HOMESIDE MORTGAGE SECURITIES INC /DE/
424B5, 1998-01-30
ASSET-BACKED SECURITIES
Previous: SOFTWARE ARTISTRY INC, 8-K, 1998-01-30
Next: FEMALE HEALTH CO, SC 13G/A, 1998-01-30




PROSPECTUS SUPPLEMENT
                                                                          [LOGO]
(To Prospectus Dated January 28, 1998)

                           $386,536,280 (APPROXIMATE)

                       HomeSide Mortgage Securities, Inc.
                                     Seller

                             HomeSide Lending, Inc.
                                    Servicer

          Multi-Class Mortgage Pass-Through Certificates, Series 1998-1

<TABLE>
<S>               <C>          <C>                                 <C>               <C>          <C>
$175,500,000      6.75%        Class A-1  Certificates             $           0     6.75%(2)     Class A-9  Certificates
$  40,501,000     6.75%        Class A-2  Certificates             $   1,049,002     6.75%        Class A-10 Certificates
$  11,012,000     6.75%        Class A-3  Certificates             $         100     6.75%        Class A-R  Certificates
$  37,328,133     6.75%        Class A-4  Certificates             $           0     6.75%(3)     Class A-X  Certificates
$  75,481,062     6.65%        Class A-5  Certificates             $   8,186,879     6.75%        Class M    Certificates
$  23,954,379     6.75%        Class A-6  Certificates             $   3,313,736     6.75%        Class B-1  Certificates
$    4,978,135    6.75%(1)     Class A-7  Certificates             $   1,754,331     6.75%        Class B-2  Certificates
$    3,477,523    8.50%         Class A-8 Certificates
</TABLE>

- ---------------
(1)      On each Distribution Date on or before the Class A-7 Component One
         Accretion Termination Date (defined herein), an amount equal to the
         Class A-7 Component One Accrual Amount (defined herein) will be added
         to the principal balance of Class A-7 Component One (defined herein)
         and distributed as principal to the Class A-6 Certificates and Class
         A-7 Component One as described herein. On each Distribution Date on or
         before the Class A-7 Component Two Accretion Termination Date (defined
         herein), an amount equal to the Class A-7 Component Two Accrual Amount
         (defined herein) will be added to the principal balance of Class A-7
         Component Two (defined herein) and distributed as principal to the
         Class A-6 Certificates, Class A-7 Component One and Class A-7 Component
         Two as described herein.
(2)      The Class A-9 Certificates will not receive distributions of principal
         and will accrue interest on the Class A-9 Notional Amount. On any
         Distribution Date the "Class A-9 Notional Amount" will equal
         1.4814814815% of the principal balance of Class A-5 Component Two
         (defined herein). Initially, the Class A-9 Notional Amount will be
         $216,658.
(3)      The Class A-X Certificates will not receive distributions of principal
         and will accrue interest on the Class A-X Notional Amount. On any
         Distribution Date, the "Class A-X Notional Amount" will equal the
         product of (x) the aggregate scheduled principal balance of the Non-
         Discount Mortgage Loans (defined herein) as of the second preceding Due
         Date (defined herein) (or, with respect to the Distribution Date in
         February 1998, as of the Cut-off Date) after giving effect to payments
         scheduled to be received as of such Due Date, whether or not received,
         together with any prepayments or other unscheduled principal amounts
         received as of such Due Date and (y) a fraction, the numerator of which
         is the weighted average of the Stripped Interest Rates (defined herein)
         of Non-Discount Mortgage Loans as of such Due Date and the denominator
         of which is 6.75%. Initially, the Class A-X Notional Amount will be
         $45,403,635.

       Principal and interest payable monthly, commencing in February 1998

         The Series 1998-1 Certificates will consist of the twelve Classes of
Class A Certificates set forth above, as well as the Class A-P Certificates
(collectively, the "Class A Certificates"), the Class M Certificates and the
Class B-1, Class B-2, Class B-3, Class B-4 and Class B-5 Certificates
(collectively, the "Class B Certificates"). The "Certificates" are the Class A,
Class M and Class B Certificates, referred to collectively. The "Offered
Certificates" are the Class A (exclusive of the Class A-P Certificates), Class
M, Class B-1 and Class B-2 Certificates, referred to collectively. The
"Non-Offered Class B Certificates" are the Class B-3, Class B-4 and Class B-5
Certificates, referred to collectively. Only the Offered Certificates are
offered hereby.

         The Certificates will represent beneficial interests in a pool (the
"Mortgage Pool") of fixed rate one- to four-family first lien mortgage loans
having original terms to stated maturity of not more than approximately 30 years
(the "Mortgage Loans") and certain related property (together, the "Trust Fund")
conveyed by HomeSide Mortgage Securities, Inc. (the "Seller"). The Offered
Certificates will be issued in the initial principal amounts set forth above and
the Non-Offered Class B Certificates will be issued in the aggregate initial
principal amount of approximately $3,313,737. HomeSide Lending, Inc. ("HomeSide
Lending") will serve as Servicer (in such capacity, the "Servicer") of the
Mortgage Pool. Capitalized terms used and not otherwise defined herein shall
have the respective meanings ascribed to such terms in the Prospectus dated
January 28, 1998 attached hereto (the "Prospectus").

                                                  (Cover continued on next page)

<PAGE>

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


    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 ATTORNEY GENERAL OF THE STATE OF NEW
                     YORK HAS NOT PASSED ON OR ENDORSED THE
                            MERITS OF THIS OFFERING.
                 ANY REPRESENTATION TO THE CONTRARY IS UNLAWFUL.

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


         Prospective Investors in the Offered Certificates should consider the
factors discussed under "Risk Factors" beginning on page S-19 of the Prospectus
Supplement and "Risk Factors" beginning on page 6 of the Prospectus.

         The Offered Certificates will be purchased from the Seller by
Donaldson, Lufkin & Jenrette Securities Corporation (the "Underwriter") and will
be offered by the Underwriter from time to time in negotiated transactions or
otherwise at varying prices to be determined at the time of sale. Proceeds to
the Seller from the sale of the Offered Certificates will be approximately
$394,402,210 plus accrued interest on the Offered Certificates, before deducting
expenses payable by the Seller.

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


         The Offered Certificates are offered by the Underwriter subject to
prior sale, when, as and if delivered to and accepted by the Underwriter, and
subject to certain other conditions. It is expected that delivery of the Class
A-R, Class M, Class B-1 and Class B-2 Certificates will be made at the offices
of Donaldson, Lufkin & Jenrette Securities Corporation, New York, New York and
that delivery of the remaining Classes of Offered Certificates will be made in
book-entry form only, through the Same Day Funds Settlement System of The
Depository Trust Company, in each case on or about January 29, 1998.

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


                          Donaldson, Lufkin & Jenrette
                             Securities Corporation

            The date of the Prospectus Supplement is January 28, 1998


<PAGE>



         Initially, the Class A Certificates will evidence a beneficial interest
of approximately 95.75% in the Trust Fund, the Class M Certificates will
evidence a beneficial interest of approximately 2.10% in the Trust Fund, the
Class B-1 Certificates will evidence a beneficial interest of approximately
0.85% in the Trust Fund, the Class B-2 Certificates will evidence a beneficial
interest of approximately 0.45% in the Trust Fund and the Non-Offered Class B
Certificates will evidence the remaining approximate 0.85% beneficial interest
in the Trust Fund. The rights of the Class M Certificateholders to receive
distributions with respect to the Mortgage Loans will be subordinated to the
rights of the Class A Certificateholders to the extent described herein. The
rights of the Class B-1 Certificateholders to receive distributions with respect
to the Mortgage Loans will be subordinated to the rights of the Class A and
Class M Certificateholders to the extent described herein. The rights of the
Class B-2 Certificateholders to receive distributions with respect to the
Mortgage Loans will be subordinated to the rights of the Class A, Class M and
Class B-1 Certificateholders to the extent described herein. The rights of the
Non-Offered Class B Certificateholders to receive distributions with respect to
the Mortgage Loans will be subordinated to the rights of the Class A, Class M,
Class B-1 and Class B-2 Certificateholders to the extent described herein. The
percentage interest of the Class A, Class M, Class B-1 and Class B-2
Certificates in the Mortgage Pool on each Distribution Date will vary to the
extent that the Class A, Class M, Class B-1 or Class B-2 Certificateholders, as
the case may be, do not receive amounts due to them on such date, losses are
realized on the Mortgage Loans or there are principal prepayments of, or certain
other unscheduled amounts of principal are received with respect to, the
Mortgage Loans. Realized Losses (defined herein) on the Mortgage Loans (other
than Excess Losses (defined herein)) will be allocated first to the Non-Offered
Class B Certificates, then to the Class B-2 Certificates, then to the Class B-1
Certificates, then to the Class M Certificates and then to the Class A
Certificates as described herein, in each case until their principal balances
have been reduced to zero. See "Description of the Certificates--Subordinated
Certificates and Shifting Interests."

         Proceeds of the assets in the Trust Fund are the sole source of
payments on the Offered Certificates. The Offered Certificates will not
represent an interest in or obligation of the Seller, HomeSide Lending or any of
their affiliates or any other entity. The Offered Certificates will not be
savings accounts or deposits and neither the Offered Certificates nor the
underlying Mortgage Loans will be insured or guaranteed by the Federal Deposit
Insurance Corporation or any other governmental agency or by the Seller,
HomeSide Lending or any of their affiliates or any other entity, nor has the
Federal Deposit Insurance Corporation or any other governmental agency passed
upon the accuracy of the information contained in this Prospectus Supplement or
in the Prospectus.

         The Offered Certificates may not be an appropriate investment for
individual investors who do not have sufficient resources or expertise to
evaluate the particular characteristics of the applicable Class of Offered
Certificates. This may be the case because:

         o        The yield to maturity of Offered Certificates purchased at a
                  price other than par will be sensitive to the uncertain rate
                  and timing of principal prepayments (including full or partial
                  prepayments, repurchases, defaults and liquidations) on the
                  Mortgage Loans;
         o        The rate of principal distributions on, and the weighted
                  average life of, the Offered Certificates will be sensitive to
                  the uncertain rate and timing of principal prepayments
                  (including full or partial prepayments, repurchases, defaults
                  and liquidations) on the Mortgage Loans, and as such the
                  Offered Certificates may be inappropriate investments for an
                  investor requiring a distribution of a particular amount of
                  principal on a specific date or an otherwise predictable
                  stream of distributions;
         o        There can be no assurance that an investor will be able to
                  reinvest amounts distributed in respect of principal on an
                  Offered Certificate (which, in general, are expected to be
                  greater during periods of relatively low interest rates) at a
                  rate at least as high as the Certificate Rate applicable
                  thereto;
         o        As discussed below, there can be no assurance that a secondary
                  market for the Offered Certificates will develop or provide
                  Certificateholders with liquidity of investment; and

                                       S-2

<PAGE>



         o        The Offered Certificates are subject to the further risks and
                  other special considerations discussed herein and in the
                  Prospectus under the heading "Risk Factors."

         The yield to maturity of the Class A-9 Certificates will be extremely
sensitive to the rate and timing of principal payments (including prepayments,
liquidations, repurchases and defaults) on the Mortgage Loans, which may
fluctuate significantly from time to time. A rapid rate of principal prepayments
on the Mortgage Loans will have a material negative effect on the yield to
maturity of the Class A-9 Certificates. Investors should fully consider the
associated risks, including the risk that a rapid rate of principal prepayments
on the Mortgage Loans could result in the failure of investors in the Class A-9
Certificates to recoup their initial investment. See "Prepayment and Yield
Considerations -- Yield Considerations With Respect to the Class A-9
Certificates."

         The yield to maturity of the Class A-X Certificates will be extremely
sensitive to the rate and timing of principal payments (including prepayments,
liquidations, repurchases and defaults) on the Non-Discount Mortgage Loans
(defined herein), which may fluctuate significantly from time to time. A rapid
rate of principal prepayments on the Non-Discount Mortgage Loans will have a
material negative effect on the yield to maturity of the Class A-X Certificates.
Investors should fully consider the associated risks, including the risk that a
rapid rate of principal prepayments on the Non-Discount Mortgage Loans could
result in the failure of investors in the Class A-X Certificates to recoup their
initial investment. See "Prepayment and Yield Considerations -- Yield
Considerations With Respect to the Class A-X Certificates."

         The yield to maturity on the Class M, Class B-1 and Class B-2
Certificates, respectively, will be extremely sensitive to losses on the
Mortgage Loans (and the timing thereof), to the extent such losses are not
covered by the applicable Classes of Certificates subordinate thereto, because
the entire amount of any such losses (other than Excess Losses) will be
allocable to such Classes of Certificates until their principal balance is
reduced to zero. See "Prepayment and Yield Considerations."

         The Book-Entry Certificates (defined herein) will be represented by
certificates registered in the name of Cede & Co., as nominee of DTC, as further
described herein. The interests of beneficial owners of the Book-Entry
Certificates will be represented by book entries on the records of participating
members of DTC. Definitive certificates will be available for the Book-Entry
Certificates only under the limited circumstances described herein. See
"Description of the Certificates--Book-Entry Registration."

         It is a condition to the issuance of the Offered Certificates that (i)
the Class A Certificates (other than the Class A-9, Class A-P and Class A-X
Certificates) be rated "AAA" by each of Fitch IBCA, Inc. ("Fitch"), Standard &
Poor's Ratings Services, a division of The McGraw-Hill Companies, Inc. ("S&P")
and Duff & Phelps Credit Rating Co. ("DCR"), (ii) the Class A-9, Class A-P and
Class A-X Certificates be rated "AAA" by each of Fitch and DCR and "AAAr" by
S&P, (iii) the Class M Certificates be rated at least "AA" by each of Fitch and
DCR, (iv) the Class B-1 Certificates be rated at least "A" by each of Fitch and
DCR, and (v) the Class B-2 Certificates be rated at least "BBB" by each of Fitch
and DCR. See "Ratings."

         The Seller intends to cause an election to be made to treat the
segregated pool comprising the assets of the Trust Fund (the "Subsidiary REMIC")
as a real estate mortgage investment conduit (a "REMIC") for federal income tax
purposes. The Seller intends to cause an election to be made to treat the pool
of assets represented by the "regular interests" in the Subsidiary REMIC as a
separate REMIC (the "Master REMIC"). The Offered Certificates (other than the
Class A-R Certificate) will constitute "regular interests" in the Master REMIC.
The Class A-R Certificate will represent the sole class of "residual interests"
in each of the Subsidiary REMIC and the Master REMIC. See "Federal Income Tax
Considerations" herein and "Federal Income Tax Consequences" in the Prospectus.

                                       S-3

<PAGE>



         There is currently no secondary market for the Offered Certificates and
there can be no assurance that a secondary market will develop or, if such a
market does develop, that it will provide Certificateholders with liquidity of
investment at any particular time or for the life of the Offered Certificates.
Donaldson, Lufkin & Jenrette Securities Corporation (the "Underwriter") intends
to act as a market maker in the Offered Certificates, subject to applicable
provisions of federal and state securities laws and other regulatory
requirements, but is under no obligation to do so and any such market making may
be discontinued at any time. There can be no assurance that any investor will be
able to sell an Offered Certificate at a price equal to or greater than the
price at which such Certificate was purchased. The Class M and Offered Class B
Certificates may not be transferred unless the transferee has delivered (i) a
representation letter to the Trustee stating either (a) that the transferee is
not a Plan and is not acting on behalf of a Plan or using the assets of a Plan
to effect such purchase or (b) subject to certain conditions described herein,
that the source of funds used to purchase the Class M or Offered Class B
Certificates is an "insurance company general account" or (ii) an opinion of
counsel and such other documentation as provided in this Prospectus Supplement.
In addition, the Class A-R Certificate may not be purchased by or transferred to
(i) a "Disqualified Organization," (ii) except under certain limited
circumstances, a person who is not a "U.S. Person," (iii) a Plan or a person
acting on behalf of or investing the assets of a Plan or (iv) any person or
entity who the transferor knows or has reason to know will be unwilling or
unable to pay when due federal, state or local taxes with respect thereto. See
"ERISA Considerations" and "Description of the Certificates -- Restrictions on
Transfer of the Class A-R, Class M and Offered Class B Certificates" herein and
"Federal Income Tax Consequences" in the Prospectus.

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


         The Seller will file with the Securities and Exchange Commission (the
"Commission") certain materials relating to the Mortgage Loans and the Offered
Certificates on Form 8-K. Such materials were prepared by the Underwriter for
certain prospective investors, and, unless otherwise specified in such Form 8-K,
the information included in such materials is subject to and is superseded by,
the information set forth in this Prospectus Supplement.

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


         This Prospectus Supplement does not contain complete information about
the offering of the Offered Certificates. Additional information is contained in
the Prospectus and purchasers are urged to read both this Prospectus Supplement
and the Prospectus in full. Sales of the Offered Certificates may not be
consummated unless the purchaser has received both this Prospectus Supplement
and the Prospectus.

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


         Until April 28, 1998, all dealers effecting transactions in the Offered
Certificates, whether or not participating in this distribution, may be required
to deliver a Prospectus Supplement and Prospectus. This is in addition to the
obligation of dealers to deliver a Prospectus Supplement and Prospectus when
acting as underwriters and with respect to their unsold allotments of
subscriptions.

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



                                       S-4

<PAGE>



                            TERMS OF THE CERTIFICATES

         This summary is qualified in its entirety by reference to the detailed
information appearing elsewhere in this Prospectus Supplement and in the
accompanying Prospectus. Capitalized terms used herein and not otherwise defined
shall have the respective meanings assigned them in the Prospectus.

<TABLE>
<S>                                          <C>
Securities Offered.......................... Multi-Class Mortgage Pass-Through Certificates, Series 1998-1, Class A (the
                                             "Class A Certificates"), Class M, Class B-1 and Class B-2. The Non-PO Class
                                             A Certificates, Class M Certificates, Class B-1 Certificates and Class B-2
                                             Certificates are sometimes collectively referred to herein as the "Offered
                                             Certificates." Only the Offered Certificates are offered hereby.

                                             The Class A Certificates will consist of the Class A-1, Class A-2, Class A-3,
                                             Class A-4, Class A-5, Class A-6, Class A-7, Class A-8, Class A-9, Class A-
                                             10, Class A-P, Class A-R and Class A-X Certificates.

                                             The Class A Certificates (exclusive of the Class A-P Certificates) are
                                             sometimes collectively referred to herein as the "Non-PO Class A
                                             Certificates."

                                             The Class A-P Certificates are principal only Certificates and will not be
                                             entitled to payments of interest.

                                             The Class A-X Certificates are interest only Certificates. The Class A-X
                                             Certificates will not receive distributions of principal, but will accrue interest
                                             on the Class A-X Notional Amount (defined herein).

                                             The Class A-9 Certificates are interest only Certificates.  The Class A-9
                                             Certificates will not receive distributions of principal, but will accrue interest
                                             on the Class A-9 Notional Amount (defined herein).

                                             The Class A-5 Certificates will consist of two components (each, a
                                             "Component").  Such Components are referred to herein as "Class A-5
                                             Component One" and "Class A-5 Component Two," and will not be
                                             separately transferrable.  The initial principal balances of Class A-5
                                             Component One and Class A-5 Component Two will be $60,856,641 and
                                             $14,624,421, respectively.

                                             The Class A-7 Certificates will consist of two components (each, a
                                             "Component").  Such Components are referred to herein as "Class A-7
                                             Component One" and "Class A-7 Component Two," and will not be
                                             separately transferrable.  The initial principal balances of Class A-7
                                             Component One and Class A-7 Component Two will be $3,309,090 and
                                             $1,669,045, respectively.

                                             Class A-5 Component Two and the Class A-10 Certificates are sometimes
                                             collectively referred to herein as the "PACs."

                                             The Class A-6 Certificates are sometimes referred to herein as the "TAC."


                                       S-5

<PAGE>




                                             On each Distribution Date on or before the Class A-7 Component One Accretion
                                             Termination Date (defined herein), an amount equal to the Class A-7 Component
                                             One Accrual Amount (defined herein) will be added to the principal balance of
                                             Class A-7 Component One and distributed as principal to the Class A-6
                                             Certificates and Class A-7 Component One, in the amount and priority as
                                             described herein. On each Distribution Date on or before the Class A-7 Component
                                             Two Accretion Termination Date (defined herein), an amount equal to the Class
                                             A-7 Component Two Accrual Amount (defined herein) will be added to the principal
                                             balance of Class A-7 Component Two and distributed as principal to the Class A-6
                                             Certificates, Class A-7 Component One and Class A-7 Component Two, in the amount
                                             and priority as described herein. 

