:

         (a)      to the Trustee, an amount equal to the fees then due to it
                  with respect to the Group I Certificates and the Group II
                  Certificates (the "Trustee's Fees");

         (b)      from amounts then on deposit in the Certificate Account
                  (excluding any Insured Payments) to the Certificate Insurer
                  the lesser of (x) the excess of (i) the amount then on deposit
                  in the Certificate Account over (ii) the Group I and Group II
                  Insured Distribution Amounts for such Distribution



                                      S-62
<PAGE>

                  Date and (y) the amount of all Insured Payments and other
                  amounts due to the Certificate Insurer pursuant to the
                  Insurance Agreement (including the premium amount) which have
                  not been previously paid (the "Reimbursement Amount") as of
                  such Distribution Date;

         (c)      from amounts then on deposit in the Certificate Account, (x)
                  relating to Mortgage Loan Group I, to the Holders of each
                  Class of Group I Certificates, the Group I Interest
                  Distribution Amount, on a pro rata basis without any priority
                  among the Classes of Group I Certificates and (y) relating to
                  Mortgage Loan Group II, to the Holders of the Group II
                  Certificates, the Group II Interest Distribution Amount;

         (d)      then, (x) to the Holders of the Group I Certificates, the
                  Group I Principal Distribution Amount shall be distributed in
                  the following order: (A) to the Holders of the Class A-1
                  Certificates, until the Certificate Principal Balance of the
                  Class A-1 Certificates is reduced to zero; (B) to the Holders
                  of the Class A-2 Certificates, until the Certificate Principal
                  Balance of the Class A-2 Certificates is reduced to zero; (C)
                  to the Holders of the Class A-3 Certificates, until the
                  Certificate Principal Balance of the Class A-3 Certificates is
                  reduced to zero and (y) to the Holders of the Group II
                  Certificates, the Group II Principal Distribution Amount shall
                  be distributed to the Class A-4 Certificates, until the
                  Certificate Principal Balance of the Class A-4 Certificates is
                  reduced to zero; and

         (e)      from amounts then on deposit in the Certificate Account, to
                  the Holders of the Class A-4 Certificates, the Available Funds
                  Cap Carry-Forward Amount;

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

Definitions

         "Available Amount" for any Mortgage Loan Group is the amount on deposit
in the Certificate Account related to such Mortgage Loan Group (exclusive of the
amount of any Insured Payment and the Servicing Fee) on such Distribution Date.

         "Carry-Forward Amount" as of any Distribution Date for any Group equals
the sum of (a) the amount, if any, by which (i) the Interest Distribution Amount
for any Class of Certificates as of the immediately preceding Distribution Date
exceeded (ii) the amount actually distributed to the Certificateholders of such
Class on such Distribution Date on account of interest and (b) 30-days' interest
on such amount at the applicable Pass-Through Rate.

         "Current Interest" is the interest that will accrue on each Class of
Class A Certificates at the applicable Pass-Through Rate on the related
Certificate Principal Balance during the related Accrual Period.

         "Group I Interest Distribution Amount" will be an amount equal to the
sum of the Current Interest for each Class of Group I Certificates, reduced by
an amount equal to the aggregate of the Prepayment Interest Shortfalls (as
defined herein) and the Civil Relief Act Interest Shortfalls (as defined herein)
(together, the "Mortgage Loan Interest Shortfalls"), if any, for such
Distribution Date, to the extent such Mortgage Loan Interest Shortfalls are not
paid by the Servicer as Compensating Interest (as defined herein) plus any
related Carry-Forward Amount (as defined herein).

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

              (a) the excess of (i) the sum, as of such Distribution Date, of
         (A) the Available Amount for Mortgage Loan Group I and (B) any Insured
         Payment with respect to the Group I Certificates over (ii) the sum of
         the Group I Interest Distribution Amount, the Trustee's Fees and the
         Reimbursement Amount allocable to the Group I Certificates; and




                                      S-63
<PAGE>

              (b) the sum, without duplication, of:

                  (i) all principal in respect of the Mortgage Loans in Mortgage
              Loan Group I actually collected during the related Due Period,

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

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

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

                  (v) with respect to the October 26, 1998, November 25, 1998 or
              December 28, 1998 Distribution Dates, moneys released from the
              Pre-Funding Account, if any (to the extent such funds are less
              than 1% of the aggregate Principal Balance of the Mortgage Loans
              in the Trust on such date),

                  (vi) the amount of any Overcollateralization Deficit with
              respect to Group I for such Distribution Date,

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

                  (viii) the amount of any Overcollateralization Increase Amount
              with respect to Group I for such Distribution Date, to the extent
              of any Net Monthly Excess Cashflow for Group I available for such
              purpose;

                                         minus
                                         -----

                  (ix) the amount of any Overcollateralization Amount for Group
              I for such Distribution Date.

              In no event will the Group I Principal Distribution Amount with
         respect to any Distribution Date be (x) less than zero or (y) greater
         than the then outstanding Certificate Principal Balance for the Group I
         Certificates.

         "Group II Interest Distribution Amount" will be an amount equal to the
sum of the Current Interest for the Class A-4 Certificates, reduced by an amount
equal to the aggregate of the Prepayment Interest Shortfalls (as defined herein)
and the Civil Relief Act Interest Shortfalls (as defined herein) (together, the
"Mortgage Loan Interest Shortfalls"), if any, for such Distribution Date, to the
extent such Mortgage Loan Interest Shortfalls are not paid by the Servicer as
Compensating Interest (as defined herein) plus any related Carry-Forward Amount
(as defined herein).

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

              (a) the excess of (i) the sum, as of such Distribution Date, of
         (A) the Available Amount for Mortgage Loan Group II and (B) any Insured
         Payment with respect to the Group II Certificates over (ii) the sum of
         the Group II Interest Distribution Amount, the Trustee's Fees and the
         Reimbursement Amount allocable to the Group II Certificates; and



                                      S-64
<PAGE>

              (b) the sum, without duplication, of:

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

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

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

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

                  (v) the amount of any Overcollateralization Deficit with
              respect to Group II for such Distribution Date,

                  (vi) the proceeds received by the Trustee on any termination
              of the Trust (to the extent such proceeds relate to principal)
              allocable to Mortgage Loan Group II, and

                  (vii) the amount of any Overcollateralization Increase Amount
              with respect to Group I for such Distribution Date, to the extent
              of the sum of (x) the Net Monthly Excess Cashflow for Group II
              available for such purpose, if any and (y) the Remaining Excess
              Cashflow from Group I, if any;

                                       minus
                                       -----

                  (viii) the amount of any Overcollateralization Amount for
              Group II for such Distribution Date.

         In no event will the Group II Principal Distribution Amount with
respect to any Distribution Date be (x) less than zero or (y) greater than the
then outstanding Certificate Principal Balance for the Group II Certificates.

         "Insured Distribution Amount" for any Group, with respect to any
Distribution Date, is the sum of (i) the Interest Distribution Amount for such
Group, (ii) the amount of the Overcollateralization Deficit for such Group, if
any, with respect to such Distribution Date, and (iii) with respect to the
Distribution Date which is a Final Scheduled Maturity Date, the outstanding
Certificate Principal Balance for the related Class of Certificates for such
Group.