                                             The "Class B Certificates" will consist of the Class B-1, Class B-2, Class B-3,
                                             Class B-4 and Class B-5 Certificates.

                                             The Class M and Class B Certificates are sometimes collectively referred to
                                             herein as the "Subordinated Certificates."

                                             The Class A-P, Class B-3, Class B-4 and Class B-5 Certificates are not offered
                                             hereby. Any information contained herein relating to the Class A-P, Class B-3,
                                             Class B-4 and Class B-5 Certificates is presented solely to provide a better
                                             understanding of the Offered Certificates.

Seller...................................... HomeSide Mortgage Securities, Inc. ("HomeSide Mortgage Securities" or the
                                             "Seller"). See "HomeSide Mortgage Securities, Inc." in the Prospectus.

Servicer.................................... HomeSide Lending, Inc. ("HomeSide Lending" or the "Servicer"). See
                                             "HomeSide Lending, Inc." in the Prospectus.

Trustee..................................... Norwest Bank Minnesota, National Association, a national banking
                                             association (the "Trustee"). See "The Pooling and Servicing Agreement --
                                             Trustee."

Initial Principal Amount of Offered
Certificates................................ $386,536,280


                                       S-6

<PAGE>




Denominations and Registration of
the Certificates............................ The Offered Certificates generally will be issuable in denominations of
                                             $25,000 (or $1,000, in the case of the Class A-2, Class A-3 and Class A-7
                                             Certificates) principal amount (or, in either case, integral multiples of $1,000
                                             in excess thereof). The Class A-9 and Class A-X Certificates will have no
                                             principal balance, but will be issuable in fully registered form in
                                             denominations of $25,000 based on the Class A-9 Notional Amount and the
                                             Class A-X Notional Amount, respectively (each as defined herein) (or integral
                                             multiples thereof).  A single Class A-R Certificate will be issuable in a $100
                                             denomination.  The Class A Certificates (other than the Class A-P and Class
                                             A-R Certificates) initially will be issued in book-entry form and initially will
                                             be represented by one or more physical certificates registered in the name of
                                             Cede & Co., as the nominee of The Depository Trust Company ("DTC"). No
                                             person acquiring an interest in any Offered Certificate (a "Certificate Owner")
                                             will be entitled to receive a Definitive Certificate (defined herein)
                                             representing such person's interest in the Trust Fund, except in the event that
                                             Definitive Certificates are issued under the limited circumstances described
                                             herein. The Class A-R, Class M, Class B-1 and Class B-2 Certificates will be
                                             issued in definitive form. All references herein to holders of Certificates
                                             ("Certificateholders") and their rights shall mean and include the rights of
                                             Certificate Owners, as such rights may be exercised through DTC and its
                                             participating organizations, except as otherwise specified herein. See
                                             "Description of the Certificates -- Book-Entry Registration" and "--
                                             Definitive Certificates."

Cut-Off Date................................ January 1, 1998

Agreement................................... The Pooling and Servicing Agreement, to be dated as of January 1, 1998 (the
                                             "Agreement"), among the Seller, the Servicer, and the Trustee, relating to the
                                             Certificates.

The Mortgage Loans.......................... Fixed rate, first lien mortgage loans secured by one- to four-family residential
                                             properties, with original terms to stated maturity of 30 years or less, having
                                             an aggregate unpaid principal balance on the Cut-off Date of approximately
                                             $389,851,349 (the "Mortgage Loans"). Monthly payments of principal of and
                                             interest on the Mortgage Loans ("Monthly Payments") will be due on the first
                                             day of each month (each, a "Due Date"). 

                                             The Seller expects the Mortgage Loans to have the characteristics described
                                             below. References herein to percentages of the Mortgage Loans refer to the
                                             percentage of the aggregate principal balance of the Mortgage Loans as of the
                                             Cut-off Date, after giving effect to Monthly Payments due on or prior to the
                                             Cut-off Date, whether or not received. See "The Mortgage Pool."
</TABLE>


                                       S-7

<PAGE>



                                Selected Mortgage Loan Data
                             (Approximate as of the Cut-off Date)


<TABLE>
<S>                                                                                                      <C>
Number of Mortgage Loans.................................................................                                    1186
Aggregate Unpaid Principal Balance.......................................................                            $389,851,349
Range of Unpaid Principal Balances.......................................................                   $119,309 - $1,399,107
Average Unpaid Principal Balance.........................................................                                $328,711
Range of Mortgage Rates..................................................................                         7.000% - 8.875%
Weighted Average Mortgage Rate...........................................................                                  7.796%
Range of Remaining Terms to Stated Maturity..............................................                 176 months - 360 months
Weighted Average Remaining Term to Stated Maturity.......................................                              356 months
Range of Remaining Terms to Expected Maturity(1).........................................                 133 months - 360 months
Weighted Average Remaining Term to Expected Maturity(1)..................................                              356 months
Weighted Average Loan Age(2).............................................................                                3 months
Range of Original Loan-to-Value Ratios...................................................                         31.10% - 95.80%
Weighted Average Original Loan-to-Value Ratio............................................                                  75.35%
Weighted Average FICO Score(3)...........................................................                                     718
</TABLE>

- ---------------
(1) Based on payments actually received (or scheduled to be received) on each
Mortgage Loan as of the Cut-off Date. 

(2) Based on the number of months from and including the first Monthly Payment
to and including the Cut-off Date.

(3) Based on the portion of the Mortgage Loans (approximately 98.83%) that were
scored.

<TABLE>
<S>                                          <C>
Prepayment and Yield                         The rate of principal payments and the yields to maturity of the Offered
Considerations.............................. Certificates are related to the rate and timing of payments of principal,
                                             including prepayments, on the underlying Mortgage Loans. As is the case with
                                             mortgage-backed securities generally, the Offered Certificates are subject to
                                             substantial inherent cash-flow uncertainties because the Mortgage Loans may be
                                             prepaid, in whole or in part, at any time without penalty. Any prepayments will
                                             result in distributions to Certificateholders of principal amounts which would
                                             otherwise be distributed over the remaining terms of the related Mortgage Loans.

                                             The rate of prepayments with respect to mortgage loans secured by one- to
                                             four-family residences has fluctuated significantly in recent years. The Seller
                                             believes that a predominant factor affecting the prepayment rate on a large pool
                                             of mortgage loans is the difference between the interest rates on the mortgage
                                             loans (giving consideration to the cost of any refinancing) and prevailing
                                             mortgage rates. In general, if mortgage interest rates were to fall below (or
                                             rise above) the interest rates on the Mortgage Loans, the rate of prepayment
                                             would be expected to increase (or decrease). Other factors affecting the
                                             prepayment rate of the Mortgage Loans may include changes in mortgagors' housing
                                             needs, job transfers, unemployment, mortgagors' net equity in the mortgaged
                                             properties and servicing decisions. 

                                             In general, rapid rates of prepayments on the Mortgage Loans are likely to
                                             coincide with periods of low prevailing interest rates. During such periods, the
                                             yields at which an investor may be able to reinvest amounts received as
                                             principal payments on the investor's Class of Offered Certificates may be


                                       S-8

<PAGE>




                                             lower than the Certificate Rate on that Class. Conversely, in general, slow
                                             rates of prepayments on the Mortgage Loans are likely to coincide with periods
                                             of high prevailing interest rates. During such periods, the amount of principal
                                             payments available to an investor for reinvestment at such high rates may be
                                             relatively low.

                                             The table set forth herein under "Prepayment and Yield Considerations"
                                             illustrates the effect of various constant prepayment rates on the weighted
                                             average lives of each Class of Offered Certificates based on certain assumptions
                                             described therein (the "Modeling Assumptions").

                                             The yield to maturity of the Class A-X Certificates will be extremely sensitive
                                             to the rate and timing of principal payments (including prepayments,
                                             liquidations, repurchases and defaults) on the Non-Discount Mortgage Loans
                                             (defined herein), which may fluctuate significantly from time to time. A rapid
                                             rate of principal prepayments on the Non-Discount Mortgage Loans will have a
                                             material negative effect on the yield to maturity of the Class A-X Certificates.
                                             In addition, because holders of the Class A-X Certificates generally have rights
                                             to relatively larger portions of interest payments on Mortgage Loans with lower
                                             Mortgage Rates, and because Mortgage Loans having higher Mortgage Rates are
                                             generally likely to prepay at a faster rate than Mortgage Loans with lower
                                             Mortgage Rates, the yield on the Class A-X Certificates will be adversely
                                             affected to a greater extent than the yields on the other Classes of Offered
                                             Certificates if the Mortgage Loans with higher Mortgage Rates prepay faster than
                                             the Mortgage Loans with lower Mortgage Rates. The yield to investors on the
                                             Class A-X Certificates will not be affected by prepayments on the Discount
                                             Mortgage Loans. Investors should fully consider the associated risks, including
                                             the risk that a rapid rate of principal prepayments on the Non-Discount Mortgage
                                             Loans could result in the failure of investors in the Class A-X Certificates to
                                             recoup their initial investment. See "Prepayment and Yield Considerations --
                                             Yield Considerations With Respect to the Class A-X Certificates."

                                             The yield to maturity of the Class A-9 Certificates will be extremely sensitive
                                             to the rate and timing of principal payments (including prepayments,
                                             liquidations, repurchases and defaults) on the Mortgage Loans, which may
                                             fluctuate significantly from time to time. A rapid rate of principal prepayments
                                             on the Mortgage Loans will have a material negative effect on the yield to
                                             maturity of the Class A-9 Certificates. Investors should fully consider the
                                             associated risks, including the risk that a rapid rate of principal prepayments
                                             on the Mortgage Loans could result in the failure of investors in the Class A-9
                                             Certificates to recoup their initial investment. See "Prepayment and Yield
                                             Considerations -- Yield Considerations With Respect to the Class A-9
                                             Certificates."

                                             The Non-PO Class A Certificates have been structured to provide for relatively
                                             stable distributions of principal to Class A-5 Component Two and the Class A-10
                                             Certificates (the "PACs"). Using the Modeling Assumptions,


                                       S-9

<PAGE>

                                             the outstanding principal balance of each of the PACs will be reduced to its
                                             respective Planned Principal Balance (defined herein) for each Distribution Date
                                             if prepayments on the Mortgage Loans occur at any constant level between 100%
                                             and 500% of the Prepayment Model (defined herein). However, as discussed herein,
                                             actual principal distributions with respect to the PACs may deviate from the
                                             described amounts, because the actual prepayment rate on the Mortgage Loans may
                                             not occur at a constant level between 100% and 500% of the Prepayment Model.
                                             Distributions of principal to the Class A-6 Certificates (the "TAC") and the
                                             weighted average life of such Class of Certificates will be sensitive to the
                                             rate and timing of prepayments of the Mortgage Loans. Other than amounts in
                                             respect of the Class A-7 Accrual Amount (defined herein), the TAC will receive
                                             distributions of principal on any Distribution Date only if on such Distribution
                                             Date the principal balance of each of the PACs has been reduced to its
                                             respective Planned Principal Balance. During such time as Class A-7 Component
                                             One is outstanding, the TAC will receive any amounts (other than the portion
                                             thereof that will be paid concurrently to the Class A-1, Class A-2 or Class A-8
                                             Certificates and Class A-5 Component One, as described herein) available for
                                             distribution with respect to the Non-PO Class A Optimal Principal Amount
                                             (defined herein) on any Distribution Date after the principal balances of each
                                             of the PACs have been reduced to their respective Planned Principal Balances, up
                                             to the amount necessary to reduce the principal balance of the TAC to its
                                             Targeted Principal Balance. If the principal balance of Class A-7 Component One
                                             is reduced to zero while the TAC is still outstanding, the TAC will receive any
                                             amounts (other than the portion thereof that will be paid concurrently to the
                                             Class A-1 or Class A-2 Certificates, and Class A-5 Component One, as described
                                             herein) available for distribution to the Non-PO Class A Certificates with
                                             respect to the Non-PO Class A Optimal Principal Amount and the Class A-7
                                             Component Two Accrual Amount on any Distribution Date remaining after the
                                             principal balances of each of the PACs have been reduced to their respective
                                             Planned Principal Balance, without regard to its Targeted Principal Balance.
                                             Based on the Modeling Assumptions, the principal balance of the TAC will be
                                             reduced to its Targeted Principal Balance for each Distribution Date if
                                             prepayments on the Mortgage Loans occur at a constant level of 275% of the
                                             Prepayment Model. In the event that the Collateral Reduction Trigger Date
                                             (defined herein) occurs, the TAC will no longer be entitled to receive
                                             distributions in respect of principal until the outstanding principal balance of
                                             the Class A-7 Certificates has been reduced to zero. The Collateral Reduction
                                             Trigger Date will occur if payments on the Mortgage Loans occur in excess of
                                             amounts determined under certain provisions described herein, which are based on
                                             various assumptions including a prepayment rate of 275% of the Prepayment Model.

                                             Distributions of principal to the Class A-7 Certificates (and, in particular,
                                             Class A-7 Component One) and the weighted average life of such Class of
                                             Certificates will be extremely sensitive to the rate and timing of prepayments
                                             of the Mortgage Loans. Such sensitivity is due to the fact that until the
                                             aggregate principal balance of the PACs and the TAC has


                                      S-10

<PAGE>




                                             been reduced to zero, the Class A-7 Certificates generally will receive no
                                             principal distributions unless the amount available for distribution with
                                             respect to the Non-PO Class A Optimal Principal Amount and the Class A-7 Accrual
                                             Amount on any Distribution Date exceeds the sum of (i) the amount necessary to
                                             reduce the principal balance of each of the PACs to its respective Planned
                                             Principal Balance and the TAC to its Targeted Principal Balance and (ii) the
                                             amount payable with respect to principal on such Distribution Date to the Class
                                             A-1, Class A-2 or Class A-8 Certificates and Class A-5 Component One. Any such
                                             excess will be distributed to Class A-7 Component One until the principal
                                             balance of Class A-7 Component One has been reduced to zero. See "Prepayment and
                                             Yield Considerations."

                                             The yield to maturity on the Class M, Class B-1 and Class B-2 Certificates,
                                             respectively, will be extremely sensitive to losses on the Mortgage Loans (and
                                             the timing thereof), to the extent such losses are not covered by the applicable
                                             Classes of Certificates subordinate thereto, because the entire amount of any
                                             such losses (other than Excess Losses (defined herein)) will be allocable to
                                             such Classes of Certificates until their principal balance is reduced to zero.

                                             If an Offered Certificate is purchased at a discount from its original principal
                                             amount and if the purchaser of such Offered Certificate calculates its yield to
                                             maturity based on a faster assumed rate of payment of principal than that
                                             actually received on such Offered Certificate, its actual yield to maturity will
                                             be lower than that so calculated. Conversely, if an Offered Certificate is
                                             purchased at a premium to its original principal amount, and if the purchaser of
                                             such Offered Certificate calculates its yield to maturity based on a slower
                                             assumed rate of payment of principal than that actually received on such Offered
                                             Certificate, its actual yield to maturity will be lower than that so calculated
                                             and, under certain circumstances, such a purchaser may fail to recoup its
                                             initial investment.

                                             See "Prepayment and Yield Considerations" herein and "Yield Considerations" and
                                             "Maturity and Prepayment Considerations" in the Prospectus.


                                      S-11

<PAGE>




Description of the Certificates............. Initially, the Class A Certificates will evidence in the aggregate a beneficial
                                             interest of approximately 95.75% (the "Class A Percentage") in the pool of
                                             Mortgage Loans (the "Mortgage Pool") and certain other property held in
                                             trust for the benefit of the Certificateholders (the "Trust Fund"), the Class M
                                             Certificates will evidence in the aggregate a beneficial interest of
                                             approximately 2.10% (the "Class M Percentage") in the Trust Fund, the Class
                                             B-1 Certificates will evidence in the aggregate a beneficial interest of
                                             approximately 0.85% (the "Class B-1 Percentage") in the Trust Fund, the
                                             Class B-2 Certificates will evidence in the aggregate a beneficial interest in
                                             approximately 0.45% (the "Class B-2 Percentage") in the Trust Fund and the
                                             Non-Offered Class B Certificates will evidence in the aggregate the
                                             remaining beneficial interest of approximately 0.85% (the "Non-Offered
                                             Class B Percentage") in the Trust Fund. The Class A Percentage, the Class M
                                             Percentage, the Class B-1 Percentage and the Class B-2 Percentage will vary
                                             from time to time, as described herein, to the extent that the Class A, Class M,
                                             Class B-1 or Class B-2 Certificateholders do not receive amounts due to them
                                             on any Distribution Date, losses are realized on the Mortgage Loans or there
                                             are principal prepayments of, or certain other unscheduled amounts of
                                             principal are received with respect to, the Mortgage Loans. The Non-Offered
                                             Class B Certificates will have an initial aggregate principal balance of
                                             approximately $3,313,737 and will be privately placed with a limited number
                                             of institutional investors and are not offered hereby. See "Description of the
                                             Certificates -- Distributions of Principal and Interest" and  "-- Subordinated
                                             Certificates and Shifting  Interests."

Record Date................................. The last business day of the month preceding the month of each Distribution
                                             Date.
Principal (including
  Prepayments............................... Principal received or advanced as a portion of the Monthly Payment on each
                                             Mortgage Loan will be passed through monthly, on the 25th day of the month
                                             (or if such day is not a business day, the next succeeding business day) in
                                             which the related Due Date occurs (each, a "Distribution Date"), commencing
                                             February 25, 1998. Principal prepayments received during the period from the
                                             first day of any month to the last day of such month (each, a "Principal
                                             Prepayment Period") will be distributed on the Distribution Date occurring
                                             in the month following the month of receipt. Distributions in respect of
                                             principal will be allocated among the various Classes as described herein
                                             under "Description of the Certificates -- Distributions of Principal and
                                             Interest" and on a pro rata basis among the Certificates of each Class. The
                                             Class A-9 and Class A-X Certificates will be entitled to interest only and will
                                             not be entitled to distributions of principal. The rate of distribution allocable
                                             to principal will depend on, among other factors, the rate of payment of
                                             principal (including prepayments) of the Mortgage Loans. The Final
                                             Scheduled Distribution Date (defined herein) of each Class of Offered
                                             Certificates has been calculated as described herein. The actual final
                                             distribution with respect to each Class of Offered Certificates is likely to
                                             occur prior to its Final Scheduled Distribution Date, although, in the event of
                                             defaults in payment of the Mortgage Loans, it could occur later or earlier. See
                                             "Description of the Certificates -- Distributions of Principal and Interest."


                                      S-12

<PAGE>




Interest.................................... Interest received or advanced on each Mortgage Loan at the applicable Net
                                             Mortgage Rate (defined herein) will be passed through monthly on the
                                             Distribution Date occurring in the month in which the related Due Date
                                             occurs, commencing February 25, 1998. Interest will be payable to the
                                             holders of each Class of Offered Certificates at the rate (the "Certificate
                                             Rate") specified on the cover hereof on the outstanding respective principal
                                             balances of such Certificates (or, in the case of the Class A-9 and Class A-X
                                             Certificates, the Class A-9 Notional Amount and Class A-X Notional
                                             Amount, respectively (each as defined herein)) as of the relevant
                                             Determination Date (defined herein), calculated on the basis of a 360-day
                                             year of twelve 30-day months, less any Non-Supported Interest Shortfalls
                                             (defined herein) and the interest portion of any Realized Losses (defined
                                             herein), allocated thereto, except that (1) interest accrued on Class A-7
                                             Component One on or before the Class A-7 Component One Accretion
                                             Termination Date will be added to the principal balance of Class A-7
                                             Component One and (2) interest accrued on Class A-7 Component Two prior
                                             to the Class A-7 Component Two Accretion Termination Date will be added
                                             to the principal balance of Class A-7 Component Two. The Class A-P
                                             Certificates will be entitled to principal only and will not be entitled to
                                             distributions of interest. See "Description of the Certificates -- Distributions
                                             of Principal and Interest."