         "Insured Payment" for any Group will equal the amount by which the
Insured Distribution Amount for such Group with respect to such Distribution
Date exceeds the Available Amount for such Group, less the Trustee's Fees
allocable to such Group, for such Distribution Date.

         "Net Monthly Excess Cashflow" for a Distribution Date and a Mortgage
Loan Group is equal to the excess of (x) the Available Amount for such Mortgage
Loan Group and such Distribution Date over (y) the sum of (i) the Interest
Distribution Amount for such Group and Principal Distribution Amount for such
Group (calculated for this purpose without regard to any Overcollateralization
Increase Amount or portion thereof included therein), (ii) any Reimbursement
Amount (as defined herein) or other amount owed to the Certificate Insurer
related to such Group and (iii) the Trustee's Fees allocable to such Group.

         "Overcollateralization Deficit" for any Group, is the amount by which
the Certificate Principal Balance of such Group exceeds the sum of (i) the
aggregate Principal Balance of the Mortgage Loans in the related Mortgage Loan
Group and (ii) with respect to Group I only, any amount on deposit in the
Pre-Funding Account at such time.





                                      S-65
<PAGE>


         "Overcollateralization Increase Amount" is the amount of excess
interest to be applied as an accelerated payment of principal on the related
Group I or Group II Certificates until the overcollateralization for each Group
reaches the Specified Overcollateralization Amount. Such payment is limited to
the extent of available funds as described in the definition of "Group I
Principal Distribution Amount" with respect to the Group I Certificates or
"Group II Principal Distribution Amount" with respect to the Group II
Certificates.

         "Overcollateralization Reduction Amount" with respect to any Mortgage
Loan Group and Distribution Date, is the difference, if any, between (a) the
Overcollateralized Amount for such Group that would apply on such Distribution
Date after taking into account all distributions to be made on such Distribution
Date (except for any distributions of related Overcollateralization Reduction
Amounts as described in this sentence) and (b) the Specified Overcollateralized
Amount for such Group to the extent of principal available for distribution.

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

         "Remaining Excess Cashflow" for a Distribution Date and Mortgage Loan
Group, is the amount of Net Monthly Excess Cashflow for such Group remaining
after application of such amount as an accelerated payment of principal on such
Group to reach the Specified Overcollateralization Amount for such Group.

         "Specified Overcollateralization Amount" with respect to each Mortgage
Loan Group and Distribution Date will be the amount of Overcollateralization
which the Certificate Insurer requires with respect to such Mortgage Loan Group.

Optional Clean-up Call on the Class A-4 Certificates

         The Servicer may, at its option, call the Class A-4 Certificates on any
Distribution Date (the first date on which such event occurs, the "Class A-4
Clean-up Call Date") on which the Certificate Principal Balance of the Class A-4
Certificates is equal to or less than 10% of the Original Certificate Principal
Balance of the Class A-4 Certificates by depositing an amount equal to the
Certificate Principal Balance of the Class A-4 Certificates on such Distribution
Date into the Certificate Account (such call, the "Class A-4 Clean-up Call").

Report to Certificateholders

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

Amendment

         The Pooling and Servicing Agreement may be amended from time to time by
the Depositor, the Servicer and the Trustee by written agreement, upon the prior
written consent of the Certificate Insurer, without notice to, or consent of,
the Certificateholders, to cure any ambiguity, to correct or supplement any
provisions herein, to comply with any changes in the Code, or to make any other
provisions with respect to matters or questions arising under the Pooling and
Servicing Agreement which shall not be inconsistent with the provisions of the
Pooling and Servicing Agreement; provided, that such action shall not, as
evidenced by an opinion of counsel delivered to, but not obtained at the expense
of, the Trustee, adversely affect in any material respect the interests of any
Certificateholder; and provided, further, that no such amendment shall reduce in
any manner the amount of, or delay the timing of, payments received on Mortgage
Loans which are required to be distributed on any Certificate without the
consent of 



                                      S-66
<PAGE>

the Holder of such Certificate, or change the rights or obligations of any other
party to the Pooling and Servicing Agreement without the consent of such party.

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

         The Unaffiliated Seller's Agreement contains substantially similar
restrictions regarding amendment.

                         SERVICING OF THE MORTGAGE LOANS

The Servicer

         American Business Credit, Inc. will act as the Servicer of the mortgage
pools. HomeAmerican Credit Inc., d/b/a Upland Mortgage will act as subservicer
with respect to a portion of the Mortgage Loans. See "The Originators, the
Seller, the Servicer and the Subservicer."

Servicer Reports

         The Servicer is required to deliver to the Certificate Insurer, the
Trustee, Standard & Poor's and Moody's, not later than April 30th of each year
an officer's certificate stating that (i) the Servicer has fully complied with
the servicing provisions of the Pooling and Servicing Agreement, (ii) a review
of the activities of the Servicer during the preceding calendar year and of
performance under the Pooling and Servicing Agreement has been made under such
officer's supervision, and (iii) to the best of such officer's knowledge, based
on such review, the Servicer has fulfilled all its obligations under the Pooling
and Servicing Agreement for such year, or, if there has been a default in the
fulfillment of any such obligation, specifying each such default known to such
officer and the nature and status thereof including the steps being taken by the
Servicer to remedy such default. The first such officer's certificate shall be
delivered by the Servicer in 1999.

         Not later than April 30th of each year, the Servicer, at its expense,
is required to cause to be delivered to the Certificate Insurer, the Trustee,
Standard & Poor's and Moody's from a firm of independent certified public
accountants (who may also render other services to the Servicer) a statement to
the effect that such firm has examined certain documents and records relating to
the servicing of the Mortgage Loans during the preceding calendar year (or such
longer period from the Closing Date to the end of the following calendar year)
and that, on the basis of such examination conducted substantially in compliance
with generally accepted auditing standards and the requirements of the Uniform
Single Attestation Program for Mortgage Bankers or the Audit Program for
Mortgages serviced for FHLMC, such servicing has been conducted in compliance
with the Pooling and Servicing Agreement except for such significant exceptions
or errors in records that, in the opinion of such firm, generally accepted
auditing standards and the Uniform Single Attestation Program for Mortgage
Bankers or the Audit Program for Mortgages serviced for FHLMC require it to
report, in which case such exceptions and errors shall be so reported.

Collection and Other Servicing Procedures

         The Servicer will be responsible for making reasonable efforts to
collect all payments called for under the Mortgage Loans and will, consistent
with the Pooling and Servicing Agreement, follow such collection procedures as
it follows with respect to loans which are comparable to the Mortgage Loans.
Consistent with the above, the 



                                      S-67
<PAGE>

Servicer may, in its discretion, (i) waive any late payment charge and (ii)
arrange with a Mortgagor a schedule for the liquidation of delinquencies,
subject to the provisions of the Pooling and Servicing Agreement.

         If a Mortgaged Property has been or is about to be conveyed by the
Mortgagor, the Servicer will be obligated to accelerate the maturity of the
Mortgage Loan, unless it reasonably believes it is unable to enforce that
Mortgage Loan's "due-on-sale" clause under applicable law. If it reasonably
believes it may be restricted for any reason from enforcing such a "due-on-sale"
clause, the Servicer may enter into an assumption and modification agreement
with the person to whom such property has been or is about to be conveyed,
pursuant to which such person becomes liable under the Mortgage Note.

         Any fee collected by the Servicer for entering into an assumption
agreement will be retained by the Servicer as additional servicing compensation.
For a description of circumstances in which the Servicer may be unable to
enforce "due-on-sale" clauses, see "Certain Legal Aspects of the Mortgage Loans
and Contracts -- The Mortgage Loans -- 'Due-on-Sale' Clauses" in the Prospectus.
In connection with any such assumption, the Mortgage Interest Rate borne by the
mortgage note relating to each Mortgage Loan ("Mortgage Note") may not be
decreased.

Hazard Insurance

         The Servicer is required to cause to be maintained for each Mortgaged
Property a hazard insurance policy with coverage which contains a standard
mortgagee's clause in an amount equal to the lesser of (a) the maximum insurable
value of such Mortgaged Property or (b) the principal balance of such Mortgage
Loan plus the outstanding balance of any mortgage loan senior to such Mortgage
Loan, but in no event may such amount be less than is necessary to prevent the
borrower from becoming a coinsurer thereunder. As set forth above, all amounts
collected by the Servicer under any hazard policy (except for amounts to be
applied to the restoration or repair of the Mortgaged Property or released to
the borrower in accordance with the Servicer's normal servicing procedures), to
the extent they constitute Net Liquidation Proceeds or Insurance Proceeds, will
ultimately be deposited in the Certificate Account. The ability of the Servicer
to assure that hazard insurance proceeds are appropriately applied may be
dependent on its being named as an additional insured under any hazard insurance
policy, or upon the extent to which information in this regard is furnished to
the Servicer by a borrower. The Pooling and Servicing Agreement provides that
the Servicer may satisfy its obligation to cause hazard policies to be
maintained by maintaining a blanket policy issued by an insurer acceptable to
the Rating Agencies insuring against losses on the Mortgage Loans. If such
blanket policy contains a deductible clause, the Servicer is obligated to
deposit in the Certificate Account the sums which would have been deposited
therein but for such clause.

         In general, the standard form of fire and extended coverage policy
covers physical damage to or destruction of the improvements on the property by
fire, lightning, explosion, smoke, windstorm and hail, and riot, strike and
civil commotion, subject to the conditions and exclusions specified in each
policy. Although the policies relating to the Mortgage Loans will be
underwritten by different insurers under different state laws in accordance with
different applicable state forms and therefore will not contain identical terms
and conditions, the terms thereof are dictated by respective state laws, and
most such policies typically do not cover any physical damage resulting from the
following: war, revolution, governmental actions, floods and other
weather-related causes, earth movement (including earthquakes, landslides and
mudflows), nuclear reactions, wet or dry rot, vermin, rodents, insects or
domestic animals, theft and, in certain cases, vandalism. The foregoing list is
merely indicative of certain kinds of uninsured risks and is not intended to be
all-inclusive.

         The hazard insurance policies covering the Mortgaged Properties
typically contain a co-insurance clause which in effect requires the insured at
all times to carry insurance of a specified percentage (generally 80% to 90%) of
the full replacement value of the improvements on the property in order to
recover the full amount of any partial loss. If the insured's coverage falls
below this specified percentage, such clause generally provides that the
insurer's liability in the event of partial loss does not exceed the greater of
(i) the replacement cost of the improvements less physical depreciation or (ii)
such proportion of the loss as the amount of insurance carried bears to the
specified percentage of the full replacement cost of such improvements.

         Since residential properties, generally, have historically appreciated
in value over time, if the amount of hazard insurance maintained on the
improvements securing the Mortgage Loans were to decline as the principal





                                      S-68
<PAGE>

balances owing thereon decreased, hazard insurance proceeds could be
insufficient to restore fully the damaged property in the event of a partial
loss.

Realization Upon Defaulted Mortgage Loans

         The Servicer will foreclose upon or otherwise comparably convert to
ownership Mortgaged Properties securing such of the Mortgage Loans as come into
default when, in the opinion of the Servicer, no satisfactory arrangements can
be made for the collection of delinquent payments. In connection with such
foreclosure or other conversion, the Servicer will follow such practices as it
deems necessary or advisable and as are in keeping with the Servicer's general
loan servicing activities and the Pooling and Servicing Agreement, provided the
Servicer will not expend its own funds in connection with foreclosure or other
conversion, correction of a default on a senior mortgage or restoration of any
property unless such foreclosure, correction or restoration is determined to
increase Net Liquidation Proceeds. Any Mortgaged Property so acquired by the
Trust is required to be disposed of in accordance with applicable federal income
tax regulations and consistent with the status of the Trust as a REMIC.

Removal and Resignation of the Servicer

         The Certificate Insurer may, pursuant to the Pooling and Servicing
Agreement, remove the Servicer upon the occurrence and continuation beyond the
applicable cure period of an event described in clause (g) or (h) below and the
Trustee, only at the direction of the Certificate Insurer or the majority
Certificateholders, with the consent of the Certificate Insurer (in the case of
any direction of the majority Certificateholders), may remove the Servicer upon
the occurrence and continuation beyond the applicable cure period of an event
described in clause (a), (b), (c), (d), (e) or (f) below:

              (a) any failure by the Servicer to remit to the Trustee any
         payment required to be made by the Servicer under the terms of the
         Pooling and Servicing Agreement which continues unremedied for one (1)
         Business Day after the date upon which written notice of such failure,
         requiring the same to be remedied, shall have been given to the
         Servicer and the Certificate Insurer by the Trustee or to the Servicer
         and the Trustee by the Certificate Insurer or the Class A
         Certificateholders evidencing Percentage Interests of at least 25%;

              (b) the failure by the Servicer to make any required Servicing
         Advance which failure continues unremedied for a period of one (1)
         Business Day after the date on which written notice of such failure,
         requiring the same to be remedied, shall have been given to the
         Servicer by the Trustee or to the Servicer and the Trustee by any
         Certificateholder or the Certificate Insurer;

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

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

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



                                      S-69
<PAGE>


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

              (g) the delinquency or loss experience of the Mortgage Loan pool
         exceeds certain levels specified in the Pooling and Servicing
         Agreement; or

              (h) the Certificate Insurer shall notify the Trustee of any event
         of default under the Insurance Agreement.

         The Servicer may not assign its obligations under the Pooling and
Servicing Agreement nor resign from the obligations and duties thereby imposed
on it except by mutual consent of the Servicer, ABC (if ABC is not the
Servicer), the Certificate Insurer and the Trustee, or upon the determination
that the Servicer's duties thereunder are no longer permissible under applicable
law and such incapacity cannot be cured by the Servicer without the incurrence,
in the reasonable judgment of the Certificate Insurer, of unreasonable expense.
No such resignation shall become effective until a successor has assumed the
Servicer's responsibilities and obligations in accordance with the Pooling and
Servicing Agreement.