                                             The Servicer will receive a fee for the servicing of each Mortgage Loan (the
                                             "Servicing Fee") equal to 0.25% per annum of the unpaid principal balance
                                             of each Mortgage Loan.  See "The Pooling and Servicing Agreement --
                                             Servicing Compensation and Payment of Expenses."

                                             The Class A-9 and Class A-X Certificates are interest only certificates.  The
                                             Class A-9 and Class A-X Certificates will not receive distributions of
                                             principal, but will accrue interest on the Class A-9 Notional Amount and the
                                             Class A-X Notional Amount, respectively.

Subordinated Certificates................... The rights of the holders of each Class of Subordinated Certificates to receive
                                             distributions with respect to the Mortgage Loans will be subordinated to the
                                             rights of the Class A Certificateholders, and (except in the case of the Class M
                                             Certificateholders) to the holders of each Class of Class B Certificates having
                                             a lower numerical class designation, to the extent described below. The
                                             subordination provided by the Subordinated Certificates is intended to enhance
                                             the likelihood of regular receipt by the Class A Certificateholders of the full
                                             amount of monthly distributions due them and to protect the Class A
                                             Certificateholders against losses. The subordination provided by each Class of
                                             Class B Certificates relative to the Class M Certificates and each Class of
                                             Class B Certificates having a lower numerical class designation is intended to
                                             similarly benefit such Classes of Subordinated Certificates. 

                                             On each Distribution Date, payments to the Class A Certificateholders will be
                                             made prior to payments to the Class M and Class B Certificateholders, payments
                                             to the Class M Certificateholders will be made prior to payments to the Class B
                                             Certificateholders, payments to the Class B-1 Certificate-


                                      S-13

<PAGE>




                                             holders will be made prior to payments to the Class B-2 Certificateholders and
                                             the Non-Offered Class B Certificateholders and payments to the Class B-2
                                             Certificateholders will be made prior to payments to the Non-Offered Class B
                                             Certificateholders. If, on any Distribution Date prior to the Credit Support
                                             Depletion Date (defined herein), the Class A Certificateholders receive less
                                             than the amount due to them on such date, the interest of the Class A
                                             Certificateholders in the Trust Fund will increase so as to preserve the
                                             entitlement of the Class A Certificateholders with respect to unpaid principal
                                             of the Mortgage Loans and interest thereon. If a principal prepayment is made or
                                             certain other unscheduled amounts of principal are received on a Mortgage Loan,
                                             the Non-PO Class A Certificateholders (other than the Class A-4
                                             Certificateholders) will be entitled to receive an amount equal to the Non-PO
                                             Class A Prepayment Percentage (defined herein) of the amount received. This will
                                             have the effect of accelerating receipt of principal by the Non-PO Class A
                                             Certificateholders (other than the Class A-4, Class A-9 and Class A-X
                                             Certificateholders), thus reducing their proportionate interest in the Trust
                                             Fund and increasing the relative interest evidenced by the Class M and Class B
                                             Certificates (absent offsetting Realized Losses (defined herein) allocated to
                                             the Class B or Class M Certificates). Increasing the interest of the Class M and
                                             Class B Certificates relative to that of the Class A Certificates is intended to
                                             preserve the availability of the subordination provided by the Class M and Class
                                             B Certificates. Similarly, because, as described herein, the then-current level
                                             of Credit Support (defined herein) of each Class of Subordinated Certificates
                                             will determine which Class or Classes of Subordinated Certificates will receive
                                             amounts in respect of principal prepayments included in the Subordinated Optimal
                                             Principal Amount (defined herein), under certain circumstances, on any
                                             Distribution Date, Realized Losses on the Mortgage Loans may cause one or more
                                             Classes of Subordinated Certificates to receive a disproportionate amount of the
                                             Subordinated Optimal Principal Amount. See "Description of the Certificates --
                                             Distributions of Principal and Interest" and "--Subordinated Certificates and
                                             Shifting Interests."

Advances.................................... The Servicer is obligated to make advances ("Advances") for distribution to
                                             the Certificateholders in respect of delinquent Monthly Payments due on the
                                             immediately preceding Due Date unless the Servicer determines such
                                             Advances will not be recoverable from future payments or collections on the
                                             related Mortgage Loans. See "Servicing -- Advances."

Compensating Interest....................... When a Mortgagor makes a full or partial principal prepayment of a Mortgage
                                             Loan between Due Dates, the Mortgagor generally is required to pay interest
                                             on the principal balance thereof only to the date of prepayment. In order to
                                             minimize any resulting shortfall in interest (such shortfall, a "Prepayment
                                             Interest Shortfall"), the aggregate amount of the Servicing Fee will be
                                             reduced to the extent necessary to include an amount in payments to the
                                             holders of the Offered Certificates equal to a full month's interest payment at
                                             the applicable Net Mortgage Rate (defined herein) with respect to such pre-


                                      S-14

<PAGE>




                                             paid Mortgage Loan. Such reductions in the Servicing Fee will be made only
                                             to the extent that the aggregate amount of such interest shortfalls does not
                                             exceed the aggregate amount of the Servicing Fee on the related Distribution
                                             Date.  See "The Pooling and Servicing Agreement--Adjustment to Servicing
                                             Fee in Connection with Prepaid Mortgage Loans."

Optional Termination........................ On any Distribution Date on which the aggregate unpaid principal balance of
                                             the Mortgage Loans is less than 10% of the aggregate unpaid scheduled
                                             principal balance of the Mortgage Pool on the Cut-off Date, the Servicer may
                                             repurchase from the Trust Fund all Mortgage Loans remaining outstanding
                                             at a purchase price equal to the sum of (i) the unpaid principal amount of such
                                             Mortgage Loans (other than any  such Mortgage Loans as to which the related
                                             Mortgaged Properties have been acquired and whose fair market values are
                                             included in clause (ii) below), plus accrued interest thereon at the Net
                                             Mortgage Rate (defined herein) to the next Due Date and (ii) the fair market
                                             value of any such acquired properties, in each case less any unreimbursed
                                             Advances made with respect to such Mortgage Loans. Upon such repurchase,
                                             holders of the Offered Certificates generally will receive the outstanding
                                             principal balance of the Offered Certificates plus accrued interest thereon
                                             (other than on the Class A-P Certificates) at the Remittance Rate. See
                                             "Description of the Certificates -- Optional Termination."

Federal Income Tax
  Consequences.............................. An election will be made to treat the segregated pool comprising the assets
                                             of the Trust Fund (the "Subsidiary REMIC") as a real estate mortgage
                                             investment conduit (a "REMIC") for federal income tax purposes. An
                                             election will be made to treat the pool of assets represented by the regular
                                             interests in the Subsidiary REMIC as a separate REMIC (the "Master
                                             REMIC") for federal income tax purposes. The Offered Certificates (other
                                             than the Class A-R Certificate) will represent regular interests in the Master
                                             REMIC. As such, the Offered Certificates (other than the Class A-R
                                             Certificate) will generally be treated as debt instruments issued by a REMIC.
                                             The Class A-R Certificate will represent the sole Class of residual interests
                                             in the Subsidiary REMIC and the Master REMIC.

                                             All Certificateholders will be required to use the accrual method of accounting
                                             with respect to interest income on the Certificates, regardless of their normal
                                             method of accounting. Holders of Offered Certificates that have original issue
                                             discount will be required to include amounts in income with respect to such
                                             Certificates in advance of the receipt of cash attributable to such income. It
                                             is anticipated that the Class A-2, Class A-3, Class A-6, Class A-9, Class A-X
                                             and Class B-2 Certificates will be issued with original issue discount in an
                                             amount equal to the excess of their initial principal balances over their
                                             respective issue prices (including accrued interest). It is also anticipated
                                             that the Class A-8 and Class A-10 Certificates will be issued at a premium, and
                                             that the Class A-1, Class A-4, Class A-7, Class M and Class B-1 Certificates
                                             will be issued with de minimis original issue discount for federal income tax
                                             purposes. Holders of Offered Certificates that have original issue discount will
                                             be required to include amounts in income with


                                      S-15

<PAGE>



                                             respect to such Certificates in advance of the receipt of cash attributable to
                                             such income. The prepayment assumption that will be used in computing the amount
                                             of original issue discount includible periodically will be 275% of the
                                             Prepayment Model. See "Prepayment and Yield Considerations." No representation
                                             is made that payments on the Offered Certificates will occur at that rate or any
                                             other rate.

                                             The Offered Certificates will be treated as (i) assets described in section
                                             7701(a)(19)(C) of the Internal Revenue Code of 1986, as amended (the "Code") and
                                             (ii) "real estate assets" within the meaning of section 856(c)(5)(B) of the
                                             Code, in each case to the extent described herein and in the Prospectus. See
                                             "Federal Income Tax Consequences" in the Prospectus.

                                             Class A-R Certificate. The Class A-R Certificate generally will be treated in
                                             the same manner as the Class A Certificates for the various qualification
                                             purposes referred to above, but generally will not be treated as evidences of
                                             indebtedness for federal income tax purposes. Instead, the holders of the Class
                                             A-R Certificate will be required to report, and will be taxed on, their pro rata
                                             shares of the taxable income or loss of each REMIC, and such requirements will
                                             continue until there are no Certificates of any Class outstanding, even though
                                             the Class A-R Certificateholder previously may have received full payment of
                                             their stated interest and principal. Furthermore, the taxable income of the
                                             Class A-R Certificateholder attributable to the Class A-R Certificate may exceed
                                             the principal and interest distributions received by such Certificateholders
                                             with respect to such Certificates during the corresponding period, which could
                                             result in a negative after-tax return for such Certificateholders. See "Federal
                                             Income Tax Considerations."

                                             The Class A-R Certificate, which represents the residual interest in the
                                             Subsidiary REMIC and the Master REMIC, may experience a negative after-tax
                                             return. Accordingly, prospective investors are urged to consult their own tax
                                             advisors and consider the after-tax effect of ownership of the Class A-R
                                             Certificate and the suitability of the Class A-R Certificate to their investment
                                             objectives.

                                             Restrictions on Purchase and Transfer of Class A-R Certificate. The Class A-R
                                             Certificate is not offered for sale to tax-exempt organizations that are
                                             "disqualified organizations" as defined in "Certain Federal Income Tax
                                             Consequences -- Residual Certificates Transferred to or Held by Disqualified
                                             Organizations" in the Prospectus. In addition, there are limitations on
                                             transfers of the Class A-R Certificate to plans ("Plans") described in or
                                             subject to the plan asset regulations set forth in 29 C.F.R. ss.2510.3-101,
                                             persons acting on behalf of Plans, or persons using the assets of Plans.
                                             Furthermore, the Class A-R Certificate may not be purchased by or transferred to
                                             any person that is not a "U.S. Person," as defined herein under "Description of
                                             the Certificates - Restrictions on Transfer of the Class A-R, Class M and
                                             Offered Class B Certificates," unless (i) such person holds the Class A-R
                                             Certificates in connection with the conduct of a trade or business within the
                                             U.S. and furnishes the transferor and the Trustee with an effective


                                      S-16

<PAGE>




                                             Internal Revenue Service Form 4224 or (ii) the transferee delivers to both the
                                             transferor and the Trustee an opinion of counsel to the effect that such
                                             transfer of the Class A-R Certificate will not be disregarded for Federal income
                                             tax purposes. Finally, neither the Class A-R Certificate nor any beneficial
                                             interest therein may be sold or otherwise transferred without the consent of the
                                             Trustee, which will be withheld if necessary to avoid a risk of REMIC
                                             disqualification or REMIC-level tax. See "Description of the Certificates --
                                             Restrictions on Transfer of the Class A-R, Class M and Offered Class B
                                             Certificates."

ERISA Considerations........................ A fiduciary of any employee benefit plan subject to the Employee Retirement
                                             Income Security Act of 1974, as amended ("ERISA"), or Section 4975 of the
                                             Code, including an individual retirement account (each, a "Plan"), or any
                                             other person investing "plan assets" 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. Because the Class M, Class B-1 and Class B-2
                                             Certificates are subordinated to the Class A Certificates, such Certificates
                                             may not be transferred unless the transferee has delivered (i) a representation
                                             letter to the Trustee stating either (a) that the transferee is not a Plan and is
                                             not acting on behalf of a Plan or using the "plan assets" of a Plan to effect
                                             such purchase or (b) subject to certain conditions described herein, that the
                                             source of funds used to purchase the Class M, Class B-1 or Class B-2
                                             Certificates is an "insurance company general account" or (ii) an opinion of
                                             counsel as described under "ERISA Considerations" in this Prospectus
                                             Supplement. See "ERISA Considerations" herein and in the Prospectus.

Legal Investment............................ The Class A and Class M Certificates will constitute "mortgage related
                                             securities" under the Secondary Mortgage Market Enhancement Act of 1984
                                             ("SMMEA") for so long as they are rated in one of the two highest rating
                                             categories by at least one nationally recognized statistical rating organization,
                                             and, as such, will be "legal investments" for certain types of institutional
                                             investors to the extent provided in SMMEA, subject to state laws overriding
                                             SMMEA. There may be certain restrictions on the ability of certain investors
                                             either to purchase Class A and Class M Certificates or to purchase Class A
                                             and Class M Certificates representing more than a specified percentage of the
                                             investor's assets. The Class B-1 and Class B-2 Certificates will not
                                             constitute "mortgage related securities" under SMMEA. The appropriate
                                             characterization of the Class B-1 and Class B-2 Certificates under various
                                             legal investment restrictions, and thus the ability of investors subject to these
                                             restrictions to purchase the Class B-1 or Class B-2 Certificates, may be
                                             subject to significant interpretive uncertainties. Prospective purchasers of the
                                             Offered Certificates, including those institutions whose investment activities
                                             are subject to review by federal or state regulatory authorities, should consult
                                             their own legal, tax and accounting advisors and, where appropriate,
                                             applicable regulatory authorities, in determining the consequences to them of
                                             the purchase, ownership and disposition of the Offered Certificates. See
                                             "Legal Investment Matters" herein and "Legal Investment" in the Prospectus.


                                      S-17

<PAGE>




Use of Proceeds............................. Substantially all of the net proceeds from the sale of the Offered Certificates
                                             will be applied by the Seller to the purchase price of the Mortgage Loans. See
                                             "Use of Proceeds."

Liquidity Considerations.................... There is currently no secondary market for the Certificates offered hereby,
                                             and there can be no assurance that such a market will develop.  Donaldson,
                                             Lufkin & Jenrette Securities Corporation (the "Underwriter") has indicated
                                             its intention to make a secondary market in the Certificates offered hereby,
                                             but it is not obligated to do so.  There can be no assurance that a secondary
                                             market for such Certificates will develop, or if it does develop, will continue
                                             for the life of the Certificates, or provide investors with liquidity of
                                             investment. In addition, there can be no assurance that an investor in a
                                             Certificate will be able to sell such Certificate at a price that is equal to or
                                             greater than the price at which such investor purchased such Certificate.

Final Scheduled Distribution
   Date..................................... The Final Scheduled Distribution Date of each Class of Offered Certificates
                                             is February 25, 2028, which is the Distribution Date occurring in the month
                                             that is one month following the latest stated maturity date of any Mortgage
                                             Loan.

                                             The rate of principal payments of the Certificates will depend on the rate of
                                             principal payments of the Mortgage Loans (including prepayments, defaults,
                                             delinquencies and liquidations) which, in turn, will depend on the
                                             characteristics of the Mortgage Loans, the level of prevailing interest rates
                                             and other economic factors, and no assurance can be given as to the actual
                                             payment experience. The principal balance or notional amount, as applicable, of
                                             each Class of Certificates may be reduced to zero earlier or later than its
                                             Final Scheduled Distribution Date.

Ratings..................................... It is a condition to the issuance of the Offered Certificates that (i) the Class
                                             A Certificates (other than the Class A-9, Class A-P and Class A-X
                                             Certificates) be rated "AAA" by each of Fitch IBCA, Inc. ("Fitch"), Standard
                                             & Poor's Ratings Services, a division of The McGraw-Hill Companies, Inc.
                                             ("S&P") and Duff & Phelps Credit Rating Co. ("DCR"), (ii) the Class A-9,
                                             Class A-P and Class A-X Certificates be rated "AAA" by each of Fitch and
                                             DCR and "AAAr" by S&P, (iii) the Class M Certificates be rated at least
                                             "AA" by each of Fitch and DCR, (iv) the Class B-1 Certificates be rated at
                                             least "A" by each of Fitch and DCR, and (v) the Class B-2 Certificates be
                                             rated at least "BBB" by each of Fitch and DCR. See "Ratings."
</TABLE>


                                      S-18

<PAGE>



                                  RISK FACTORS

General

        The rate of distributions in reduction of the principal balance of any
Class of Offered Certificates, the aggregate amount of distributions of
principal and interest on any Class of Offered Certificates and the yield to
maturity of any Class of Offered Certificates will be directly related to the
rate of payments of principal on the Mortgage Loans (or, in the case of the
Class A-X Certificates, on the Non-Discount Mortgage Loans), and to the amount
and timing of mortgagor defaults resulting in Realized Losses. The rate of
principal payments on the Mortgage Loans will in turn be affected by, among
other things, the amortization schedules of the Mortgage Loans, the rate of
principal prepayments (including partial prepayments and those resulting from
refinancing) thereon by mortgagors, liquidations of defaulted Mortgage Loans,
repurchases of Mortgage Loans by the Seller as a result of defective
documentation or breaches of representations and warranties, optional purchase
by the Servicer of defaulted Mortgage Loans and optional purchase by the
Servicer of all of the Mortgage Loans in connection with the termination of the
Trust Fund. See "Prepayment and Yield Considerations" and "The Pooling and
Servicing Agreement -- Optional Termination" herein and "The Pooling and
Servicing Agreement -- Assignment of Mortgage Loans; Warranties," "--Repurchase
or Substitution" and "--Termination; Purchase of Mortgage Loans" in the
Prospectus. Mortgagors are permitted to prepay the Mortgage Loans, in whole or
in part, at any time without penalty.

        The rate of payments (including prepayments, liquidations and defaults)
on pools of mortgage loans is influenced by a variety of economic, geographic,
social and other factors. If prevailing rates for similar mortgage loans fall
below the Mortgage Interest Rates on the Mortgage Loans, the rate of prepayment
would generally be expected to increase. Conversely, if interest rates on
similar mortgage loans rise above the Mortgage Interest Rates on the Mortgage
Loans, the rate of prepayment would generally be expected to decrease.

        An Investor that purchases any Offered Certificates at a discount should
consider the risk that a slower than anticipated rate of principal payments
(including prepayments, liquidations and defaults) on the Mortgage Loans or will
result in an actual yield that is lower than such investor's expected yield. An
investor that purchases any Offered Certificates at a premium, particularly the
Class A-9 and Class A-X Certificates, should consider the risk that a faster
than anticipated rate of principal payments (including prepayments) on the
Mortgage Loans or, in the case of the Class A-X Certificates, on the
Non-Discount Mortgage Loans will result in an actual yield that is lower than
such investor's expected yield. See "Prepayment and Yield Considerations --
Yield Considerations With Respect to the Class A-9 Certificates" and "-- Yield
Considerations With Respect to the Class A-X Certificates" herein.

Subordination

        The rights of the holders of the Class M Certificates to receive
distributions with respect to the Mortgage Loans will be subordinated to such
rights of the holders of the Class A Certificates and the rights of the holders
of a Class of Class B Certificates to receive distributions with respect to the
Mortgage Loans will be subordinated to such rights of the holders of the Class A
Certificates, the Class M Certificates and the Classes of Class B Certificates
with lower numerical designations, all to the extent described herein under
"Description of the Certificates -- Subordination Certificates and Shifting
Interests."


                                      S-19

<PAGE>



Book-Entry System for Certain Classes of Class A Certificates

        Transactions in the Book-Entry Certificates generally can be effected
only through DTC, Participants and Indirect Participants. The ability of a
Certificate Owner to pledge Book-Entry Certificates and the liquidity of the
Book-Entry Certificates in general may be limited due to the lack of a physical
certificate for such Book-Entry Certificates. In addition, Certificate Owners
may experience delays in their receipt of payments.