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

         Pursuant to the Pooling and Servicing Agreement, the Servicer covenants
and agrees to act as the Servicer for an initial term from the Closing Date to
December 31, 1998, which term will be extendable by the Certificate Insurer by
notice to the Trustee for successive terms of three (3) calendar months each,
until the termination of the Trust Fund. The Servicer will, upon its receipt of
each such notice of extension (a "Servicer Extension Notice") become bound for
the duration of the term covered by such Servicer Extension Notice to continue
as the Servicer subject to and in accordance with the other provisions of the
Pooling and Servicing Agreement. If as of the fifteenth (15th) day prior to the
last day of any term of the Servicer the Trustee shall not have received any
Servicer Extension Notice from the Certificate Insurer, the Trustee will, within
five (5) days thereafter, give written notice of such non-receipt to the
Certificate Insurer and the Servicer. The Certificate Insurer has agreed to
extend each three month term of the Servicer, in the absence of an Event of
Default under the Pooling and Servicing Agreement.

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

Termination; Purchase of Mortgage Loans

         The Pooling and Servicing Agreement will terminate upon notice to the
Trustee of either: (a) the later of the distribution to Certificateholders of
the final payment or collection with respect to the last Mortgage Loan (or
Periodic Advances of same by the Servicer), or the disposition of all funds with
respect to the last Mortgage Loan and the remittance of all funds due under the
Pooling and Servicing Agreement and the payment of all amounts due and payable
to the Certificate Insurer and the Trustee or (b) mutual consent of the
Servicer, the Certificate Insurer and all Certificateholders in writing;
provided, however, that in no event will the Trust established by the Pooling
and Servicing Agreement terminate later than twenty-one years after the death of
the last surviving lineal descendant of the person named in the Pooling and
Servicing Agreement.




                                      S-70
<PAGE>

         Subject to provisions in the Pooling and Servicing Agreement concerning
adopting a plan of complete liquidation, the Servicer may, at its option and at
its sole cost and expense, terminate the Pooling and Servicing Agreement on any
date on which the aggregate Principal Balance of the Mortgage Loans is less than
10% of the sum of (a) the Cut-Off Date Aggregate Principal Balance and (b) the
Original Pre-Funded Amount, by purchasing, on the next succeeding Distribution
Date, all of the outstanding Mortgage Loans and REO Properties at a price equal
to the sum of (a) 100% of the Principal Balance of each outstanding Mortgage
Loan and each REO Property, (b) the greater of (i) the aggregate amount of
accrued and unpaid interest on the Mortgage Loans through the related Due Period
and (ii) 30-days' accrued interest thereon computed at a rate equal to the
Mortgage Interest Rate, in each case net of the Servicing Fee, and (c) any
unreimbursed amounts due to the Certificate Insurer under the Pooling and
Servicing Agreement, the Insurance Agreement and, without duplication, accrued
and unpaid Insured Payments. Any such purchase shall be accomplished by deposit
into the Certificate Account of the purchase price specified above. No such
termination is permitted without the prior written consent of the Certificate
Insurer if it would result in a draw on the Certificate Insurance Policy.

Optional Purchase of Defaulted Mortgage Loans

         ABC or any affiliate of ABC has the option to purchase from the Trust
Fund any Mortgage Loan which is 90 days or more delinquent at a purchase price
equal to the outstanding principal balance of such Mortgage Loan as of the date
of purchase, plus all accrued and unpaid interest on such principal balance,
computed at the Mortgage Interest Rate, plus the amount of any unreimbursed
Servicing Advances made by the Servicer with respect to such Mortgage Loan, in
accordance with the provisions specified in the Pooling and Servicing Agreement.


                        THE CERTIFICATE INSURANCE POLICY

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

         Simultaneously with the issuance of the Certificates, the Certificate
Insurer will deliver the Certificate Insurance Policy to the Trustee for the
benefit of the Class A Certificateholders. Under the Certificate Insurance
Policy, the Certificate Insurer will irrevocably and unconditionally guarantee
payment on each Distribution Date to the Trustee for the benefit of the Holders
of the Class A Certificates, as applicable, of the Insured Distribution Amounts
with respect to the Class A Certificates calculated in accordance with the
original terms of the Class A Certificates when issued and without regard to any
amendment or modification of the Class A Certificates or the Pooling and
Servicing Agreement except amendments or modifications to which the Certificate
Insurer has given its prior written consent. The Insured Distribution Amounts
for each Distribution Date will be the sum of (i) the Class A Interest
Distribution Amount with respect to such Distribution Date, (ii) the
Overcollateralization Deficit, if any, for such Distribution Date, and (iii)
with respect to the Distribution Date which is a Final Scheduled Maturity Date,
the outstanding Certificate Principal Balance of the related Class A
Certificates (without duplication to the amount specified in clause (ii)). In
addition, with respect to any Distribution Date occurring on a date when an
event of default under the Insurance Agreement (described below) has occurred
and is continuing or a date on or after the first date on which a claim is made
under the Certificate Insurance Policy, the Certificate Insurer at its sole
option, may pay any or all of the outstanding Certificate Principal Balance of
the Class A Certificates. Mortgage Loan Interest Shortfalls and Available Funds
Cap Carry-Forward Amounts will not be covered by payments under the Certificate
Insurance Policy.

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

         If any payment of an amount guaranteed by the Certificate Insurer
pursuant to the Certificate Insurance Policy is avoided as a preference payment
under applicable bankruptcy, insolvency, receivership or similar law the
Certificate Insurer will pay such amount out of the funds of the Certificate
Insurer on the later of (a) the date when due to be paid pursuant to the Order
referred to below or (b) the first to occur of (i) the fourth Business Day



                                      S-71
<PAGE>


following Receipt by the Certificate Insurer from the Trustee of (A) a certified
copy of the order of the court or other governmental body which exercised
jurisdiction to the effect that a Class A Certificateholder is required to
return principal or interest distributed with respect to a Class A Certificate
during the term of the Certificate Insurance Policy because such distributions
were avoidable preferences under applicable bankruptcy law (the "Order"), (B) a
certificate of the Class A Certificateholder(s) that the Order has been entered
and is not subject to any stay, and (C) an assignment duly executed and
delivered by the Class A Certificateholder(s), in such form as is reasonably
required by the Certificate Insurer and provided to the Class A
Certificateholder(s) by the Certificate Insurer, irrevocably assigning to the
Certificate Insurer all rights and claims of the Class A Certificateholder(s)
relating to or arising under the Class A Certificates against the debtor which
made such preference payment or otherwise with respect to such preference
payment, or (ii) the date of Receipt by the Certificate Insurer from the Trustee
of the items referred to in clauses (A), (B) and (C) above if, at least four
Business Days prior to such date of Receipt, the Certificate Insurer shall have
Received written notice from the Trustee that such items were to be delivered on
such date and such date was specified in such notice. Such payment shall be
disbursed to the receiver, conservator, debtor-in-possession or trustee in
bankruptcy named in the Order and not to the Trustee or any Class A
Certificateholder directly (unless a Class A Certificateholder has previously
paid such amount to the receiver, conservator, debtor-in-possession or trustee
in bankruptcy named in the Order, in which case such payment shall be disbursed
to the Trustee for distribution to such Class A Certificateholder upon proof of
such payment reasonably satisfactory to the Certificate Insurer).

         The terms "Receipt" and "Received," with respect to the Certificate
Insurance Policy, means actual delivery to the Certificate Insurer and to its
fiscal agent appointed by the Certificate Insurer at its option, if any, prior
to 12:00 p.m., New York City time, on a Business Day; delivery either on a day
that is not a Business Day or after 12:00 p.m., New York City time, shall be
deemed to be Receipt on the next succeeding Business Day. If any notice or
certificate given under the Certificate Insurance Policy by the Trustee is not
in proper form or is not properly completed, executed or delivered, it shall be
deemed not to have been Received, and the Certificate Insurer or the fiscal
agent shall promptly so advise the Trustee and the Trustee may submit an amended
notice.

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

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

         Claims under the Certificate Insurance Policy will rank equally with
any other unsecured debt and unsubordinated obligations of the Certificate
Insurer except for certain obligations in respect of tax and other payments to
which preference is or may become afforded by statute. Claims against the
Certificate Insurer under the Certificate Insurance Policy constitute pari passu
claims against the general assets of the Certificate Insurer. The terms of the
Certificate Insurance Policy cannot be modified or altered by any other
agreement or instrument, or by the merger, consolidation or dissolution of the
Depositor. The Certificate Insurance Policy may not be cancelled or revoked
prior to payment in full of the Class A Certificates. The Certificate Insurance
Policy is governed by the laws of the State of New York. The Certificate
Insurance Policy is not covered by the Property/Casualty Insurance Security Fund
specified in Article 76 of the New York Insurance Law.

         To the fullest extent permitted by applicable law, the Certificate
Insurer agrees under the Certificate Insurance Policy not to assert, and waives,
for the benefit of each Class A Certificateholder, all its rights (whether by
counterclaim, setoff or otherwise) and defense (including, without limitation,
the defense of fraud), whether acquired by subrogation, assignment or otherwise,
to the extent that such rights and defenses may be available to the



                                      S-72
<PAGE>

Certificate Insurer to avoid payment of its obligations under the Certificate
Insurance Policy in accordance with the express provisions of the Certificate
Insurance Policy.

         Pursuant to the terms of the Pooling and Servicing Agreement, unless a
Certificate Insurer Default exists, the Certificate Insurer shall be deemed to
be the Certificateholders for all purposes (other than with respect to payment
on the Certificates), will be entitled to exercise all rights of the Class A
Certificateholders thereunder, without the consent of such Certificateholders,
and the Class A Certificateholders may exercise such rights only with the prior
written consent of the Certificate Insurer. In addition, the Certificate Insurer
will, as a third party beneficiary to the Pooling and Servicing Agreement and
the Unaffiliated Seller's Agreement, have, among others, the following rights:
(i) the right to give notices of breach or to terminate the rights and
obligations of the Servicer under the Pooling and Servicing Agreement in the
event of an Event of Default by the Servicer and to institute proceedings
against the Servicer; (ii) the right to consent to or direct any waivers of
defaults by the Servicer; (iii) the right to remove the Trustee pursuant to the
Pooling and Servicing Agreement; (iv) the right to direct the actions of the
Trustee during the continuation of a Servicer default; (v) the right to require
the Seller to repurchase Mortgage Loans for breach of representation and
warranty or defect in documentation; (vi) the right to direct foreclosures upon
the failure of the Servicer to do so in accordance with the Pooling and
Servicing Agreement; (vii) the right to direct all matters relating to a
bankruptcy or other insolvency proceeding involving the Seller; and (viii) the
right to direct the Trustee to investigate certain matters. The Certificate
Insurer's consent will be required prior to, among other things, (i) the removal
of the Trustee, (ii) the appointment of any successor Trustee or Servicer or
(iii) any amendment to the Pooling and Servicing Agreement.

         The Depositor, the Seller, the Servicer and the Certificate Insurer
will enter into an Insurance and Indemnity Agreement (the "Insurance Agreement")
pursuant to which the Servicer will agree to reimburse, with interest, the
Certificate Insurer for amounts paid pursuant to claims under the Certificate
Insurance Policy. The Servicer will further agree to pay the Certificate Insurer
all reasonable charges and expenses which the Certificate Insurer may pay or
incur relative to any amounts paid under the Certificate Insurance Policy or
otherwise in connection with the transaction and to indemnify the Certificate
Insurer against certain liabilities. Except to the extent provided therein,
amounts owing under the Insurance Agreement will be payable solely from the
Trust Fund. An "event of default" under the Insurance Agreement will constitute
an Event of Default under the Pooling and Servicing Agreement and allow the
Certificate Insurer, among other things, to direct the Trustee to terminate the
Servicer. See "Servicing of the Mortgage Loans -- Removal and Resignation of the
Servicer" herein. An "event of default" under the Insurance Agreement includes
(i) the Originators', the Seller's, the Depositor's or the Servicer's failure to
pay when due any amount owed under the Insurance Agreement or certain other
documents, (ii) the inaccuracy or incompleteness in any material respect of any
representation or warranty of the Originators, the Seller, the Depositor or the
Servicer in the Insurance Agreement, the Pooling and Servicing Agreement or
certain other documents, (iii) the Originators', the Seller's, the Depositor's
or the Servicer's failure to perform or to comply with any covenant or agreement
in the Insurance Agreement, the Pooling and Servicing Agreement and certain
other documents, (iv) a finding or ruling by a governmental authority or agency
that the Insurance Agreement, the Pooling and Servicing Agreement or certain
other documents are not binding on the Originators, the Seller, the Depositor or
the Servicer, (v) the Originators', the Seller's, the Depositor's or the
Servicer's failure to pay its debts in general or the occurrence of certain
events of insolvency or bankruptcy with respect to the Seller or the Servicer,
and (vi) the occurrence of certain "performance test violations" designed to
measure the performance of the Mortgage Loans.

                             THE CERTIFICATE INSURER

         The following information has been obtained from Financial Security
Assurance Inc. (hereinafter in this section, the "Certificate Insurer" or
"Financial Security") and has not been verified by the Seller, ABC, Upland, the
Depositor or the Underwriter. No representation or warranty is made by the
Seller, ABC, Upland, the Depositor or the Underwriter with respect thereto.

General

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




                                      S-73
<PAGE>


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

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

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

Reinsurance

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

Ratings

         Financial Security's insurance financial strength is rated "Aaa" by
Moody's and Financial Security's insurer financial strengthrated "AAA" by
Standard and Poor's and Standard & Poor's (Australia) Pty. Ltd. Financial
Security's claims-paying ability is rated "AAA" by Fitch and Japan Rating and
Investment Information, Inc. Such ratings reflect only the views of the
respective rating agencies, are not recommendations to buy, sell or hold
securities and are subject to revision or withdrawal at any time by such rating
agencies. See "Ratings."