        See "Risk Factors" in the Prospectus for a description of certain other
risks and special considerations applicable to the Offered Certificates.

Geographic Concentration of the Mortgaged Properties

        Approximately 34.58%, 14.28%, 7.51% and 5.43% of the Mortgage Loans (by
aggregate principal balance as of the Cut-off Date) are expected to be secured
by Mortgaged Properties located in the states of California, Florida,
Massachusetts and Texas, respectively. Consequently, losses and prepayments on
the Mortgage Loans and resultant payments on the Offered Certificates may, both
generally and particularly, be affected significantly by changes in the housing
markets and regional economies of, and the occurrence of natural disasters (such
as earthquakes, fires, floods and hurricanes) in, the states of California,
Florida, Massachusetts and Texas.



                                      S-20

<PAGE>



                                THE MORTGAGE POOL

General

        The mortgage pool with respect to the Certificates (the "Mortgage Pool")
will consist of approximately 1186 conventional mortgage loans (the "Mortgage
Loans") evidenced by fixed interest rate promissory notes (each, a "Mortgage
Note") having an aggregate principal balance on January 1, 1998 (the "Cut-off
Date") of approximately $389,851,349. References herein to percentages of
Mortgage Loans refer in each case to the percentage of the aggregate principal
balance of the Mortgage Loans as of the Cut-off Date, based on the outstanding
principal balances of the Mortgage Loans as of the Cut-off Date, after giving
effect to Monthly Payments (defined herein) due on or prior to the Cut-off Date,
whether or not received. References to percentages of Mortgaged Properties
(defined herein) refer, in each case, to the percentages of aggregate principal
balances of the related Mortgage Loans (determined as described in the preceding
sentence). The Mortgage Notes are secured by mortgages or deeds of trust or
other similar security instruments creating first liens on single-family (one-
to four-family) residential properties (the "Mortgaged Properties"). The
Mortgaged Properties consist of individual dwelling units, individual
cooperative apartment dwelling units, individual condominium units, two- to
four-family dwelling units, de minimis planned unit developments, planned unit
developments and townhouses. The Trust Fund includes, in addition to the
Mortgage Pool, (i) the amounts held from time to time in one or more accounts
(collectively, the "Accounts") maintained in the name of the Trustee pursuant to
the Pooling and Servicing Agreement (the "Agreement") to be dated as of January
1, 1998 by and among HomeSide Mortgage Securities, Inc. (the "Seller"), HomeSide
Lending, Inc., as servicer (in such capacity, the "Servicer") and Norwest Bank
Minnesota, National Association, as trustee (the "Trustee"), (ii) any property
which initially secured a Mortgage Loan and which is acquired by foreclosure or
deed-in-lieu of foreclosure, (iii) all insurance policies and the proceeds
thereof described below and (iv) certain rights to require repurchase of the
Mortgage Loans by the Seller for breach of representation or warranty.

        The Seller will cause the Mortgage Loans to be assigned to the Trustee.
The Servicer will service the Mortgage Loans either by itself or through other
mortgage servicing institutions (the "Sub-servicers"), pursuant to the
Agreement. With respect to those Mortgage Loans serviced by the Servicer through
a Sub-servicer, the Servicer will remain liable for its servicing obligations
under the Agreement as if the Servicer alone were servicing such Mortgage Loans.

Representations and Warranties

        The Seller will make certain representations and warranties for the
benefit of the Trustee with respect to the Mortgage Loans as described in the
Prospectus under "The Mortgage Pools" and "The Mortgage Pools -- Assignment of
Mortgage Loans; Warranties" and "-- Repurchase or Substitution" and will be
obligated to repurchase any Mortgage Loan as to which there is a material breach
of any such representation or warranty. Such repurchase will constitute the sole
remedy available to Certificateholders for a breach of such representations or
warranties. The Trustee will enforce the repurchase obligations of the Seller.
In lieu of such repurchase obligation, the Seller may, within two years after
the date of initial delivery of the Certificates, substitute for the affected
Mortgage Loans Substitute Mortgage Loans, as described under "The Mortgage Pool
- -- Assignment of Mortgage Loans; Warranties" and "-- Repurchase or Substitution"
in the Prospectus.


                                      S-21

<PAGE>



Mortgage Loans

        Certain data with respect to the Mortgage Loans are set forth below. The
Mortgage Loans were originated between June 1994 and December 1997. All of the
Mortgage Loans had original terms to stated maturity of 360 months or less.

        The weighted average number of months from and including the first
Monthly Payment on the Mortgage Loans to and including the Cut-off Date was
approximately 3 months.

        Monthly payments of principal and interest on the Mortgage Loans
("Monthly Payments") will be due on the first day of each month (each, a "Due
Date").

        Approximately 98.94% of the Mortgage Loans having original Loan-to-Value
Ratios of greater than 80% are insured under Primary Mortgage Insurance Policies
(as defined in the Prospectus). Not more than approximately 3.92% of the
Mortgage Loans are insured by any one Primary Mortgage Insurance Policy insurer.
At the time of origination of the Mortgage Loans, each of the Primary Mortgage
Insurance Policy insurers was approved by the Federal National Mortgage
Association ("FNMA") or the Federal Home Loan Mortgage Corporation ("FHLMC").
See "Servicing" herein and "Description of Insurance" in the Prospectus.

        Approximately 98.83% of the Mortgage Loans have FICO Scores. The
weighted average FICO Score for the Mortgage Loans that were scored is 718.
"FICO Scores" are statistical credit scores obtained by many mortgage lenders in
connection with the loan application to help assess a borrower's
credit-worthiness. FICO Scores are generated by models developed by a third
party and are made available to lenders through three national credit bureaus.
The models were derived by analyzing data on consumers in order to establish
patterns which are believed to be indicative of the borrower's probability of
default. The FICO Score is based on a borrower's historical credit data,
including, among other things, payment history, delinquencies on accounts,
levels of outstanding indebtedness, length of credit history, types of credit,
and bankruptcy experience. FICO Scores range from approximately 250 to
approximately 900, with higher scores indicating an individual with a more
favorable credit history compared to an individual with a lower score. However,
a FICO Score purports only to be a measurement of the relative degree of risk a
borrower represents to a lender, i.e., that a borrower with a higher score is
statistically expected to be less likely to default in payment than a borrower
with a lower score. In addition, it should be noted that FICO Scores were
developed to indicate a level of default probability over a two-year period
which does not correspond to the life of a mortgage loan. Furthermore, FICO
Scores were not developed specifically for use in connection with mortgage
loans, but for consumer loans in general. Therefore, a FICO Score does not take
into consideration the effect of mortgage loan characteristics on the
probability of repayment by the borrower. Neither the Seller nor HomeSide
Lending makes any representations or warranties as to the actual performance of
any Mortgage Loan or that a particular FICO Score should be relied upon as a
basis for an expectation that the borrower will repay the Mortgage Loan
according to its terms.

        Although the maximum loan-to-value ratio allowed on "cash-out refinance"
mortgage loans pursuant to HomeSide Lending's underwriting guidelines, which may
be amended from time to time, is 75.00%, approximately 2.92% of the Mortgage
Loans are "cash-out refinance" mortgage loans with loan-to-value ratios between
75.01% and 80.00%. In addition, although HomeSide Lending's underwriting
guidelines do not provide for "cash-out refinance" mortgage loans underwritten
using limited documentation processing,

                                      S-22

<PAGE>



approximately 0.50% of the Mortgage Loans are "cash-out refinance" mortgage
loans originated using limited documentation processing.

        Additional data with respect to the Mortgage Loans are set forth in the
following tables:

                                Mortgage Rates(1)

<TABLE>
<CAPTION>

                                                                                            Percentage of
                                                                    Aggregate              Mortgage Pool by
                                                                Principal Balance        Aggregate Principal
                                           Number of                as of the             Balance as of the
          Mortgage Rate                 Mortgage Loans            Cut-off Date               Cut-off Date
          -------------                 --------------          -----------------        -------------------
<S>                                     <C>                     <C>                      <C>
7.000%-7.500%....................              261                $  86,500,306                   22.19%
7.501%-8.000%....................              744                  244,861,204                   62.81
8.001%-8.500%....................              152                   49,763,361                   12.76
8.501%-9.000%....................               29                    8,726,478                    2.24
                                            ------               --------------                --------
        Totals...................             1186                 $389,851,349                  100.00%
                                              ====                 ============                  =======
</TABLE>

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

(1)     The interest rates (the "Mortgage Rates") borne by the Mortgage Loans as
        of the Cut-off Date ranged from 7.000% per annum to 8.875% per annum and
        the weighted average Mortgage Rate on the Mortgage Loans as of the
        Cut-off Date was approximately 7.796% per annum.

                            Geographical Distribution
                             of Mortgaged Properties


<TABLE>
<CAPTION>

                                                                                                           Percentage of
                                                                                                         Mortgage Pool by
                                                                            Aggregate                   Aggregate Principal
                                             Number of                  Principal Balance                Balance as of the
              State                        Mortgage Loans            as of the Cut-off Date                Cut-off Date
              -----                        --------------            ----------------------             -------------------
<S>                                               <C>                  <C>                                     <C>  
Alabama..........................                 6                    $    2,107,903                          0.54%
Arkansas.........................                11                         3,007,063                          0.77
Arizona..........................                15                         5,055,186                          1.30
California.......................               383                       134,794,854                         34.58
Colorado.........................                39                        12,832,780                          3.28
Connecticut......................                13                         3,903,481                          1.00
Delaware.........................                 1                           264,673                          0.07
District of Columbia.............                 5                         2,118,605                          0.54
Florida..........................               167                        55,660,230                         14.28
Georgia..........................                39                        11,597,299                          2.97
Hawaii...........................                 1                           624,200                          0.16
Iowa.............................                 1                           283,946                          0.07
Illinois.........................                34                         9,819,916                          2.52

</TABLE>

                                      S-23

<PAGE>

<TABLE>
<CAPTION>


                                                                                                           Percentage of
                                                                                                         Mortgage Pool by
                                                                            Aggregate                   Aggregate Principal
                                             Number of                  Principal Balance                Balance as of the
              State                        Mortgage Loans            as of the Cut-off Date                Cut-off Date
              -----                        --------------            ----------------------             -------------------

<S>                                                <C>                       <C>                              <C> 
Indiana..........................                  4                         1,153,406                        0.30
Kansas...........................                  3                         1,082,173                        0.28
Kentucky.........................                  1                           339,748                        0.09
Louisiana........................                  1                           393,443                        0.10
Maine............................                  5                         1,804,656                        0.46
Maryland.........................                 23                         6,698,438                        1.72
Massachusetts....................                 96                        29,274,003                        7.51
Michigan.........................                 16                         5,503,704                        1.41
Minnesota........................                 10                         2,954,472                        0.76
Mississippi......................                  2                           584,340                        0.15
Missouri.........................                 11                         3,536,014                        0.91
Nebraska.........................                  8                         2,275,536                        0.58
New Hampshire....................                  1                           269,800                        0.07
New Jersey.......................                  9                         2,535,763                        0.65
New Mexico.......................                  5                         1,455,676                        0.37
Nevada...........................                 10                         3,414,722                        0.88
New York.........................                 25                         7,388,809                        1.90
North Carolina...................                  6                         1,685,114                        0.43
Ohio.............................                 12                         3,892,632                        1.00
Oklahoma.........................                 20                         7,001,572                        1.80
Oregon...........................                 18                         5,583,552                        1.43
Pennsylvania.....................                 14                         3,853,883                        0.99
Rhode Island.....................                  6                         2,034,182                        0.52
South Carolina...................                  4                         1,098,569                        0.28
South Dakota.....................                  4                         1,090,138                        0.28
Tennessee........................                 10                         3,317,245                        0.85
Texas............................                 63                        21,162,497                        5.43
Utah.............................                 15                         4,441,729                        1.14
Vermont..........................                  1                           255,815                        0.07
Virginia.........................                 20                         6,714,482                        1.72
Washington.......................                 40                        12,349,121                        3.17
West Virginia....................                  2                           518,605                        0.13
Wisconsin........................                  5                         1,677,968                        0.43
Wyoming..........................                  1                           439,408                        0.11
                                               -----                   ---------------                     -------
        Totals...................               1186                      $389,851,349                      100.00%
                                                ====                      ============                      =======

</TABLE>

                                      S-24

<PAGE>



                          Original Principal Balance(2)


<TABLE>
<CAPTION>

                                                                                             Percentage of
                                                                 Aggregate                 Mortgage Pool by
                                                             Principal Balance            Aggregate Principal
           Original                     Number of                as of the                 Balance as of the
       Principal Balance              Mortgage Loans            Cut-off Date                 Cut-off Date
       -----------------              --------------         ------------------           -------------------

<S>                                   <C>                    <C>                           <C>  
$200,000 or less...............             1                $        119,309                     0.03%
$200,001-$300,000..............           658                     171,028,855                    43.87
$300,001-$400,000..............           331                     113,548,110                    29.13
$400,001-$500,000..............           108                      48,586,302                    12.46
$500,001-$600,000..............            46                      25,600,702                     6.57
$600,001-$700,000..............            25                      15,798,138                     4.05
$700,001-$800,000..............             9                       6,959,511                     1.79
$800,001-$900,000..............             1                         859,811                     0.22
More than $900,001.............             7                       7,350,612                     1.89
                                         ----                    ------------                   ------
        Totals.................          1186                    $389,851,349                   100.00%
                                         ====                    ============                   =======
</TABLE>

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

(2)     The average outstanding principal balance of the Mortgage Loans as of
        the Cut-off Date was approximately $328,711. The original principal
        balances of the Mortgage Loans ranged from $120,000 to $1,400,000.

                               Year of Origination

<TABLE>
<CAPTION>


                                                                                                 Percentage of
                                                                     Aggregate                  Mortgage Pool by
                                                                 Principal Balance            Aggregate Principal
         Year of                       Number of                     as of the                 Balance as of the
       Origination                   Mortgage Loans                 Cut-off Date                  Cut-off Date
       -----------                   --------------              -----------------            -------------------
<S>                                  <C>                         <C>                          <C>  
1994......................                   1                   $       369,211                      0.09%
1995......................                   1                           202,206                      0.06
1996......................                  12                         3,754,357                      0.96
1997......................                1172                       385,525,575                     98.89
                                          ----                      ------------                    ------
        Total.............                1186                      $389,851,349                    100.00%
                                          ====                      ============                    =======
</TABLE>

                                      S-25

<PAGE>



                         Original Loan-to-Value Ratio(3)

<TABLE>
<CAPTION>
                                                                            Aggregate                   Percentage of
                                                                            Principal                 Mortgage Pool by
              Original                                                       Balance                 Aggregate Principal
            Loan-to-Value                        Number of                  as of the                 Balance as of the
                Ratio                         Mortgage Loans               Cut-off Date                 Cut-off Date
            -------------                     --------------               ------------              -------------------
<S>                                                 <C>                   <C>                               <C>  
60.00% or less.......................               105                   $  35,786,907                     9.18%
60.01%-65.00%........................                61                      19,748,830                     5.07
65.01%-70.00%........................                97                      35,994,998                     9.23
70.01%-75.00%........................               200                      66,519,874                    17.06
75.01%-80.00%........................               532                     177,501,313                    45.53
80.01%-85.00%........................                27                       8,137,706                     2.09
85.01%-90.00%........................               139                      39,915,056                    10.24
90.01%-95.00%........................                24                       6,027,167                     1.54
95.01%-100.00%.......................                 1                         219,498                     0.06
                                                   ----                   -------------                   ------
        Totals.......................              1186                    $389,851,349                   100.00%
                                                   ====                    ============                   =======
</TABLE>
                                                                 
- ---------------

(3)     The weighted average original Loan-to-Value Ratio of the Mortgage Loans
        was approximately 75.35% as of the Cut-off Date.




                                      S-26

<PAGE>


                                  Loan Purpose

<TABLE>
<CAPTION>

                                                                                     
                                                                          Aggregate                    Percentage of
                                                                          Principal                  Mortgage Pool by
                                                                           Balance                 Aggregate Principal
                                              Number of                    as of the                 Balance as of the 
          Loan Purpose                      Mortgage Loans               Cut-off Date                  Cut-off Date
          ------------                      --------------               ------------              --------------------
<S>                                               <C>                    <C>                              <C>   
Purchase.........................                 621                    $200,478,874                     51.42%
Cash-out Refinance...............                 148                      49,778,290                     12.77
Rate/Term Refinance..............                 417                     139,594,186                     35.81
                                                 ----                    ------------                    ------
        Totals...................                1186                    $389,851,349                    100.00%
                                                 ====                    ============                    =======
</TABLE>


                      Remaining Terms to Stated Maturity(4)

<TABLE>
<CAPTION>
                                                                                                       Percentage of
                                                                         Aggregate                   Mortgage Pool by
                                                                     Principal Balance              Aggregate Principal
                                           Number of                     as of the                   Balance as of the
       Months Remaining                 Mortgage Loans                  Cut-off Date                   Cut-off Date
       ----------------                 --------------               -----------------              -------------------
<S>                                     <C>                          <C>                             <C>  
168-180.......................                  1                    $       256,830                        0.07%
228-240.......................                  6                          2,001,062                        0.51
288-300.......................                  5                          1,334,186                        0.34
324-336.......................                  1                            202,206                        0.05
337-348.......................                 10                          3,220,661                        0.83
349-360.......................               1163                        382,836,405                       98.20
                                             ----                       ------------                      ------
        Totals................               1186                       $389,851,349                      100.00%
                                             ====                       ============                      =======
</TABLE>
                                                               
- ---------------

(4)  The weighted average remaining term to stated maturity of the Mortgage 
     Loans as of the Cut-off Date was approximately 356 months.



                                      S-27

<PAGE>



                     Remaining Terms to Expected Maturity(5)

<TABLE>
<CAPTION>

                                                                                                        Percentage of
                                                                           Aggregate                  Mortgage Pool by
                                                                       Principal Balance             Aggregate Principal
                                               Number of                   as of the                  Balance as of the
         Months Remaining                   Mortgage Loans                Cut-off Date                  Cut-off Date
         ----------------                   --------------             -----------------             -------------------

<S>                                         <C>                        <C>                           <C>  
132-144............................                 1                   $       180,496                      0.05%
168-180............................                 1                           256,830                      0.07
204-216............................                 1                           391,869                      0.10
228-240............................                 6                         2,001,062                      0.51
252-264............................                 1                           272,536                      0.07
288-300............................                 6                         1,568,923                      0.40
301-312............................                 1                           284,711                      0.07
313-324............................                 1                           215,436                      0.06
325-336............................                 5                         1,295,329                      0.33
337-348............................                21                         6,382,101                      1.64
349-360............................              1142                       377,002,055                     96.70
                                                 ----                     -------------                   -------
        Totals.....................              1186                      $389,851,349                    100.00%
                                                 ====                      ============                    =======
</TABLE>

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

(5)     Based on payments actually received (or scheduled to be received) on
        each Mortgage Loan as of the Cut-off Date. The weighted average
        remaining term to expected maturity of the Mortgage Loans as of the
        Cut-off Date was approximately 356 months.


                          Types of Mortgaged Properties

<TABLE>
<CAPTION>
                                                                                                             Percentage of
                                                                                 Aggregate                  Mortgage Pool by
                                                                                 Principal                     Aggregate
                                                                                  Balance                  Principal Balance
                                                      Number of                  as of the                     as of the
              Property Type                        Mortgage Loans               Cut-off Date                  Cut-off Date
              -------------                        --------------               ------------               ------------------
<S>                                                      <C>                    <C>                               <C>   
Single-family Residence...................               918                    $300,286,646                      77.03%
Planned Unit Development..................               219                      74,858,885                      19.20
Condominium...............................                37                      10,922,528                       2.80
Two-to-Four-family Dwelling Unit..........                 8                       2,726,345                       0.70
Townhouse/Rowhouse........................                 4                       1,056,945                       0.27
                                                        ----                    ------------                     ------
        Totals............................              1186                    $389,851,349                     100.00%
                                                        ====                    ============                     =======
</TABLE>


                                      S-28

<PAGE>



                                  Occupancy(6)

<TABLE>
<CAPTION>

                                                                                                        Percentage of
                                                                            Aggregate                 Mortgage Pool by
                                                                        Principal Balance            Aggregate Principal
                                                Number of                   as of the                 Balance as of the
             Occupancy                       Mortgage Loans               Cut-off Date                  Cut-off Date
             ---------                       --------------             -----------------            -------------------
<S>                                          <C>                        <C>                          <C>   
Owner-occupied......................              1150                    $377,444,855                      96.82%
Second Home.........................                36                      12,406,495                       3.18
                                                  ----                    ------------                     ------
        Totals......................              1186                    $389,851,349                     100.00%
                                                  ====                    ============                     =======
</TABLE>

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

(6) Based on representations by the Mortgagors at the time of origination of the
    related Mortgage Loans.


                               Loan Documentation

<TABLE>
<CAPTION>
                                                                             Aggregate                   Percentage of
                                                                             Principal                  Mortgage Pool by
                                                   Number of                  Balance                 Aggregate Principal
                                                    Mortgage                 as of the                 Balance as of the
           Loan Documentation                        Loans                  Cut-off Date                  Cut-off Date
           ------------------                      ---------                ------------              -------------------
<S>                                                    <C>                  <C>                              <C>   
Full Documentation.......................              692                  $233,374,805                     59.86%
Alternative Documentation................              457                   144,744,658                     37.13
Limited Documentation....................               37                    11,731,886                      3.01
                                                      ----                 -------------                    ------
        Totals...........................             1186                  $389,851,349                    100.00%
                                                      ====                  ============                    =======
</TABLE>
                                                                    

         At the date of issuance of the Certificates, no Mortgage Loan will be
delinquent more than 30 days or will have had more than one delinquency in
excess of 30 days as to any Monthly Payment during the preceding twelve months.

         No zip code area contains greater than approximately 0.75% of the
Mortgaged Properties.

         A Standard Hazard Insurance Policy is required to be maintained by the
Mortgagor with respect to each Mortgage Loan in an amount equal to the maximum
insurable value of the improvements securing such Mortgage Loan or the principal
balance of such Mortgage Loan, whichever is less. See "Servicing of the Mortgage
Loans -- Hazard Insurance" in the Prospectus. No Mortgage Pool Insurance Policy,
Special Hazard Insurance Policy or Mortgagor Bankruptcy Insurance will be
maintained with respect to the Mortgage Pool, nor will any Mortgage Loan be
insured by the FHA or guaranteed by the VA.

         The description in this Prospectus Supplement of the Mortgage Pool and
the Mortgaged Properties is based upon the Mortgage Pool as presently
constituted. Prior to the issuance of the Certificates, Mortgage Loans may be
removed from the Mortgage Pool if the Seller deems such removal necessary or
appropriate.

                                      S-29

<PAGE>



Other mortgage loans may be included in the Mortgage Pool prior to the issuance
of the Certificates unless including such mortgage loans would materially alter
the characteristics of the Mortgage Pool as described herein. The Seller
believes that the information set forth herein will be representative of the
characteristics of the Mortgage Pool as it will be constituted at the time the
Certificates are issued.

                       PREPAYMENT AND YIELD CONSIDERATIONS

         The rate of principal payments on the Offered Certificates (other than
the Class A-9 and Class A-X Certificates), the aggregate amount of each interest
payment on the Offered Certificates and the yield to maturity of such
Certificates are related to the rate and timing of payments of principal on the
underlying Mortgage Loans. The principal payments on such Mortgage Loans may be
in the form of scheduled principal payments or prepayments (for this purpose,
the term "prepayment" includes prepayments in full, curtailments and
liquidations due to default, casualty, condemnation and the like, as well as
repurchases by a mortgage loan seller). Any such prepayments will result in
distributions to holders of Certificates ("Certificateholders") of principal
amounts which would otherwise be distributed over the remaining terms of the
Mortgage Loans. In addition, because, for at least nine years after the issuance
of the Certificates, the Class A Certificateholders (other than the Class A-4,
Class A-9, Class A-P and Class A-X Certificateholders) will be entitled to
receive a percentage of certain amounts, including principal prepayments, which
is greater than their proportionate interest in the Trust Fund, the rate of
principal prepayments on the Mortgage Loans will have a greater effect on the
rate of principal payments and the amount of interest payments on, and the yield
to maturity of, such Certificates than if such Certificateholders were entitled
only to their proportionate interest in such amounts. See "Description of the
Certificates -- Distributions of Principal and Interest." In general, the
prepayment rate may be influenced by a number of factors, including general
economic conditions and homeowner mobility. Mortgagors are permitted to prepay
the Mortgage Loans, in whole or in part, at any time without penalty. The rate
of payment of principal may also be affected by any repurchase of the Mortgage
Loans as to which there has been a material breach of a representation or
warranty or defect in documentation, or by a purchase by the Servicer of certain
Mortgage Loans modified at the request of a Mortgagor (including Mortgagors with
respect to which the Servicer has solicited such a request), or by the exercise
by the Servicer of its right to purchase a defaulted Mortgage Loan. See "The
Mortgage Pool -- General" and "The Pooling and Servicing Agreement -- Optional
Termination." In such event, the repurchase price will be passed through to the
Certificateholders as a prepayment of principal in the month following the month
of such repurchase.

         The rate of prepayments with respect to mortgage loans on one- to
four-family residences has fluctuated significantly in recent years. The Seller
believes that in a fluctuating interest rate environment a predominant factor
affecting the prepayment rate on a large pool of mortgage loans is the
difference between the interest rates on the mortgage loans (giving
consideration to the cost of any refinancing) and prevailing mortgage rates. In
general, if mortgage interest rates were to fall below the interest rates on the
Mortgage Loans, the rate of prepayment would be expected to increase.
Conversely, in general, if mortgage interest rates were to rise above the
interest rates on the Mortgage Loans, the rate of prepayment would be expected
to decrease. Other factors affecting prepayment of mortgage loans include
changes in mortgagors' housing needs, job transfers, unemployment, mortgagors'
net equity in the mortgaged properties and servicing decisions. Additionally, in
general, mortgage loans having relatively high principal balances and/or
relatively low loan-to-value ratios may be more likely to prepay than mortgage
loans having relatively low principal balances and/or relatively high
loan-to-value ratios. Therefore, if a mortgage pool consists of mortgage loans
which generally have relatively high principal balances and relatively low
loan-to-value ratios, the rate of prepayments with respect to such mortgage pool
could be higher than would otherwise be the case. In

                                      S-30

<PAGE>



addition, prepayments generally will also result from home sales by mortgagors
and from foreclosures due to defaults on mortgage loans. There is no historical
prepayment data available for the Mortgage Pool, and comparable data is not
available because the Mortgage Loans do not constitute a representative sample
of mortgage loans generally. In addition, historical data available with respect
to mortgage loans underlying mortgage pass-through certificates issued by GNMA,
FNMA or FHLMC may not be comparable to prepayments expected to be experienced by
the Mortgage Pool, because the Mortgage Loans have characteristics which differ
from mortgage loans underlying pass-through certificates issued by GNMA, FNMA
and FHLMC.

         The timing of changes in the rate of prepayments on the Mortgage Loans
may significantly affect the total distributions received, the date of receipt
of such distributions and the actual yield to maturity to an investor in the
Offered Certificates, even if the average rate of principal payments is
consistent with an investor's expectations. Because the rate of distribution of
principal of the Certificates will be directly related to the actual
amortization (including prepayments) of the Mortgage Loans, which may include
Mortgage Loans that have remaining terms to maturity shorter or longer than
those assumed and interest rates higher or lower than those assumed, the
distributions of the Offered Certificates are likely to differ from those
reflected in the following tables, even if all the Mortgage Loans prepay at the
indicated percentages of the Prepayment Model (defined below). In addition, it
is not likely that the Mortgage Loans will prepay at a constant rate until
maturity or that all of the Mortgage Loans will prepay at the same rate. In
general, the earlier a payment of principal on the Mortgage Loans, the greater
the effect on an investor's yield to maturity. As a result, if principal
payments occur at a rate higher (or lower) than the rate anticipated by an
investor in the Offered Certificates during the period immediately following the
issuance of the Certificates, the effect on such investor's yield will not be
equally offset by a subsequent like reduction (or increase) in the rate of
principal payments. If an Offered Certificate is offered at a discount from its
original principal amount and if the purchaser of such Offered Certificate
calculates its yield to maturity based on a faster assumed rate of payment of
principal than that actually received on such Certificate, its actual yield to
maturity will be lower than that so calculated. Conversely, if an Offered
Certificate is offered at a premium to its original principal amount, and if the
purchaser of such Offered Certificate calculates its yield to maturity based on
a slower assumed rate of payment of principal than that actually received on
such Certificate, its actual yield to maturity will be lower than that so
calculated and, under certain circumstances, such a purchaser may fail to recoup
its initial investment. No assurances can be given as to the rate of payments on
the Mortgage Loans.

         Principal distributions on the Class A-5 Component Two and the Class
A-10 Certificates (the "PACs") on any Distribution Date are generally payable
based on the respective Planned Principal Balances set forth in Appendix A. The
Planned Principal Balances for each of the PACs were determined assuming that
the prepayment rate of the Mortgage Loans occur each month at a constant level
between approximately 100% and 500% of the Prepayment Model. However, as
discussed herein, actual principal distributions may deviate from the described
amounts, because the actual prepayment rate of such Mortgage Loans each month
may not occur at a constant level between approximately 100% and 500% of the
Prepayment Model.

         Principal distributions on the Class A-6 Certificates (the "TAC") are
generally payable based on the Targeted Principal Balances set forth in Appendix
A. The Targeted Principal Balances for the TAC were determined assuming that the
prepayment rate of the Mortgage Loans occur each month at a constant level of
275% of the Prepayment Model. However, as discussed herein, actual principal
distributions may deviate from the described amounts, because the actual
prepayment rate of the Mortgage Loans each month may not occur or remain
constant at such percentage of the Prepayment Model. If the principal balance of
Class

                                      S-31

<PAGE>



A-7 Component One is reduced to zero before the principal balance of the TAC is
reduced to zero, the weighted average life of the TAC will become significantly
more sensitive to changes in the prepayment rate of the Mortgage Loans.

         Principal prepayments on the Mortgage Loans and other unscheduled
payments of principal may result in principal available for distribution on a
Distribution Date to the PACs and the TAC in an amount greater than the amount
necessary to reduce the applicable principal balance of the PACs and the TAC to
their scheduled amounts. Such excess principal after payment of the PACs and the
TAC to their scheduled amounts will be distributed to Class A-7 Component One
until the principal balance of such Component has been reduced to zero.
Accordingly, the rate of payments on the Mortgage Loans is expected to have a
greater effect on the weighted average life of Class A-7 Component One, and
under certain scenarios the TAC, than on the weighted average life of the PACs.
If the rate of the Principal Prepayments and other unscheduled payments of
principal causes the principal available for distribution on the Non-PO Class A
Certificates on any Distribution Date to be less than the amounts necessary to
reduce the principal balances of each of the PACs to their respective Planned
Principal Balance, the TAC will not receive any distributions of principal
(other than, prior to the Collateral Reduction Trigger Date, amounts in respect
of the Class A-7 Accrual Amount (defined herein)), and if the principal
available for distribution to the TAC is less than the amount necessary to
reduce the principal balance of the TAC to its Targeted Principal Balance,
neither Class A-7 Component One nor Class A-7 Component Two will receive any
distributions of principal.

         In the event that the Collateral Reduction Trigger Date (defined
herein) occurs, the TAC will no longer be entitled to receive distributions in
respect of principal until the outstanding principal balance of the Class A-7
Certificates has been reduced to zero. The Collateral Reduction Trigger Date
will occur if payments on the Mortgage Loans occur in excess of amounts
determined under certain provisions described herein, which are based on various
assumptions including a prepayment rate of 275% of the Prepayment Model.

         Investors in the Class A-4 Certificates should be aware that because
the Class A-4 Certificates generally will not receive any distributions of
principal prior to the Distribution Date occurring in February 2003, the
weighted average life of the Class A-4 Certificates will be longer than would
otherwise be the case, and the effect on the market value of the Class A-4
Certificates arising out of changes in market interest rates or market yields
for similar securities will be greater than for the other Classes of Class A
Certificates entitled to such distributions.

         If the aggregate principal balance of the Non-Offered Class B
Certificates is reduced to zero, the yield to maturity on the Class B-2
Certificates will be extremely sensitive to losses on the Mortgage Loans (and
the timing thereof), because the entire amount of any such losses (other than
Excess Losses) which occur after the aggregate principal balance of the
Non-Offered Class B Certificates has been reduced to zero will be allocable to
the Class B-2 Certificates, as described herein. If the aggregate principal
balance of the Class B-2 Certificates and the Non-Offered Class B Certificates
is reduced to zero, the yield to maturity on the Class B-1 Certificates will be
extremely sensitive to losses on the Mortgage Loans and the timing thereof
because the entire amount of any such losses (other than Excess Losses) which
occur after the aggregate principal balance of the Class B-2 Certificates and
the Non-Offered Class B Certificates has been reduced to zero will be allocable
to the Class B-1 Certificates, as described herein. If the aggregate principal
balance of the Class B Certificates is reduced to zero, the yield to maturity on
the Class M Certificates will be extremely sensitive to losses on the Mortgage
Loans and the timing thereof because the entire amount of any such losses (other
than

                                      S-32

<PAGE>



Excess Losses) which occur after the aggregate principal balance of the Class B
Certificates has been reduced to zero will be allocable to the Class M
Certificates, as described herein. In addition, as described herein, for at
least nine years after the issuance of the Certificates or such lesser time as
the Class A Certificates are outstanding, each Class of Subordinated
Certificates (defined herein), as well as the Class A-4 Certificates, will be
entitled to receive a percentage of certain amounts, including principal
prepayments, which is generally less than their proportionate interest in the
trust fund. See "Description of the Certificates -- Subordinated Certificates
and Shifting Interests."

         No assurance can be given as to the rate or timing of principal
payments or prepayments on the Mortgage Loans. In addition, it is unlikely that
prepayments on the Mortgage Loans will occur at a constant rate even if the
average prepayment experience equals the indicated levels of the Prepayment
Model.

         In the event of acceleration of Mortgage Loans as a result of
enforcement of "due-on-sale" provisions in connection with transfers of the
related Mortgaged Properties, the level of prepayments on the respective
Mortgage Loans will be increased, thereby shortening the weighted average lives
of the Offered Certificates. See "Maturity and Prepayment Considerations" in the
Prospectus.

         The yield to holders of the Offered Certificates will depend upon,
among other things, the price at which such Offered Certificates are purchased
and the amount of and rate at which principal, including both scheduled and
unscheduled payments thereof, is paid to the respective Certificateholders.

         The yield to Certificateholders (other than the Class A-P
Certificateholders) will be reduced by lags between the time interest income
accrues to Certificateholders and the time the related interest income is
received by Certificateholders. In addition, the yield to Certificateholders
(other than the Class A-P Certificateholders) may be reduced as a result of
Prepayment Interest Shortfalls (defined herein) to the extent described herein.
See "Servicing -- Adjustment to Servicing Fee in Connection with Prepaid
Mortgage Loans."

         Prepayments on mortgage loans are commonly measured relative to a
prepayment standard or model. The model used in this Prospectus Supplement (the
"Prepayment Model") represents an assumed rate of prepayment each month relative
to the then outstanding principal balance of a pool of mortgage loans. A
prepayment assumption of 100% of the Prepayment Model assumes prepayment rates
of 0.2% per annum of the then outstanding principal balance of such mortgage
loans in the first month of the life of the mortgage loans and an additional
0.2% per annum in each month thereafter until the thirtieth month. Beginning in
the thirtieth month and in each month thereafter during the life of the mortgage
loans, 100% of the Prepayment Model assumes a constant prepayment rate of 6.0%
per annum. The tables set forth below are based on the assumption that the
Mortgage Loans prepay at the indicated percentages of the Prepayment Model.
Neither the Prepayment Model nor any other prepayment model purports 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
Mortgage Pool.

         The tables set forth below have been prepared on the basis of the
characteristics of the Mortgage Loans that are expected to be included in the
Trust Fund and the respective expected initial principal balances of the Offered
Certificates. For purposes of preparation of the tables, it has been assumed
that the Mortgage Loans included in the Mortgage Pool on the Closing Date have
the actual characteristics of the Mortgage Loans described herein and that (i)
scheduled payments on all Mortgage Loans are received on the first day of each
month beginning February 1, 1998, (ii) any principal prepayments on the Mortgage

                                      S-33

<PAGE>



Loans are received on the last day of each month beginning in January 1998 and
include 30 days of interest thereon, (iii) there are no defaults or
delinquencies on the Mortgage Loans, (iv) optional termination of the Trust Fund
does not occur, (v) there are no partial prepayments on the Mortgage Loans and
prepayments are computed after giving effect to scheduled payments received on
the following day, (vi) the Mortgage Loans prepay at the indicated constant
percentages of the Prepayment Model, (vii) the date of issuance for the
Certificates is January 29, 1998, (viii) cash distributions are received by the
Certificateholders on the 25th day of each month when due and (ix) the scheduled
monthly payments for each Mortgage Loan are computed based upon the amount of
principal and interest contractually due each month under the Mortgage Note. The
assumptions set forth in this paragraph are referred to herein as the "Modeling
Assumptions."

         Any discrepancy between the characteristics of the Mortgage Loans
actually included in the Trust Fund and the characteristics of the Mortgage
Loans expected to be so included may affect the percentages of the original
principal balance outstanding set forth in the tables and the weighted average
lives of the Offered Certificates. In addition, to the extent that the Mortgage
Loans that actually are included in the Trust Fund have characteristics that
differ from those assumed in preparing the following tables, the outstanding
principal balance of any Offered Certificate will likely be reduced to zero
earlier or later than indicated by the tables.

         Variations in actual prepayment experience and the principal balances
of Mortgage Loans that prepay may increase or decrease the percentages of the
original principal balances outstanding and the weighted average lives shown in
the following tables. Such variations may occur even if the average prepayment
experience of all such Mortgage Loans equals the indicated levels of the
Prepayment Model. There is no assurance that the Mortgage Loans will prepay at
any constant level of the Prepayment Model.

         Based on the foregoing assumptions, the following tables indicate the
weighted average life of each Class of Offered Certificates and set forth the
percentages of the original principal balance of each Class of Offered
Certificates that would be outstanding after each of the dates shown at various
percentages of the Prepayment Model.

No assurance can be given as to the rate or timing of principal payments or
prepayments on any of the mortgage loans.


                                      S-34

<PAGE>



               Percentage of Initial Principal Balance Outstanding
                 at the Respective Percentages of the Prepayment
                              Model Set Forth Below

<TABLE>
<CAPTION>

                                                  Class A-1                                              Class A-2
                                   ------------------------------------------        ---------------------------------------------
Distribution Date                    0%     100%     275%      350%      500%          0%       100%      275%      350%      500%
                                     --     ----     ----      ----      ----          --       ----      ----      ----      ----
<S>                                <C>      <C>      <C>       <C>       <C>         <C>        <C>       <C>       <C>       <C> 
Initial.......................     100%     100%     100%      100%      100%        100%       100%      100%      100%      100%
January 25, 1999..............      99       96       92        90        86         100        100       100       100       100
January 25, 2000..............      97       89       75        69        58         100        100       100       100       100
January 25, 2001..............      96       80       55        46        28         100        100       100       100       100
January 25, 2002..............      94       72       39        27         7         100        100       100       100       100
January 25, 2003..............      93       64       25        12         0         100        100       100       100        56
January 25, 2004..............      91       57       14         2         0         100        100       100       100        10
January 25, 2005..............      89       50        6         0         0         100        100       100        69         0
January 25, 2006..............      88       44        0         0         0         100        100       100        42         0
January 25, 2007..............      86       39        0         0         0         100        100        77        24         0
January 25, 2008..............      83       34        0         0         0         100        100        59        14         0
January 25, 2009..............      81       30        0         0         0         100        100        44         5         0
January 25, 2010..............      78       25        0         0         0         100        100        32         0         0
January 25, 2011..............      76       21        0         0         0         100        100        21         0         0
January 25, 2012..............      73       18        0         0         0         100        100        13         0         0
January 25, 2013..............      69       14        0         0         0         100        100         6         0         0
January 25, 2014..............      66       11        0         0         0         100        100         0         0         0
January 25, 2015..............      62        7        0         0         0         100        100         0         0         0
January 25, 2016..............      58        4        0         0         0         100        100         0         0         0
January 25, 2017..............      54        1        0         0         0         100        100         0         0         0
January 25, 2018..............      49        0        0         0         0         100         93         0         0         0
January 25, 2019..............      44        0        0         0         0         100         78         0         0         0
January 25, 2020..............      38        0        0         0         0         100         64         0         0         0
January 25, 2021..............      33        0        0         0         0         100         51         0         0         0
January 25, 2022..............      26        0        0         0         0         100         38         0         0         0
January 25, 2023..............      19        0        0         0         0         100         26         0         0         0
January 25, 2024..............      12        0        0         0         0         100         15         0         0         0
January 25, 2025..............       4        0        0         0         0         100          4         0         0         0
January 25, 2026..............       0        0        0         0         0          73          0         0         0         0
January 25, 2027..............       0        0        0         0         0          20          0         0         0         0
January 25, 2028..............       0        0        0         0         0           0          0         0         0         0
Weighted Average Life in
years(1)......................      18.1      8.1      3.6       3.0       2.3        28.5       23.2      11.0       8.1       5.2
</TABLE>

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

(1)      The weighted average lives of the Offered Certificates as shown above
         are determined by (i) multiplying the amount of each assumed principal
         distribution by the number of years from the date of issuance of the
         Certificates to the related Distribution Date, (ii) summing the results
         and (iii) dividing the sum by the total principal distribution on such
         Certificates.