Capitalization

         The following table sets forth the capitalization of Financial Security
and its wholly owned subsidiaries on the basis of generally accepted accounting
principles as of June 30, 1998 (in thousands):



                                      S-74
<PAGE>

                                                                   June 30, 1998
                                                                    (unaudited)
                                                                   -------------
Deferred Premium Revenue (net of prepaid reinsurance premiums).....  $  457,615

Shareholder's Equity:
  Common Stock.....................................................      15,000
  Additional Paid-In Capital.......................................     614,067
  Accumulated other Comprehensive Income (net of deferred
    income taxes) .................................................      26,140
  Accumulated Earnings.............................................     294,418
Total Shareholder's Equity.........................................  ----------
                                                                     $  949,625
                                                                     ----------
Total Deferred Premium Revenue and Shareholder's Equity............  $1,407,240
                                                                     ==========
         For further information concerning Financial Security, see the
Consolidated Financial Statements of Financial Security and Subsidiaries, and
the notes thereto, incorporated by reference herein. Financial Security
financial statements are included as exhibits to the annual report on Form 10-K
and Quarterly Reports on Form 10-Q filed with the Commission by Holdings and may
be reviewed at the EDGAR website maintained by the Commission and at Holding's
website, http://www.FSA.com. Copies of the statutory quarterly and annual
statements filed with the State of New York Insurance Department by Financial
Security are available upon request to the State of New York Insurance
Department.

Insurance Regulation

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

                    CERTAIN FEDERAL INCOME TAX CONSIDERATIONS

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

         The Certificates possess certain special tax attributes by virtue of
the REMIC provisions of the Code. See "Certain Federal Income Tax Consequences
- -- REMIC Securities" in the Prospectus.

         The Class A Certificates generally will be treated as debt instruments
for federal income tax purposes. Beneficial owners (or registered holders, in
the case of Definitive Certificates) of the Class A Certificates will be
required to report income on such Certificates in accordance with the accrual
method of accounting. It is not anticipated that the Class A Certificates will
be issued with original issue discount. See "Certain Federal Income Tax
Consequences -- Taxation of Regular Certificates--Original Issue Discount" in
the Prospectus. The prepayment 



                                      S-75
<PAGE>

assumption for calculating original issue discount is 100% of the Prepayment
Assumption. See "Prepayment and Yield Considerations" herein.

                              ERISA CONSIDERATIONS

         The Employee Retirement Income Security Act of 1974, as amended
("ERISA"), and the Code impose certain restrictions on (a) employee benefit
plans (as defined in Section 3(3) of ERISA), (b) plans described in section
4975(e)(1) of the Code, including individual retirement accounts or Keogh plans,
(c) any entities whose underlying assets include plan assets by reason of a
plan's investment in such entities (each a "Plan") and (d) persons who have
certain specified relationships to such Plans ("Parties-in-Interest" under ERISA
and "Disqualified Persons" under the Code). Section 406 of ERISA prohibits Plans
from engaging in certain transactions involving the assets of such Plans with
Parties in Interest with respect to such Plans, unless a statutory or
administrative exemption is applicable to the transaction. Excise taxes under
Section 4975 of the Code, penalties under Section 502 of ERISA and other
penalties may be imposed on Plan fiduciaries and Parties-in-Interest (or
Disqualified Persons) that engage in "prohibited transactions" involving assets
of a Plan. Individual retirement arrangements and other plans that are not
subject to ERISA, but are subject to Section 4975 of the Code, and Disqualified
Persons with respect to such arrangements and plans, also may be subject to
excise taxes and other penalties if they engage in prohibited transactions.
Moreover, based on the reasoning of the United States Supreme Court in John
Hancock Life Ins. Co. v. Harris Trust and Sav. Bank, 114 S. Ct. 517 (1993), an
insurance company's general account may be deemed to include assets of the Plans
investing in the general account (e.g., through the purchase of an annuity
contract). ERISA also imposes certain duties on persons who are fiduciaries of
Plans subject to ERISA.

         The Department of Labor (the "DOL") has issued a regulation (the "Plan
Asset Regulation") describing what constitutes the assets of a Plan when the
Plan acquires an equity interest in another entity. The Plan Asset Regulation
states that, unless an exemption described in the regulation is applicable, the
underlying assets of an entity in which a Plan makes an equity investment will
be considered, for purposes of ERISA, to be the assets of the investing Plan.
Pursuant to the Plan Asset Regulation, if the assets of the Trust were deemed to
be plan assets by reason of a Plan's investment in any Class A Certificates,
such plan assets would include an undivided interest in any assets held in such
Trust. Therefore, in the absence of an exemption, the purchase, sale or holding
of any Class A Certificate by a Plan subject to Section 406 of ERISA or Section
4975 of the Code might result in prohibited transactions and the imposition of
excise taxes and civil penalties.

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

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

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

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

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




                                      S-76
<PAGE>

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

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

         The Trust Fund also must meet the following requirements:

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

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

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

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

         The Exemption does not apply to certain prohibited transactions in the
case of Plans sponsored by the Underwriter, the Trustee, the Servicer, any
obligor with respect to more than 5% of the fair market value of the Mortgage
Loans included in the Trust Fund, any entity deemed to be a "sponsor" of the
Trust Fund as such term is defined in the Exemption, or any affiliate of any
such party (the "Restricted Group").

         The Exemption may be available for the purchase of the Group II
Certificates and, following the expiration of the Pre-Funding Period, the Group
I Certificates by Plans. Before purchasing a Class A Certificate, a fiduciary of
an ERISA Plan should make its own determination as to the availability of the
exemptive relief provided in the Exemption and whether the conditions of such
Exemption will be applicable to the Class A Certificates. Any fiduciary of an
ERISA Plan considering whether to purchase a Class A Certificate should also
carefully review with its own legal advisors the applicability of the fiduciary
duty and prohibited transaction provisions of ERISA and the Code to such
investment. The Exemption will not apply with respect to the Group I
Certificates until such time that the balance of the Pre-Funding Account is
reduced to zero. Accordingly, until such time, the Group I Certificates may not
be purchased by any entity using the assets of a Plan.

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

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




                                      S-77
<PAGE>


                                LEGAL INVESTMENT

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

                              PLAN OF DISTRIBUTION

         Subject to the terms and conditions of the Underwriting Agreement dated
as of September 14, 1998 (the "Underwriting Agreement") between the Depositor
and Prudential Securities Incorporated (the "Underwriter"), the Depositor has
agreed to sell to the Underwriter and the Underwriter has agreed to purchase
from the Depositor the Class A Certificates.

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

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

         In connection with the offering of the Class A Certificates, the
Underwriter and its affiliates may engage in transactions that stabilize,
maintain or otherwise affect the market price of the Class A Certificates. Such
transactions may include stabilization transactions effected in accordance with
Rule 104 of Regulation M, pursuant to which such person may bid for or purchase
the Class A Certificates for the purpose of stabilizing its market price. Any of
the transactions described in this paragraph may result in the maintenance of
the price of the Class A Certificates at a level above that which might
otherwise prevail in the open market. None of the transactions described in this
paragraph is required, and, if they are taken, may be discontinued at any time
without notice.

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

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

         Prudential Securities Incorporated is an affiliate of the Depositor.

                                     EXPERTS

         The consolidated balance sheets of Financial Security Assurance Inc.
and subsidiaries as of December 31, 1997 and 1996 and the related consolidated
statements of income, changes in shareholder's equity, and cash flows for each
of the three years in the period ended December 31, 1997, incorporated by
reference in this Prospectus Supplement, have been incorporated herein in
reliance on the report of PricewaterhouseCoopers LLP, independent accountants,
given on the authority of that firm as experts in accounting and auditing.