                                      S-35

<PAGE>



               Percentage of Initial Principal Balance Outstanding
                 at the Respective Percentages of the Prepayment
                              Model Set Forth Below
<TABLE>
<CAPTION>

                                                     Class A-3                                       Class A-4
                                      -----------------------------------------      ----------------------------------------------
Distribution Date                       0%     100%     275%     350%      500%         0%      100%      275%      350%       500%
                                        --     ----     ----     ----      ----         --      ----      ----      ----       ----

<S>                                   <C>      <C>      <C>      <C>       <C>        <C>       <C>       <C>       <C>        <C> 
Initial.........................      100%     100%     100%     100%      100%       100%      100%      100%      100%       100%
January 25, 1999................      100      100      100      100       100        100       100       100       100        100
January 25, 2000................      100      100      100      100       100        100       100       100       100        100
January 25, 2001................      100      100      100      100       100        100       100       100       100        100
January 25, 2002................      100      100      100      100       100        100       100       100       100        100
January 25, 2003................      100      100      100      100       100        100       100       100       100        100
January 25, 2004................      100      100      100      100       100         99        97        93        92         89
January 25, 2005................      100      100      100      100        29         97        93        86        82         76
January 25, 2006................      100      100      100      100         0         95        88        76        70         55
January 25, 2007................      100      100      100      100         0         94        82        64        57         36
January 25, 2008................      100      100      100      100         0         92        76        52        44         25
January 25, 2009................      100      100      100      100         0         90        70        43        34         17
January 25, 2010................      100      100      100       95         0         87        64        35        26         12
January 25, 2011................      100      100      100       73         0         85        58        28        20          8
January 25, 2012................      100      100      100       56         0         82        53        23        15          5
January 25, 2013................      100      100      100       43         0         80        48        18        12          4
January 25, 2014................      100      100      100       32         0         76        44        15         9          2
January 25, 2015................      100      100       81       25         0         73        39        12         7          2
January 25, 2016................      100      100       64       18         0         70        35         9         5          1
January 25, 2017................      100      100       51       14         0         66        31         7         4          1
January 25, 2018................      100      100       40       10         0         62        27         6         3          0
January 25, 2019................      100      100       31        7         0         57        24         5         2          0
January 25, 2020................      100      100       24        5         0         52        21         3         1          0
January 25, 2021................      100      100       18        4         0         47        17         3         1          0
January 25, 2022................      100      100       13        3         0         42        14         2         1          0
January 25, 2023................      100      100        9        2         0         36        12         1         1          0
January 25, 2024................      100      100        6        1         0         29         9         1         0          0
January 25, 2025................      100      100        4        1         0         22         6         1         0          0
January 25, 2026................      100       73        2        0         0         15         4         0         0          0
January 25, 2027................      100       31        1        0         0          6         2         0         0          0
January 25, 2028................        0        0        0        0         0          0         0         0         0          0
Weighted Average Life in
years(1)........................       29.6     28.6     20.0     15.4       6.9       21.1      15.7      11.4      10.4        8.8
</TABLE>

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

(1)      The weighted average lives of the Offered Certificates as shown above
         are determined by (i) multiplying the amount of each assumed principal
         distribution by the number of years from the date of issuance of the
         Certificates to the related Distribution Date, (ii) summing the results
         and (iii) dividing the sum by the total principal distribution on such
         Certificates.



                                      S-36

<PAGE>



               Percentage of Initial Principal Balance Outstanding
                 at the Respective Percentages of the Prepayment
                              Model Set Forth Below

<TABLE>
<CAPTION>

                                                        Class A-5                                       Class A-6
                                       -----------------------------------------       --------------------------------------------
Distribution Date                        0%      100%     275%     350%     500%         0%     100%      275%      350%       500%
                                         --      ----     ----     ----     ----         --     ----      ----      ----       ----
<S>                                    <C>       <C>      <C>      <C>      <C>        <C>      <C>       <C>       <C>        <C> 
Initial.........................       100%      100%     100%     100%     100%       100%     100%      100%      100%       100%
January 25, 1999................        99        97       93       91       88         97       94        90       100        100
January 25, 2000................        97        88       76       72       63         95       93        76        86         69
January 25, 2001................        95        76       56       49       34         94       91        61        63         36
January 25, 2002................        93        66       39       29       13         92       89        49        47         17
January 25, 2003................        91        56       24       14        4         90       87        41        37          4
January 25, 2004................        89        47       13        3        1         88       85        36        32          0
January 25, 2005................        87        40        5        0        0         86       76        27        23          0
January 25, 2006................        85        36        0        0        0         84       65        19        14          0
January 25, 2007................        82        31        0        0        0         81       54        11         8          0
January 25, 2008................        79        28        0        0        0         78       44         5         4          0
January 25, 2009................        76        24        0        0        0         76       35         0         2          0
January 25, 2010................        73        21        0        0        0         73       25         0         0          0
January 25, 2011................        70        17        0        0        0         69       15         0         0          0
January 25, 2012................        66        14        0        0        0         66        6         0         0          0
January 25, 2013................        62        11        0        0        0         62        0         0         0          0
January 25, 2014................        57         9        0        0        0         58        0         0         0          0
January 25, 2015................        53         6        0        0        0         54        0         0         0          0
January 25, 2016................        48         3        0        0        0         49        0         0         0          0
January 25, 2017................        43         1        0        0        0         40        0         0         0          0
January 25, 2018................        39         0        0        0        0         28        0         0         0          0
January 25, 2019................        35         0        0        0        0         15        0         0         0          0
January 25, 2020................        31         0        0        0        0          0        0         0         0          0
January 25, 2021................        26         0        0        0        0          0        0         0         0          0
January 25, 2022................        21         0        0        0        0          0        0         0         0          0
January 25, 2023................        16         0        0        0        0          0        0         0         0          0
January 25, 2024................        10         0        0        0        0          0        0         0         0          0
January 25, 2025................         3         0        0        0        0          0        0         0         0          0
January 25, 2026................         0         0        0        0        0          0        0         0         0          0
January 25, 2027................         0         0        0        0        0          0        0         0         0          0
January 25, 2028................         0         0        0        0        0          0        0         0         0          0
Weighted Average Life in
years(1)........................        16.8       7.2      3.6      3.1      2.6       15.3      9.1       4.7       4.7        2.8
</TABLE>

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

(1)      The weighted average lives of the Offered Certificates as shown above
         are determined by (i) multiplying the amount of each assumed principal
         distribution by the number of years from the date of issuance of the
         Certificates to the related Distribution Date, (ii) summing the results
         and (iii) dividing the sum by the total principal distribution on such
         Certificates.


                                      S-37

<PAGE>



               Percentage of Initial Principal Balance Outstanding
                 at the Respective Percentages of the Prepayment
                              Model Set Forth Below

<TABLE>
<CAPTION>

                                                       Class A-7                                        Class A-8
                                       -------------------------------------------      -----------------------------------------
Distribution Date                        0%      100%      275%     350%      500%         0%     100%     275%     350%     500%
                                         --      ----      ----     ----      ----         --     ----     ----     ----     ----
<S>                                    <C>       <C>       <C>      <C>       <C>        <C>      <C>      <C>      <C>      <C> 
Initial.........................       100%      100%      100%     100%      100%       100%     100%     100%     100%     100%
January 25, 1999................       107       107        95       31         2         99       96       92       90       86
January 25, 2000................       114       114        89        0         0         97       89       75       69       58
January 25, 2001................       122       122        82        0         0         96       80       55       46       28
January 25, 2002................       131       131        77        0         0         94       72       39       27        7
January 25, 2003................       140       140        74        0         0         93       64       25       12        0
January 25, 2004................       150       150        74        0         0         91       57       14        2        0
January 25, 2005................       160       160        72        0         0         89       50        6        0        0
January 25, 2006................       171       171        70        0         0         88       44        0        0        0
January 25, 2007................       183       183        69        0         0         86       39        0        0        0
January 25, 2008................       196       196        69        0         0         83       34        0        0        0
January 25, 2009................       210       210        69        0         0         81       30        0        0        0
January 25, 2010................       224       224        49        0         0         78       25        0        0        0
January 25, 2011................       240       240        33        0         0         76       21        0        0        0
January 25, 2012................       257       257        20        0         0         73       18        0        0        0
January 25, 2013................       274       260         9        0         0         69       14        0        0        0
January 25, 2014................       294       234         0        0         0         66       11        0        0        0
January 25, 2015................       314       211         0        0         0         62        7        0        0        0
January 25, 2016................       336       188         0        0         0         58        4        0        0        0
January 25, 2017................       359       167         0        0         0         54        1        0        0        0
January 25, 2018................       384       145         0        0         0         49        0        0        0        0
January 25, 2019................       411       122         0        0         0         44        0        0        0        0
January 25, 2020................       440       100         0        0         0         38        0        0        0        0
January 25, 2021................       397        79         0        0         0         33        0        0        0        0
January 25, 2022................       350        60         0        0         0         26        0        0        0        0
January 25, 2023................       299        41         0        0         0         19        0        0        0        0
January 25, 2024................       244        23         0        0         0         12        0        0        0        0
January 25, 2025................       185         6         0        0         0          4        0        0        0        0
January 25, 2026................       113         0         0        0         0          0        0        0        0        0
January 25, 2027................        31         0         0        0         0          0        0        0        0        0
January 25, 2028................         0         0         0        0         0          0        0        0        0        0
Weighted Average Life in
years(1)........................        26.2      20.6      10.0      0.8       0.6       18.1      8.1      3.6      3.0      2.3
</TABLE>

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

(1)      The weighted average lives of the Offered Certificates as shown above
         are determined by (i) multiplying the amount of each assumed principal
         distribution by the number of years from the date of issuance of the
         Certificates to the related Distribution Date, (ii) summing the results
         and (iii) dividing the sum by the total principal distribution on such
         Certificates.


                                      S-38

<PAGE>



               Percentage of Initial Principal Balance Outstanding
                 at the Respective Percentages of the Prepayment
                              Model Set Forth Below
<TABLE>
<CAPTION>

                                                       Class A-9(2)                                    Class A-10
                                       -----------------------------------------        ----------------------------------------
Distribution Date                        0%      100%     275%     350%     500%          0%     100%     275%     350%     500%
                                         --      ----     ----     ----     ----          --     ----     ----     ----     ----
<S>                                    <C>       <C>      <C>      <C>      <C>         <C>      <C>      <C>      <C>      <C> 
Initial.........................       100%      100%     100%     100%     100%        100%     100%     100%     100%     100%
January 25, 1999................       100        98       98       98       98         100       98       98       98       98
January 25, 2000................        96        81       81       81       81          96       81       81       81       81
January 25, 2001................        93        60       60       60       60          93       60       60       60       60
January 25, 2002................        89        40       40       40       40          89       40       40       40       40
January 25, 2003................        85        21       21       21       21          85       21       21       21       21
January 25, 2004................        82         5        5        5        5          82        5        5        5        5
January 25, 2005................        78         0        0        0        0          78        0        0        0        0
January 25, 2006................        73         0        0        0        0          73        0        0        0        0
January 25, 2007................        68         0        0        0        0          68        0        0        0        0
January 25, 2008................        63         0        0        0        0          63        0        0        0        0
January 25, 2009................        58         0        0        0        0          58        0        0        0        0
January 25, 2010................        52         0        0        0        0          52        0        0        0        0
January 25, 2011................        45         0        0        0        0          45        0        0        0        0
January 25, 2012................        38         0        0        0        0          38        0        0        0        0
January 25, 2013................        30         0        0        0        0          30        0        0        0        0
January 25, 2014................        22         0        0        0        0          22        0        0        0        0
January 25, 2015................        13         0        0        0        0          13        0        0        0        0
January 25, 2016................         4         0        0        0        0           4        0        0        0        0
January 25, 2017................         0         0        0        0        0           0        0        0        0        0
January 25, 2018................         0         0        0        0        0           0        0        0        0        0
January 25, 2019................         0         0        0        0        0           0        0        0        0        0
January 25, 2020................         0         0        0        0        0           0        0        0        0        0
January 25, 2021................         0         0        0        0        0           0        0        0        0        0
January 25, 2022................         0         0        0        0        0           0        0        0        0        0
January 25, 2023................         0         0        0        0        0           0        0        0        0        0
January 25, 2024................         0         0        0        0        0           0        0        0        0        0
January 25, 2025................         0         0        0        0        0           0        0        0        0        0
January 25, 2026................         0         0        0        0        0           0        0        0        0        0
January 25, 2027................         0         0        0        0        0           0        0        0        0        0
January 25, 2028................         0         0        0        0        0           0        0        0        0        0
Weighted Average Life in
years(1)........................        11.4       3.6      3.6      3.6      3.6        11.4      3.6      3.6      3.6      3.6
</TABLE>
- ---------------

(1)      The weighted average lives of the Offered Certificates as shown above
         are determined by (i) multiplying the amount of each assumed principal
         distribution (or reduction in notional amount) by the number of years
         from the date of issuance of the Certificates to the related
         Distribution Date, (ii) summing the results and (iii) dividing the sum
         by the total principal distribution (or reduction in notional amount)
         on such Certificates.
(2)      Indicates the percentage of the initial Class A-9 Notional Amount
         outstanding.

                                      S-39

<PAGE>



               Percentage of Initial Principal Balance Outstanding
                 at the Respective Percentages of the Prepayment
                              Model Set Forth Below

<TABLE>
<CAPTION>

                                                Class M, Class B-1 and Class B-2
                                           ---------------------------------------------
Distribution Date                            0%      100%       275%      350%      500%
                                             --      ----       ----      ----      ----
<S>                                        <C>       <C>        <C>       <C>       <C> 
Initial.........................           100%      100%       100%      100%      100%
January 25, 1999................            99        99         99        99        99
January 25, 2000................            98        98         98        98        98
January 25, 2001................            97        97         97        97        97
January 25, 2002................            96        96         96        96        96
January 25, 2003................            95        95         95        95        95
January 25, 2004................            93        92         88        87        84
January 25, 2005................            92        88         81        78        72
January 25, 2006................            90        83         72        67        57
January 25, 2007................            89        78         61        54        42
January 25, 2008................            87        72         50        42        29
January 25, 2009................            85        66         41        32        20
January 25, 2010................            83        60         33        25        13
January 25, 2011................            80        55         27        19         9
January 25, 2012................            78        50         22        15         6
January 25, 2013................            75        46         17        11         4
January 25, 2014................            72        41         14         8         3
January 25, 2015................            69        37         11         6         2
January 25, 2016................            66        33          9         5         1
January 25, 2017................            62        29          7         4         1
January 25, 2018................            58        26          6         3         1
January 25, 2019................            54        23          4         2         0
January 25, 2020................            50        19          3         1         0
January 25, 2021................            45        17          2         1         0
January 25, 2022................            39        14          2         1         0
January 25, 2023................            34        11          1         0         0
January 25, 2024................            28         8          1         0         0
January 25, 2025................            21         6          1         0         0
January 25, 2026................            14         4          0         0         0
January 25, 2027................             6         2          0         0         0
January 25, 2028................             0         0          0         0         0
Weighted Average Life in
years(1)........................            20.1      15.0       10.9      10.0       8.8
</TABLE>

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

(1)      The weighted average lives of the Offered Certificates as shown above
         are determined by (i) multiplying the amount of each assumed principal
         distribution by the number of years from the date of issuance of the
         Certificates to the related Distribution Date, (ii) summing the results
         and (iii) dividing the sum by the total principal distribution on such
         Certificates.


                                      S-40


<PAGE>

Yield Considerations with Respect to the Class A-9 Certificates

         The yield to maturity of the Class A-9 Certificates will be extremely
sensitive to the rate and timing of principal payments (including prepayments,
liquidations, repurchases and defaults) on the Mortgage Loans, which may
fluctuate significantly from time to time. A rapid rate of principal payments on
the Mortgage Loans will have a material negative effect on the yield to maturity
of the Class A-9 Certificates. An investor should fully consider the associated
risks, including the risk that a relatively rapid rate of principal payments
(including prepayments and defaults) on the Mortgage Loans will have a material
negative effect on the yield to an investor in the Class A-9 Certificates, and
could result in the failure of investors in the Class A-9 Certificates to recoup
their initial investment.

         The following table illustrates the significant effect that principal
prepayments on the Mortgage Loans have upon the yield to maturity of the Class
A-9 Certificates. The actual prices to be paid for the Class A-9 Certificates
have not been determined and will be dependent on the characteristics of the
Mortgage Pool. The table shows the hypothetical pre-tax yields to maturity of
the Class A-9 Certificates, stated on a corporate bond equivalent basis, under
six different prepayment assumptions based on the Prepayment Model described
above. The table is based on the Modeling Assumptions and assumes further that
the purchase price of the Class A-9 Certificates is $48,802.23 (which includes
accrued interest).

<TABLE>
<CAPTION>
                                  Pre-Tax Yield
                                Prepayment Model
- ------------------------------------------------------------------------------------------------------------------------------

<S>      <C>                <C>                 <C>                  <C>                 <C>                  <C> 
         0%                 100%                275%                 350%                500%                 650%
        ---                 ----                ----                 ----                ----                 ----
     28.08%                3.68%               3.68%                3.68%               3.68%               (2.59%)
</TABLE>



         Based on the above assumptions, at approximately 601% of the Prepayment
Model, the pre-tax yield to maturity of the Class A-9 Certificates will be
approximately 0%. If the rate of prepayments were to exceed that level for as
little as one month, while equally such level for all other months, the Class
A-9 Certificateholders would not fully recoup their initial investment. Any
change in the composition of the Mortgage Pool from that assumed could
substantially alter the information set forth in the table above. No assurances
can be given as to the rate or timing of principal payments or prepayments on
the Mortgage Loans.

         The pre-tax yields set forth in the preceding table were calculated by
determining the monthly discount rates which, when applied to the assumed
streams of cash flows to be paid on the Class A-9 Certificates would cause the
discounted present value of such assumed streams of cash flows to equal the
assumed offering price of $48,802.23 (which includes accrued interest) for the
Class A-9 Certificates. In all cases monthly rates are then converted to the
corporate bond equivalent yields shown above. Implicit in the use of any
discounted present value or internal rate of return calculation such as these is
the assumption that intermediate cash flows are reinvested at the discount rate
or internal rate of return. Thus, these calculations do not take into account
the different interest rates at which investors may be able to reinvest funds
received by them as distributed on the Class A-9 Certificates. Consequently,
these yields do not purport to reflect the return on any investment in the Class
A-9 Certificates when such reinvestment rates are considered.