                                     RATINGS

         It is a condition to the original issuance of the Class A Certificates
that they will receive ratings of "AAA" by Standard & Poor's and "Aaa" by
Moody's. The ratings assigned to the Class A Certificates will take into account




                                      S-78
<PAGE>




the claims-paying ability of the Certificate Insurer. Explanations of the
significance of such ratings may be obtained from Moody's Investors Service,
Inc., 99 Church Street, New York, New York 10007 and Standard & Poor's Rating
Services, 25 Broadway, New York, New York 10004. Such ratings will be the views
only of such rating agencies. There is no assurance that any such ratings will
continue for any period of time or that such ratings will not be revised or
withdrawn. Any such revision or withdrawal of such ratings may have an adverse
effect on the market price of the Class A Certificates.

                                  LEGAL MATTERS

         Certain legal matters in connection with the Class A Certificates will
be passed upon for the Originators, the Seller and the Servicer by Blank Rome
Comisky & McCauley LLP, Philadelphia, Pennsylvania, and for the Depositor and
the Underwriter by Dewey Ballantine LLP, New York, New York.






















                                      S-79



<PAGE>

                        INDEX OF PRINCIPAL DEFINED TERMS

Accrual Period.............................................................2
Adjustable Rate Certificates...............................................1
Appraised Values..........................................................24
Balloon Loans.............................................................19
Bank Alliance Program.....................................................39
Beneficial Owner...........................................................5
Book-Entry Certificates....................................................5
Business Day...............................................................2
Capitalized Interest Account..............................................10
Carry-Forward Amount.......................................................9
CEDEL Participants........................................................51
Certificate Account........................................................8
Certificate Insurance Policy...............................................1
Certificate Insurer........................................................1
Certificate Insurer Default...............................................12
Certificate Principal Balance..............................................1
Certificateholders.........................................................1
Certificates...............................................................1
Civil Relief Act...........................................................9
Civil Relief Act Interest Shortfalls.......................................9
Class A Certificate Principal Balance.....................................10
Class A Certificateholders.................................................1
Class A Certificates.......................................................1
Class A Interest Distribution Amount.......................................8
Class A Principal Distribution Amount.....................................62
Class A-1 Certificates.....................................................1
Class A-1 Pass-Through Rate...............................................21
Class A-1 Pass-Through Rate...............................................21
Class A-2 Certificates.....................................................1
Class A-3 Certificates.....................................................1
Class A-4 Certificates.....................................................1
Class A-4 Pass-Through Rate................................................5
Class R Certificates.......................................................1
Clean-up Call Date........................................................14
Closing Date...............................................................1
CLTV......................................................................24
Combined Loan-to-Value Ratios.............................................24
Compensating Interest......................................................9
Consumer Credit Protection Act............................................22
Cooperative...............................................................52
Current Interest...........................................................8
Cut-Off Date...............................................................3
Cut-Off Date Aggregate Principal Balance..................................14
Debt Service Reduction....................................................13
Deficient Valuation.......................................................13
Definitive Certificates................................................... 5
Depositor..................................................................1

                                       S-i

<PAGE>

Depository................................................................5
Depository Trust Company ("DTC")..........................................5
Disqualified Persons.....................................................75
Distribution Date.........................................................1
Due Date..................................................................6
Due Period................................................................9
Eligible Account.........................................................57
Equal Credit Opportunity Act.............................................22
ERISA....................................................................15
Euroclear Operator.......................................................52
Euroclear Participants...................................................51
European Depositaries....................................................15
Excess Subordinated Amount...............................................60
Exchange Act..............................................................2
Exemption................................................................15
Fair Credit Reporting Act................................................22
FHLMC....................................................................19
Final Scheduled Maturity Date............................................47
First Distribution Date...................................................4
First Liens..............................................................24
Fixed Rate Certificates...................................................1
Foreclosure Profits......................................................58
Group I Principal Distribution Amount.....................................8
Holders...................................................................2
Holder's Percentage Interest..............................................7
Home Equity Prepayment...................................................47
Home Ownership and Equity Protection Act of 1994.........................22
Indirect Participants....................................................51
Initial Mortgage Loans....................................................1
Insurance Agreement.......................................................8
Insurance Proceeds.......................................................57
Insured Distribution Amount...............................................8
Insured Payments..........................................................8
Interest Determination Date..............................................53
Internal Revenue Code....................................................15
LIBOR.....................................................................5
Liquidated Loan Loss.....................................................58
Liquidated Mortgage Loan.................................................58
Liquidation Expenses.....................................................58
Loan-to-Value Ratio......................................................56
Lockout Certificates.....................................................21
Modeling Assumptions.....................................................47
Moody's..................................................................11
Mortgage Interest Rate....................................................5
Mortgage Loan Group.......................................................1
Mortgage Loan Group I.....................................................1
Mortgage Loan Group II....................................................1
Mortgage Loan Interest Shortfalls.........................................9
Mortgage Loans............................................................1

                                      S-ii
<PAGE>

Mortgage Pool............................................................17
Mortgage Pools............................................................4
Mortgaged Properties......................................................6
Mortgages.................................................................6
Multiple Liens...........................................................21
Net Foreclosure Profits..................................................58
Net Liquidation Proceeds.................................................20
Net Liquidation Proceeds on Liquidated Mortgage Loans....................21
Net Monthly Excess Cashflow..............................................47
Net REO Proceeds.........................................................57
Nonrecoverable Advance...................................................12
Original Certificate Principal Balance....................................7
Original Pre-Funded Amount................................................9
Originators...............................................................3
Overcollateralization.....................................................9
Pass-Through Rate.........................................................1
Percentage Interest.......................................................7
Periodic Advances........................................................12
Plan Asset Regulation....................................................75
Pooling and Servicing Agreement...........................................1
Pre-Funding Account.......................................................1
Pre-Funding Period........................................................9
Prepayment Assumption....................................................47
Prepayment Interest Shortfalls............................................9
Principal Balance.........................................................1
Qualified Substitute Mortgage Loan.......................................17
Rating Agencies..........................................................16
Rating Agency............................................................16
Receipt..................................................................70
Record Date...............................................................4
REMIC.....................................................................2
REO Disposition..........................................................59
REO Proceeds.............................................................59
REO Properties...........................................................14
Reserve Interest Rate....................................................53
Restricted Group.........................................................76
Riegle Act...............................................................22
Second Liens.............................................................20
Secondary Mortgage Market Enhancement Act of 1984........................15
Securities Act............................................................2
Seller....................................................................1
Servicer..................................................................1
Servicer Distribution Date...............................................13
Servicer Extension Notice................................................69
Servicing Fee............................................................12
Specified Subordinated Amount............................................48
Standard & Poor's........................................................11
Statistical Calculation Date..............................................3
Statistical Calculation Date Aggregate Principal Balance..................6

                                     S-iii
<PAGE>

Subordination Deficit....................................................61
Subordination Increase Amount............................................59
Subsequent Cut-Off Date..................................................18
Subsequent Mortgage Loans.................................................4
Subsequent Transfer Date.................................................39
Subservicer...............................................................3
Successor Servicer.......................................................69
Terms and Conditions.....................................................52
Trust.....................................................................1
Trust Fund................................................................1
Trustee...................................................................1
Trustee's Fees............................................................8
Unaffiliated Seller's Agreement..........................................46
Underwriting Agreement...................................................77
Weighted Average Class A Pass-Through Rate...............................10

                                      S-iv




<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)
<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 ofeach 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

                                       27
<PAGE>
sold the Mortgage Loan or Contract to the Depositor. A substantial period of
time may have elapsed between the date as of which the representations and
warranties were made and the later date of initial issuance of the related
Series of Certificates. Since the representations and warranties referred to in
the preceding paragraphs are the only representations and warranties that will
be made by an Unaffiliated Seller, the Unaffiliated Seller's repurchase
obligation described below will not arise if, during the period commencing on
the date of sale of a Mortgage Loan or Contract by the Unaffiliated Seller to
the Depositor, the relevant event occurs that would have given rise to such an
obligation had the event occurred prior to sale of the affected Mortgage Loan or
Contract. However, the Depositor will not include any Mortgage Loan or Contract
in the Trust Fund for any series of Certificates if anything has come to the
Depositor's attention that would cause it to believe that the representations
and warranties of an Unaffiliated Seller will not be accurate and complete in
all material respects in respect of such Mortgage Loan or Contract as of the
date of initial issuance of the related Series of Certificates.

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

                                       58
<PAGE>
         or the Unaffiliated Seller, as the case may be, all amounts received
         thereon and not distributed as of the date as of which the purchase
         price of such Mortgage Loan or Contract was determined;

                  (vi) to pay itself any interest earned on or investment income
         earned with respect to funds in the Certificate Account (all such
         interest or income to be withdrawn not later than the next Distribution
         Date);

                  (vii)  to make withdrawals from the Certificate  Account in
         order to make  distributions to Certificateholders; and

                  (viii)  to clear and terminate the Certificate Account.

                  The Servicer will be authorized to appoint a paying agent (the
"Paying Agent") to make distributions, as agent for the Servicer, to
Certificateholders of a Series. If the Paying Agent for a Series is the Trustee
of such Series, such Paying Agent will be authorized to make withdrawals from
the Certificate Account in order to make distributions to Certificateholders. If
the Paying Agent for a Series is not the Trustee for such Series, the Servicer
will, prior to each Distribution Date, deposit in immediately available funds in
an account designated by the Paying Agent the amount required to be distributed
to the Certificateholders on such Distribution Date.

                  The Servicer will cause any Paying Agent which is not the
Trustee to execute and deliver to the Trustee an instrument in which such Paying
Agent agrees with the Trustee that such Paying Agent will:

                  (1) hold all amounts deposited with it by the Servicer for
         distribution to Certificateholders in trust for the benefit of
         Certificateholders until such amounts are distributed to
         Certificateholders or otherwise disposed of as provided in the
         applicable Pooling and Servicing Agreement;

                  (2) give the Trustee notice of any default by the Servicer in
         the making of such deposit; and

                  (3) at any time during the continuance of any such default,
         upon written request of the Trustee, forthwith pay to the Trustee all
         amounts held in trust by such Paying Agent.

Advances and Limitations Thereon

                  Unless otherwise provided in the applicable Prospectus
Supplement, the Servicer will advance on or before the business day preceding
each Distribution Date its own funds (an "Advance") or funds held in the
Certificate Account for future distribution or withdrawal and which are not
included in the Pool Distribution Amount for such Distribution Date, in an
amount equal to the aggregate of payments of principal and interest which were
due during the related Due Period, that were delinquent on the Determination
Date and were not advanced by any Sub-Servicer, to the extent that the Servicer
determines that such advances will be reimbursable from late collections,
Insurance Proceeds, Liquidation Proceeds or otherwise.

                  Advances are intended to maintain a regular flow of scheduled
interest and principal payments to holders of the Class or Classes of
Certificates entitled thereto, rather than to guarantee or insure against
losses. Unless otherwise provided in the applicable Prospectus Supplement,
advances of the Servicer's funds will be reimbursable only out of related
recoveries on the Mortgage Loans or Contracts respecting which such amounts were
advanced, or from any amounts in the Certificate Account to the extent that the
Servicer shall determine that any such advances previously made are not
ultimately recoverable from late collections, Insurance Proceeds, Liquidation
Proceeds or otherwise. If advances have been made by the Servicer from excess
funds in the Certificate Account, the Servicer will replace such funds in the
Certificate Account on any future Distribution Date to the extent that funds in
the Certificate Account

                                       59
<PAGE>
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 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

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 fair

                                       87
<PAGE>

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 other person has been authorized to give any information
or to make any representations not contained in this Prospectus and, if given
or made, such information or representations must not be relied upon as having
been authorized by the Depositor or by the Underwriter. This Prospectus
Supplement and the Prospectus do not constitute an offer to sell, or a
solicitation of an offer to buy, the securities offered hereby by anyone in any
jurisdiction in which such an offer or solicitation is not authorized or in
which the person making such offer or solicitation is not qualified to do so or
to anyone to whom it is unlawful to make any such offer or solicitation.
Neither the delivery of this Prospectus Supplement and the Prospectus nor any
sale made hereunder shall, under any circumstances, create an implication that
information herein or therein is correct as of any time since the date of this
Prospectus Supplement or the Prospectus.

                               TABLE OF CONTENTS


                                                               Page
                                                               ---
                           PROSPECTUS SUPPLEMENT
Incorporation of Certain Information by Reference .........    S-2
Summary Terms of the Certificates .........................    S-3
Risk Factors ..............................................    S-17
The Mortgage Pools ........................................    S-23
The Originators, the Seller and the Servicer ..............    S-40
Prepayment and Yield Considerations .......................    S-47
Description of the Certificates ...........................    S-51
Servicing of the Mortgage Loans ...........................    S-68
The Certificate Insurance Policy ..........................    S-72
The Certificate Insurer ...................................    S-74
Certain Federal Income Tax Considerations .................    S-76
ERISA Considerations ......................................    S-76
Legal Investment ..........................................    S-78
Plan of Distribution ......................................    S-78
Experts ...................................................    S-79
Ratings ...................................................    S-79
Legal Matters .............................................    S-79
Index of Principal Defined Terms ..........................     S-i
                                    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
  Contracts ...............................................    69
Certain Federal Income Tax Consequenses ...................    84
ERISA Considerations ......................................    97
Legal Investment ..........................................   101
Plan of Distribution ......................................   102
Legal Matters .............................................   103
Rating ....................................................   103
Additional Information ....................................   103
Index of Significant Definitions ..........................   104
================================================================================
<PAGE>
================================================================================

                                  $198,000,000



                        ABFS Mortgage Loan Trust 1998-3


                        American Business Credit, Inc.
                                  (Servicer)
                                       &
                             Prudential Securities
                         Secured Financing Corporation
                                  (Depositor)




                                  $43,100,000
                         6.400% Class A-1 Certificates


                                  $30,000,000
                         6.020% Class A-2 Certificates


                                 $105,100,000
                         6.295% Class A-3 Certificates


                                  $19,800,000
                    Adjustable Rate Class A-4 Certificates

                      Mortgage Pass-Through Certificates,
                                 Series 1998-3





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

                             Prudential Securities
                                 Incorporated
                               September 14, 1998


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





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