                                      S-41


<PAGE>


         It is unlikely that the characteristics of the Mortgage Loans will
correspond exactly to those assumed in preparing the table above. The pre-tax
yield of the Class A-9 Certificates may therefore differ even if all the
Mortgage Loans prepay monthly at the assumed prepayment rate. In addition, it is
highly unlikely that any Mortgage Loan will prepay at a constant rate until
maturity or that all the Mortgage Loans will prepay at the same rate. The timing
of changes in the rate of prepayments on the Mortgage Loans may affect
significantly the total distributions received, the date of receipt of such
distributions and the actual yield received by a holder of a Class A-9
Certificate even if the average rate of principal prepayments on the Mortgage
Loans is consistent with an investor's expectations.

Yield Considerations with Respect to the Class A-X Certificates

         The yield to maturity of the Class A-X Certificates will be extremely
sensitive to the rate and timing of principal payments (including prepayments,
liquidations, repurchases and defaults) on the Non-Discount Mortgage Loans
(defined herein), which may fluctuate significantly from time to time. A rapid
rate of principal payments on the Non-Discount Mortgage Loans will have a
material negative effect on the yield to maturity of the Class A-X Certificates.
An investor should fully consider the associated risks, including the risk that
a relatively rapid rate of principal payments (including prepayments and
defaults) on the Non- Discount Mortgage Loans will have a material negative
effect on the yield to an investor in the Class A-X Certificates, and could
result in the failure of investors in the Class A-X Certificates to recoup their
initial investment. The Non-Discount Mortgage Loans will have higher Net
Mortgage Rates than the other Mortgage Loans. In general, mortgage loans with
higher mortgage interest rates may tend to prepay at a faster rate of payment in
respect of principal than mortgage loans with relatively lower mortgage interest
rates, in response to changes in market interest rates. As a result, the
Non-Discount Mortgage Loans may prepay at a faster rate of payment in respect of
principal than the other Mortgage Loans, resulting in a lower yield on the Class
A-X Certificates than would be the case if the Non-Discount Mortgage Loans
prepaid at the same rate as the other Mortgage Loans.

         The following table illustrates the significant effect that principal
prepayments on the Non-Discount Mortgage Loans have upon the yield to maturity
of the Class A-X Certificates. The actual prices to be paid for the Class A-X
Certificates have not been determined and will be dependent on the
characteristics of the Mortgage Pool. The table shows the hypothetical pre-tax
yields to maturity of the Class A-X Certificates, stated on a corporate bond
equivalent basis, under six different prepayment assumptions based on the
Prepayment Model described above. The table is based on the Modeling Assumptions
and assumes further that the purchase price of the Class A-X Certificates is
$10,227,168.85 (which includes accrued interest).

                                      S-42


<PAGE>

<TABLE>
<CAPTION>

                                  Pre-Tax Yield
                                Prepayment Model
- ------------------------------------------------------------------------------------------------------------------------------
<S>      <C>                <C>                 <C>                  <C>                 <C>                  <C>
         0%                 100%                275%                 350%                500%                 650%
        ---                 ----                ----                 ----                ----                 ----
       30.62%              25.45%              16.16%               12.09%               3.76%               (4.80%)
</TABLE>


         Based upon the above assumptions, at approximately 566% of the
Prepayment Model, the pre-tax yield to maturity of the Class A-X Certificates
will be approximately 0%. If the rate of prepayments were to exceed that level
for as little as one month, while equaling such level for all other months, the
Class A-X Certificateholders would not fully recoup their initial investment.
Any change in the composition of the Mortgage Pool from that assumed could
substantially alter the information set forth in the table above. No assurances
can be given as to the rate or timing of principal payments or prepayments on
the Non-Discount Mortgage Loans.

         The pre-tax yields set forth in the preceding table were calculated by
determining the monthly discount rates which, when applied to the assumed
streams of cash flows to be paid on the Class A-X Certificates would cause the
discounted present value of such assumed streams of cash flows to equal the
assumed offering price of $10,227,168.85 (which includes accrued interest) for
the Class A-X Certificates. In all cases monthly rates are then converted to the
corporate bond equivalent yields shown above. Implicit in the use of any
discounted present value or internal rate of return calculation such as these is
the assumption that intermediate cash flows are reinvested at the discount rate
or internal rate of return. Thus, these calculations do not take into account
the different interest rates at which investors may be able to reinvest funds
received by them as distributed on the Class A-X Certificates. Consequently,
these yields do not purport to reflect the return on any investment in the Class
A-X Certificates when such reinvestment rates are considered.

         It is unlikely that the characteristics of the Non-Discount Mortgage
Loans will correspond exactly to those assumed in preparing the table above. The
pre-tax yield of the Class A-X Certificates may therefore differ even if all the
Non-Discount Mortgage Loans prepay monthly at the assumed prepayment rate. In
addition, it is highly unlikely that any Non-Discount Mortgage Loan will prepay
at a constant rate until maturity or that all the Non-Discount Mortgage Loans
will prepay at the same rate. The timing of changes in the rate of prepayments
on the Non-Discount Mortgage Loans may affect significantly the total
distributions received, the date of receipt of such distributions and the actual
yield received by a holder of a Class A-X Certificate even if the average rate
of principal prepayments on the Non-Discount Mortgage Loans is consistent with
an investor's expectations.

         The Seller makes no representation that any of the Mortgage Loans will
prepay in the manner or at any of the rates assumed in the tables set forth
above. 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 Offered
Certificates. Since the rate of principal payments (including prepayments) and
repurchases on the Mortgage Loans will significantly affect the yield to
maturity on the Offered Certificates, prospective investors are urged to consult
their investment advisors as to both the anticipated rate of future principal
payments (including prepayments) on the Mortgage Loans and the suitability of
the Offered Certificates to their investment objectives.

                                      S-43


<PAGE>


         The Seller intends to file certain additional yield tables and other
computational materials with respect to one or more Classes of Offered
Certificates with the Securities and Exchange Commission in a Report on Form
8-K. See "Incorporation of Certain Documents By Reference" in the Prospectus.
Such tables and materials were prepared by the Underwriter at the request of
certain prospective investors, based on assumptions provided by, and satisfying
the special requirements of, such investors. Such tables and assumptions may be
based on assumptions that differ from the Modeling Assumptions. Accordingly,
such tables and other materials may not be relevant to or appropriate for
investors other than those specifically requesting them.

                       HOMESIDE MORTGAGE SECURITIES, INC.

         HomeSide Mortgage Securities, Inc. ("HomeSide Mortgage Securities" or
the "Seller") is a Delaware corporation and a wholly-owned subsidiary of
HomeSide Lending, Inc. The Seller has not had and is not expected to have any
business operations other than offering various series of mortgage pass-through
certificates and related activities. The Seller's principal offices are located
at 7301 Baymeadows Way, Jacksonville, Florida 32256. Its telephone number is
(904) 281-3000. See "HomeSide Mortgage Securities, Inc." in the Prospectus.

                             HOMESIDE LENDING, INC.

         HomeSide Lending, Inc. ("HomeSide Lending" or the "Servicer") is a
Florida corporation and a wholly-owned subsidiary of HomeSide, Inc., a Delaware
corporation. The principal offices of the Servicer are located at 7301
Baymeadows Way, Jacksonville, Florida 32256. Its telephone number is (904)
281-3000. See "HomeSide Lending, Inc." in the Prospectus.

                                      S-44


<PAGE>


             DELINQUENCY AND FORECLOSURE EXPERIENCE OF THE SERVICER

         The following delinquency tables set forth certain information
concerning the delinquency and foreclosure experience on one- to four-family,
first-lien, conventional residential mortgage loans serviced directly by
HomeSide Lending (or, in the case of such experience as of December 31, 1995,
the delinquency and foreclosure experience of Barnett Mortgage Company and
BancBoston Mortgage Corporation, the predecessor companies of HomeSide Lending).
See "HomeSide Lending" in the Prospectus.

HomeSide Lending, Inc.


<TABLE>
<CAPTION>
                                                      As of September 30, 1997               As of December 31, 1996
                                                 ----------------------------------      ---------------------------------

                                                                       By Dollar                              By Dollar
                                                   By No. Of           Amount of           By No. Of          Amount of
                                                     Loans               Loans               Loans              Loans
                                                 -------------       --------------      -------------     ---------------
                                                                       (Dollar Amounts in Thousands)
<S>                                                  <C>                <C>                  <C>               <C>        

Total portfolio - Direct Servicing (excludes loans
in transit).....................................     1,132,436          $94,155,338          1,028,948         $82,775,485
Period of delinquency(1)
   30 to 59 days................................        42,425           $3,266,759             39,425          $2,835,748
   60 to 89 days................................         8,824              668,503              7,975             574,255
   90 days or more..............................         6,737              542,273              5,685             427,647
Total past due..................................        57,986           $4,477,535             53,085          $3,837,650
Percent of portfolio............................                              4.76%                                  4.64%
Foreclosures(2).................................                           $706,662                               $592,985
Foreclosure Rate................................                              0.75%                                  0.72%
</TABLE>

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

(1)  The indicated periods of delinquency are based on the number of days past
     due on a contractual basis. No mortgage payment is considered delinquent
     for these purposes until the monthly anniversary of its contractual due
     date (e.g., a mortgage loan with a payment due January 1 would first be
     considered delinquent on February 1). The delinquencies reported above were
     determined as of the month ending for the dates indicated.

(2)  Foreclosed loans represent the principal balance of mortgage loans secured
     by mortgaged properties, the title of which has not yet been secured by the
     Servicer, the investors or an insurer. Loans where the title has been
     secured following foreclosure or delivery of a deed in lieu of foreclosure,
     and has not been liquidated, are considered to be completed foreclosures
     pending final settlements for claims or liquidation and are not included in
     the foreclosure counts.


                                      S-45


<PAGE>


Barnett Mortgage Company

<TABLE>
<CAPTION>
                                                      As of December 31, 1995
                                                 ----------------------------------
                                                                       By Dollar
                                                   By No. Of           Amount of
                                                     Loans              Loans(3)
                                                 -------------       --------------
                                                   (Dollar Amounts in Thousands)
                                                 -------------       --------------
<S>                                                    <C>              <C>        
Total portfolio.................................       445,665          $33,410,499
Period of delinquency(1)
   30 to 59 days................................        15,465           $1,159,344
   60 to 89 days................................         2,941              220,509
   90 days or more..............................         2,184              163,711
Total past due..................................        20,590           $1,543,564
Percent of portfolio............................                              4.62%
Foreclosures(2).................................                           $183,758
Foreclosure Rate................................                              0.55%
</TABLE>


BancBoston Mortgage Corporation


<TABLE>
<CAPTION>
                                                      As of December 31, 1995
                                                 ----------------------------------
                                                                       By Dollar
                                                   By No. Of           Amount of
                                                     Loans              Loans(3)
                                                 -------------       --------------
                                                   (Dollar Amounts in Thousands)
                                                 -------------       --------------
<S>                                              <C>                 <C>        
Total portfolio.................................       509,512          $41,555,442
Period of delinquency(1)
   30 to 59 days................................        17,884           $1,458,596
   60 to 89 days................................         3,719              303,355
   90 days or more..............................         5,299              432,177
Total past due..................................        26,902           $2,194,128
Percent of portfolio............................                              5.28%
Foreclosures(2).................................                           $482,043
Foreclosure Rate................................                              1.16%
</TABLE>


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

(1)  The indicated periods of delinquency are based on the number of days past
     due on a contractual basis. No mortgage payment is considered delinquent
     for these purposes until the monthly anniversary of its contractual due
     date (e.g., a mortgage loan with a payment due January 1 would first be
     considered delinquent on February 1). The delinquencies reported above were
     determined as of the month ending for the dates indicated.

(2)  Foreclosed loans represent the principal balance of mortgage loans secured
     by mortgaged properties, the title of which has not yet been secured by the
     Servicer, the investors or an insurer. Loans where the title has been
     secured following foreclosure or delivery of a deed in lieu of foreclosure,
     and has not been liquidated, are considered to be completed foreclosures
     pending final settlements for claims or liquidation and are not included in
     the foreclosure counts.

(3)  Delinquency statistics by dollar amount of loans for 1995 were calculated
     by multiplying average loan balances as of December 31, 1995 of $74,968 for
     Barnett Mortgage Company and $81,559 for BancBoston Mortgage Corporation by
     the number of delinquent loans.

         The above delinquency and foreclosure statistics represent the recent
total portfolio experience of

                                      S-46

<PAGE>



HomeSide Lending and its predecessors for the indicated periods. There can be no
assurance, however, that the delinquency experience on the Mortgage Loans will
be comparable. In addition, the foregoing statistics include mortgage loans with
a variety of payment and other characteristics that may not correspond to those
of the Mortgage Loans. Further, the Mortgage Loans were not chosen from HomeSide
Lending's portfolio on the basis of any methodology which could or would make
them representative of the total pool of mortgage loans in HomeSide Lending's
portfolio. The actual delinquency experience on the Mortgage Loans will depend,
among other things, upon the value of the real estate securing such Mortgage
Loans and the ability of the mortgagors to make required payments.

         The likelihood that mortgagors will become delinquent in the payment of
their mortgage loans and the rate of any subsequent foreclosures may be affected
by a number of factors related to borrowers' personal circumstances, including,
but not limited to, unemployment or change in employment (or in the case of
self-employed mortgagors or mortgagors relying on commission income,
fluctuations in income), marital separation and a mortgagor's equity in the
related mortgaged property. In addition, delinquency and foreclosure experience
may be sensitive to adverse economic conditions, either nationally or
regionally, may exhibit seasonal variations and may be influenced by the level
of interest rates and servicing decisions on the applicable mortgage loans.
Regional economic conditions (including declining real estate values) may
particularly affect delinquency and foreclosure experience on mortgage loans to
the extent that mortgaged properties are concentrated in certain geographic
areas.

         HomeSide Lending does not track ultimate investor losses resulting from
the foreclosure and subsequent disposition of mortgage properties relating to
mortgage loans sold to such investors where the investor completes the sale of
the mortgaged property. Historically, HomeSide Lending has sold substantially
all of its mortgaged properties relating to mortgage loans to investors prior to
completion of the foreclosure of the mortgaged properties. In limited
circumstances, typically resulting from mortgage loans guaranteed by the United
States Department of Veterans Affairs, an investor may require HomeSide Lending
to repurchase a mortgage loan and HomeSide Lending may sustain principal losses
relating to the sale of the related mortgaged property. For the period from
March 1, 1997 to September 30, 1997, the total principal losses resulting from
the foreclosure and subsequent disposition of mortgaged properties owned by the
Servicer were $7.6 million or 0.01% of HomeSide Lending's total portfolio. These
total losses of $7.6 million included $7.3 million or 0.06% of HomeSide
Lending's VA portion of the total portfolio. The Seller believes that this loss
information reflects the historical loss experience of a group of mortgage loans
too small to be indicative of future loss experience and not indicative of the
likely or actual loss experience with respect to the Mortgage Loans.

                       THE POOLING AND SERVICING AGREEMENT

         The Certificates will be issued pursuant to the Agreement. The
following summaries describe certain provisions of the Agreement. See "The
Pooling and Servicing Agreement" in the accompanying Prospectus for summaries of
certain other provisions of the Agreement. The summaries below do not purport to
be complete and are subject to, and qualified in their entirety by reference to,
the provisions of the Agreement. Where particular provisions or terms used in
the Agreement are referred to, such provisions or terms are as specified in the
Agreement.


                                      S-47

<PAGE>



Assignment of Mortgage Loans

         The Seller will cause the Mortgage Loans to be assigned to the Trustee,
together with the rights to all principal and interest due on or with respect to
the Mortgage Loans after the Cut-off Date other than interest accrued on the
Mortgage Loans prior to the Cut-off Date. The Trustee will, concurrently with
such assignment, authenticate and deliver the Certificates. Each Mortgage Loan
will be identified in a schedule appearing as an exhibit to the Agreement (the
"Mortgage Loan Schedule"). The Mortgage Loan Schedule will specify, among other
things, with respect to each Mortgage Loan, the original principal amount and
the unpaid principal balance as of the close of business on the Cut-off Date;
the Monthly Payment; the months remaining to stated maturity of the Mortgage
Note; and the Mortgage Rate.

         In addition, the Seller will, as to each Mortgage Loan, deliver or
cause to be delivered to the Trustee the Mortgage Note (together with all
amendments and modifications thereto) endorsed without recourse to the Trustee
or its designee, the original or a certified copy of the mortgage (together with
all amendments and modifications thereto) with evidence of recording indicated
thereon and an original or certified copy of an assignment of the Mortgage in
recordable form. The Seller will cause the assignments to be recorded in the
appropriate public records.

Servicing

         The Mortgage Loans will be serviced by the Servicer generally in
accordance with procedures described in the accompanying Prospectus under the
headings "Servicing of the Mortgage Loans" and "Description of the
Certificates."

         When any Mortgaged Property is conveyed by the Mortgagor, the Servicer
generally will enforce any "due-on-sale" clause contained in the Mortgage Loan,
to the extent permitted under applicable law and governmental regulations.
Acceleration of Mortgage Loans as a result of enforcement of such "due-on-sale"
provisions in connection with transfers of the related Mortgaged Properties will
affect the level of prepayments on the Mortgage Loans, thereby affecting the
weighted average lives and yields to maturity of the Offered Certificates. See
"Prepayment and Yield Considerations" herein and "Maturity and Prepayment
Considerations" in the Prospectus. The terms of the Mortgage Loans or applicable
law, however, may provide that the Servicer is prohibited from exercising the
"due-on-sale" clause if information is submitted so as to evaluate the intended
buyer as if a new loan were being made to the buyer and it can reasonably be
determined that the security under the related Mortgage Note will not be
impaired by the assumption of the Mortgage Loan and that the risk of a breach of
any covenant in the Mortgage Note is acceptable. Upon any such assumption, a fee
equal to a specified percentage of the outstanding principal balance of the
Mortgage Loan is typically required, which sum will be retained by the Servicer
as additional servicing compensation.

Servicing Compensation and Payment of Expenses

         The Servicer will be paid a monthly fee (the "Servicing Fee")
(including sub-servicing compensation) with respect to each Mortgage Loan in an
amount equal to 0.25% per annum of the unpaid principal balance of each Mortgage
Loan.

         The Servicer is obligated to pay certain ongoing expenses associated
with the Mortgage Pool and incurred by the Servicer in connection with its
responsibilities under the Agreement. See "The Pooling and Servicing Agreement
- -- Servicing and Other Compensation and Payment of Expenses" in the Prospectus

                                      S-48


<PAGE>


for information regarding other possible compensation to the Servicer and for
information regarding expenses payable by the Servicer.

Adjustment to Servicing Fee in Connection with Prepaid Mortgage Loans

         When a Mortgagor makes a full or partial principal prepayment of a
Mortgage Loan between Due Dates, the Mortgagor generally is required to pay
interest on the principal balance thereof only to the date of prepayment. In
order to minimize any resulting shortfall in interest (such shortfall, a
"Prepayment Interest Shortfall"), the aggregate amount of the Servicing Fee will
be reduced to the extent necessary to include an amount in payments to the
holders of the Offered Certificates equal to a full month's interest payment at
the applicable Net Mortgage Rate (defined herein) with respect to such prepaid
Mortgage Loan. Such reductions in the Servicing Fee will be made only to the
extent that the aggregate amount of such interest shortfalls does not exceed the
aggregate amount of the Servicing Fee on the related Distribution Date. Any
Prepayment Interest Shortfalls (adjusted to the applicable Net Mortgage Rate) in
excess of the aggregate amount of the Servicing Fee deposited in the Certificate
Account for a Distribution Date (such excess, the "Non-Supported Interest
Shortfall") will be allocated on such Distribution Date pro rata among the
outstanding Classes of Certificates (including the Class A-9 and Class A-X
Certificates) based upon the amount of interest which each such Class would
otherwise be paid on such Distribution Date and will consequently reduce the
yield on the applicable Classes of Certificates. Any principal prepayment,
together with a full month's interest thereon at the applicable Net Mortgage
Rate (to the extent described in this paragraph), will be paid on the
Distribution Date in the month following the month in which the last day of the
related Principal Prepayment Period (defined herein) occurred. See "Yield
Considerations" in the Prospectus.

Payments on Mortgage Loans; Collection Account; Certificate Account

         The Agreement provides that the Servicer for the benefit of the
Certificateholders shall establish and maintain a Collection Account (the
"Collection Account"), into which the Servicer is generally required to deposit
or cause to be deposited on a daily basis the payments and collections described
in "The Pooling and Servicing Agreement -- Payments on Mortgage Loans;
Certificate Account" in the Prospectus, except that the Servicer may deduct its
Servicing Fee and any expenses of liquidating defaulted Mortgage Loans or
property acquired in respect thereof. The 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 investments acceptable to S&P
and Fitch (as provided in the Agreement), that mature, unless payable on demand,
no later than the Business Day preceding the 24th day of each month, or, if such
day is not a business day, the preceding business day (the "Servicer Remittance
Date"). The Servicer will be entitled to all income and gain realized from any
such investment, and such income and gain will be subject to withdrawal by the
Servicer from time to time. The Servicer will be required to deposit the amount
of any losses incurred in respect to any such investments out of its own funds
as such losses are realized.

         The Trustee will be obligated to establish an account (the "Certificate
Account"), into which the Servicer will deposit or cause to be deposited on the
Servicer Remittance Date the Available Distribution Amount (including any
Advances with respect to such Servicer Remittance Date) for the related
Distribution Date, together with certain other amounts specified in the
Agreement. Subject to the restrictions set forth in the Agreement, the Trustee
is permitted to direct the investment of funds in the Certificate Account. Any
such investments are required to mature, unless payable on demand, no later than
the related Distribution Date. The Trustee will be entitled to all income and
gain realized from any such investment, and such income and gain will be subject
to withdrawal by the Trustee from time to time. The Trustee will be required

                                      S-49

<PAGE>



to deposit the amount of any losses incurred in respect to any such investments
out of its own funds as such losses are realized.

Advances

         In the event that any Mortgagor fails to make any payment of principal
or interest required under the terms of a Mortgage Loan, the Servicer will
advance the entire amount of such payment, net of the applicable Servicing Fee,
less the amount of any such payment that the Servicer reasonably believes will
not be recoverable out of liquidation proceeds or otherwise. The amount of any
scheduled payment required to be advanced by the Servicer will not be affected
by any agreement between the Servicer and a Mortgagor providing for the
postponement or modification of the due date or amount of such scheduled
payment. The Servicer will be entitled to reimbursement for any such advance
from related late payments on the Mortgage Loan as to which such advance was
made. Furthermore, in the event that any Mortgage Loan as to which an advance
has been made is foreclosed while in the Trust Fund, the Servicer will be
entitled to reimbursement for such advance from related liquidation proceeds or
insurance proceeds prior to payment to Certificateholders of the related
Mortgage Pool of the Scheduled Principal Balance of such Mortgage Loan plus
accrued interest at the Net Mortgage Rate.

         If the Servicer makes a good faith judgment that all or any portion of
any advance made by it with respect to any Mortgage Loan may not ultimately be
recoverable from related liquidation proceeds (a "Nonrecoverable Advance"), the
Servicer will so notify the Trustee and the Servicer will be entitled to
reimbursement for such Nonrecoverable Advance from recoveries on all other
unrelated Mortgage Loans included in the related Mortgage Pool. The Servicer's
judgment that it has made a Nonrecoverable Advance with respect to any Mortgage
Loan will be based upon its assessment of the value of the related Mortgaged
Property and such other facts and circumstances as it may deem appropriate in
evaluating the likelihood of receiving liquidation proceeds, net of expenses,
equal to or greater than the aggregate amount of unreimbursed advances made with
respect to such Mortgage Loan.

Purchases of Defaulted Mortgage Loans

         Under the Agreement, the Servicer will have the option (but not the
obligation) to purchase any Mortgage Loan as to which the Mortgagor has failed
to make unexcused payment in full of three or more scheduled payments of
principal and interest (a "Defaulted Mortgage Loan"). Any such purchase will be
for a price equal to 100% of the outstanding principal balance of such Mortgage
Loan, plus accrued and unpaid interest thereon at the Net Mortgage Rate (less
any amounts representing previously unreimbursed advances). The purchase price
for any Defaulted Mortgage Loan will be deposited in the Certificate Account on
the business day prior to the Distribution Date on which the proceeds of such
purchase are to be distributed to the Certificateholders.

Trustee

         The Trustee for the Certificates offered hereby will be Norwest Bank
Minnesota, National Association, a national banking association. The Corporate
Trust Office of the Trustee is located at Sixth Street and Marquette Avenue,
Minneapolis, Minnesota 55479 (the "Corporate Trust Office"). The Trustee will be
paid a monthly fee (the "Trustee Fee") in an amount equal to 0.01% per annum of
the aggregate unpaid principal balance of the Mortgage Loans.


                                      S-50


<PAGE>


Optional Termination

         The Servicer may, on any Distribution Date, repurchase from the Trust
Fund all Mortgage Loans remaining outstanding at such time as the aggregate
unpaid principal balance of such Mortgage Loans is less than 10% of the
aggregate unpaid scheduled principal balance of the Mortgage Pool on the Cut-off
Date. The repurchase price will equal the sum of (i) the unpaid principal amount
of such Mortgage Loans (other than any such Mortgage Loans as to which the
related Mortgaged Properties have been acquired and whose fair market values are
included in clause (ii) below), plus accrued interest thereon at the Remittance
Rate to the next Due Date and (ii) the fair market value of any such acquired
properties, in each case less any unreimbursed Advances made with respect to
such Mortgage Loans. Upon any such repurchase, the Offered Certificateholders
generally will receive the outstanding principal balance of the Offered
Certificates plus accrued interest thereon at the Remittance Rate. Such amounts
will be distributed to Certificateholders on the Distribution Date in the month
following the month of repurchase.

Special Servicing Agreements

         The Agreement may permit the Servicer to enter into a special servicing
agreement with an unaffiliated holder of a Class of Class B Certificates or of a
class of securities representing interests in the Class B Certificates and/or
other subordinated mortgage pass-through certificates. Pursuant to such
agreement, such holder may instruct the Servicer to commence or delay
foreclosure proceedings with respect to delinquent Mortgage Loans. Such
commencement or delay at such holder's direction will be taken by the Servicer
only after such holder deposits a specified amount of cash with the Servicer.
Such cash will be available for distribution to Certificateholders if
Liquidation Proceeds are less than they otherwise may have been had the Servicer
acted pursuant to its normal servicing procedures.

                         DESCRIPTION OF THE CERTIFICATES

         The Certificates will be issued pursuant to the Agreement. A copy of
the Agreement will be attached as an exhibit to the Current Report on Form 8-K
of the Seller that will be available to purchasers of the Certificates at, and
will be filed with the Securities and Exchange Commission within 15 days of, the
initial delivery of the Certificates. Reference is made to the Prospectus for
additional information regarding the terms and conditions of the Agreement.

         The following summaries do not purport to be complete and are subject
to, and are qualified in their entirety by reference to, the provisions of the
Agreement. When particular provisions or terms used in the Agreement are
referred to, the actual provisions (including definitions of terms) are
incorporated by reference.

General

         Initially, the Class A Certificates will evidence in the aggregate a
beneficial interest of approximately 95.75% in the Trust Fund (the "Class A
Percentage"), the Class M Certificates will evidence a beneficial interest of
approximately 2.10% in the Trust Fund (the "Class M Percentage"), the Class B-1
Certificates will evidence a beneficial interest of approximately 0.85% in the
Trust Fund (the "Class B-1 Percentage"), the Class B-2 Certificates will
evidence in the aggregate a beneficial interest of approximately 0.45% in the
Trust Fund (the "Class B-2 Percentage") and the Non-Offered Class B Certificates
will evidence in the aggregate the remaining beneficial interest (the
"Non-Offered Class B Percentage") in the Trust Fund.


                                      S-51


<PAGE>


Initially, the Non-Offered Class B Percentage will be approximately 0.85%. The
Class A Percentage, the Class M Percentage, the Class B-1 Percentage and the
Class B-2 Percentage will vary from time to time to the extent that the
respective Class A, Class M, Class B-1 or Class B-2 Certificateholders do not
receive amounts due to them on any Distribution Date, losses are realized on the
Mortgage Loans, or principal prepayments are made or certain other unscheduled
amounts of principal are received in respect of the Mortgage Loans. See
"Description of the Certificates -- Subordinated Certificates and Shifting
Interests." The Non-Offered Class B Certificates will be privately placed with a
limited number of institutional investors and are not offered hereby. The
Offered Certificates generally will be issuable in denominations of $25,000 (or
$1,000, in the case of the Class A-2, Class A-3 and Class A-7 Certificates)
principal amount (or, in either case, integral multiples of $1,000 in excess
thereof). The Class A-9 and Class A-X Certificates will have no principal
balance, but will be issuable in fully registered form in denominations of
$25,000 based on the Class A-9 Notional Amount and the Class A-X Notional
Amount, respectively (or integral multiples thereof). A single Class A-R
Certificate will be issuable in a $100 denomination.

         The Class A-R, Class M, Class B-1 and Class B-2 Certificates, as well
as Definitive Certificates (defined herein), if any, will be transferable and
exchangeable at the Corporate Trust Office. No service charge will be made for
any registration or transfer of Offered Certificates, but the Trustee may
require payment of a sum sufficient to cover any tax or other governmental
charge in connection with such transfer. The Offered Certificates, other than
the Class A-R, Class M, Class B-1 and Class B-2 Certificates (such Classes of
Certificates, the "Book-Entry Certificates") will be represented initially by
one or more physical certificates registered in the name of Cede & Co. ("Cede")
as the nominee of The Depository Trust Company ("DTC"). No person acquiring an
interest in the Book-Entry Certificates (a "Certificate Owner") will be entitled
to receive a certificate representing such person's interest in the Trust Fund,
except as set forth below under "Description of the Certificates -- Definitive
Certificates." Unless and until Definitive Certificates are issued under the
limited circumstances described herein, all references to actions by the
Book-Entry Certificateholders shall refer to actions taken by DTC upon
instructions from its Participants (as defined below) and all references herein
to distributions, notices, reports and statements to the Book-Entry
Certificateholders shall refer to distributions, notices, reports and statements
to DTC or Cede, as the registered holder of the Book-Entry Certificates, as the
case may be, for distribution to Certificate Owners in accordance with DTC
procedures. See "Description of the Certificates -- Book-Entry Registration."

         The Final Scheduled Distribution Date of each Class of Offered
Certificates is February 25, 2028, which is the Distribution Date occurring in
the month that is one month following the latest stated maturity date of any
Mortgage Loan.

         The rate of principal payments of the Certificates will depend on the
rate of principal payments of the Mortgage Loans (including prepayments,
defaults, delinquencies and liquidations) which, in turn, will depend on the
characteristics of the Mortgage Loans, the level of prevailing interest rates
and other economic factors, and no assurance can be given as to the actual
payment experience. The principal balance or notional amount, as applicable, of
each Class of Certificates may be reduced to zero earlier or later than its
Final Scheduled Distribution Date.

Book-Entry Registration

         DTC is a limited purpose trust company organized under the laws of the
State of New York and is a member of the Federal Reserve System, a "clearing
corporation" within the meaning of the New York Uniform Commercial Code, and a
"clearing agency" registered pursuant to Section 17A of the Securities


                                      S-52


<PAGE>


Exchange Act of 1934. DTC was created to hold securities for its participating
organizations (each, a "Participant") 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
Donaldson, Lufkin & Jenrette Securities Corporation (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").

         Certificate Owners that are not Participants or Indirect Participants
and that desire to purchase, sell or otherwise transfer ownership of, or other
interests in, the Book-Entry Certificates may do so only through Participants
and Indirect Participants. In addition, Certificate Owners will receive all
distributions of principal and interest on the Book-Entry Certificates through a
Participant or an Indirect Participant. Under a book-entry format, Certificate
Owners may experience some delay in their receipt of payments, since such
payments will be forwarded by the Trustee to Cede, as nominee for DTC. DTC will
forward such payments to its Participants, which thereafter will forward them to
Certificate Owners directly or through an Indirect Participant. It is
anticipated that the only "Certificateholder" of a Book-Entry Certificate will
be Cede, as nominee of DTC. Certificate Owners will not be recognized by the
Trustee as Certificateholders, as such term is used in the Agreement, and
Certificate Owners will be permitted to exercise the rights of Book-Entry
Certificateholders only indirectly through DTC and its Participants.

         Under the rules, regulations and procedures creating and affecting DTC
and its operations (the "Rules"), DTC will be required to make book-entry
transfers of Book-Entry Certificates among Participants and to receive and
transmit distributions of principal of, and interest on, Book-Entry
Certificates. Participants and Indirect Participants with which Certificates
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 Certificate Owners. Accordingly, although Certificate
Owners will not possess physical certificates, the Rules provide a mechanism by
which Participants and Certificate Owners will receive payments and will be able
to transfer their interests.

         Because DTC can only act on behalf of Participants, who in turn act on
behalf of Indirect Participants, and on behalf of certain banks, the ability of
a Certificate Owner to pledge Book-Entry Certificates to persons or entities
that do not participate in the DTC system, or to otherwise act with respect to
such Certificates, may be limited due to the absence of physical certificates
for such Certificates.

         DTC has advised the Seller that it will take any action permitted to be
taken by a Certificateholder under the Agreement only at the direction of one or
more Participants to whose accounts with DTC the Book-Entry Certificates are
credited. Additionally, DTC has advised the Seller that it will take such action
where the consent of specified percentages of the Offered Certificates is
required under the Agreement only at the direction of and on behalf of
Participants whose interests represent such specified percentages. DTC may take
conflicting actions on behalf of other Participants.

         Neither the Seller, the Servicer nor the Trustee will have any
liability for any aspect of the records relating to or payments made on account
of beneficial ownership interests of the Book-Entry Certificates held by Cede,
as nominee for DTC, or for maintaining, supervising or reviewing any records
relating to such beneficial ownership interests.


                                      S-53


<PAGE>


Definitive Certificates

         The Class A-R, Class M, Class B-1 and Class B-2 Certificates will be
issued in fully registered, certificated form. The Book-Entry Certificates will
be issued in fully registered, certificated form ("Definitive Certificates") to
Certificate Owners or their nominees, rather than to DTC or its nominee, only if
(i) the Seller 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 Seller is unable to locate a qualified
successor within 30 days or (ii) the Seller, at its option, elects to terminate
the book-entry system through DTC.

         Upon the occurrence of either event described in the immediately
preceding paragraph, the Trustee is required to notify DTC which in turn will
notify all Certificate Owners through Participants of the availability of
Definitive Certificates in exchange for Book-Entry Certificates. Upon surrender
by Cede, as nominee of DTC, of the definitive certificates representing the
Book-Entry Certificates and receipt of instructions for re-registration, the
Trustee will reissue the Book-Entry Certificates as Definitive Certificates to
Certificate Owners.

Restrictions on Transfer of the Class A-R, Class M and Offered Class B
Certificates

         The Class A-R Certificate will be subject to the following restrictions
on transfer, and the Class A-R Certificate will contain a legend describing such
restrictions.

         The REMIC provisions of the Code impose certain taxes on (i)
transferors of residual interests to, or agents that acquire residual interests
on behalf of, Disqualified Organizations and (ii) certain Pass- Through Entities
(as defined in the Prospectus) that have Disqualified Organizations as
beneficial owners. No tax will be imposed on a Pass-Through Entity with respect
to the Class A-R Certificate to the extent it has received an affidavit from the
owner thereof that such owner is not a Disqualified Organization or a nominee
for a Disqualified Organization. The Agreement will provide that no legal or
beneficial interest in the Class A-R Certificate may be transferred to or
registered in the name of any person unless (i) the proposed purchaser provides
to the Trustee an affidavit to the effect that, among other items, such
transferee is not a Disqualified Organization (as defined in the Prospectus) and
is not purchasing the Class A-R Certificate as an agent for a Disqualified
Organization (i.e., as a broker, nominee, or other middleman thereof) and (ii)
the transferor states in writing to the Trustee that it has no actual knowledge
that such affidavit or letter is false. Further, such affidavit or letter
requires the transferee to affirm that it (i) historically has paid its debts as
they have come due and intends to do so in the future, (ii) understands that it
may incur tax liabilities with respect to the Class A-R Certificate in excess of
cash flows generated thereby, (iii) intends to pay taxes associated with holding
the Class A-R Certificate as such taxes become due and (iv) will not transfer
the Class A-R Certificate to any person or entity that does not provide a
similar affidavit or letter.

         In addition, the Class A-R Certificate may not be purchased by or
transferred to any person that is not a "U.S. Person," unless (i) such person
holds such Class A-R Certificate in connection with the conduct of a trade or
business within the United States and furnishes the transferor and the Trustee
with an effective Internal Revenue Service Form 4224 or (ii) the transferee
delivers to both the transferor and the Trustee an opinion of a nationally
recognized tax counsel to the effect that such transfer of the Class A-R
Certificate will not be disregarded for federal income tax purposes. The term
"U.S. Person" means a citizen or resident of the Untied States, a corporation,
partnership or other entity created or organized in or under the laws of

                                      S-54


<PAGE>


the United States or any political subdivision thereof, an estate that is
subject to United States federal income tax regardless of the source of its
income, or a trust if (A) a court within the United States is able to exercise
primary supervision over the administration of such trust, and (B) one or more
United States fiduciaries have the authority to control all substantial
decisions of such trust.

         The Agreement will provide that any attempted or purported transfer in
violation of these transfer restrictions will be null and void and will vest no
rights in any purported transferee. Any transferor or agent to whom the Trustee
provides information as to any applicable tax imposed on such transferor or
agent may be required to bear the cost of computing or providing such
information. See "Federal Income Tax Consequences -- REMIC Certificates; --
Income from Residual Certificates; -- Taxation of Certain Foreign Investors; --
Transfers of Residual Certificates; -- Servicing Compensation and Other REMIC
Pool Expense" in the Prospectus.

         The Class A-R Certificate may not be purchased by or transferred to a
Plan or a person acting on behalf of or investing the assets of a Plan. See
"ERISA Considerations" herein and in the Prospectus.

         Because the Class M and Offered Class B Certificates are subordinated
to the Class A Certificates, the Class M Certificates and the Offered Class B
Certificates may not be transferred unless the transferee has delivered (i) a
representation letter to the Trustee stating either (a) that the transferee is
not a Plan and is not acting on behalf of a Plan or using the assets of Plan to
effect such purchase or (b) subject to the conditions described herein, that the
source of funds used to purchase the Class M or Offered Class B Certificates in
an "insurance company general account" or (ii) an opinion of counsel and such
other documentation as described herein under "ERISA Considerations." See "ERISA
Considerations" herein and in the Prospectus.

Distributions to Certificateholders

         Distributions of principal and interest on the Certificates will be
made on the 25th day of each month or, if such day is not a business day, the
next succeeding business day (each, a "Distribution Date"), beginning February
25, 1998, to the persons in whose names the Certificates are registered at the
close of business on the last business day of the month preceding the month in
which payment is made (each, a "Record Date"). Distributions will be made to
each Class as described below and on a pro rata basis among the Certificates of
each Class. Distributions of principal of and interest on the Book-Entry
Certificates will initially be made by the Trustee directly to Cede by wire
transfer. Distributions with respect to the Class A- R, Class M, Class B-1 and
Class B-2 Certificates and, upon the issuance of Definitive Certificates to
persons other than Cede, distributions of principal and interest on such
Definitive Certificates will be made by the Trustee directly to holders in whose
names such Certificates were registered at the close of business on the related
Record Date. Such distributions will be made by check mailed to the address of
the person entitled thereto as it appears on the certificate register, or, upon
written request to the Trustee delivered at least ten business days prior to the
first Distribution Date for which distribution by wire transfer is to be made,
by a holder of an Offered Certificate having an original aggregate principal
balance of at least $5,000,000, by wire transfer to such Certificateholder,
except that the final distribution in retirement of Certificates will be made
only upon presentation and surrender of the Certificates at the office or agency
of the Trustee specified in the final distribution notice to Certificateholders.

         Principal received or advanced as part of a regularly scheduled Monthly
Payment on each Mortgage Loan will be passed through monthly on the Distribution
Date occurring in the month in which the related

                                      S-55


<PAGE>


Due Date occurs. The Non-PO Class A Certificateholders will be entitled to an
amount equal to the Non-PO Class A Percentage (defined herein) of the applicable
Non-PO Percentage (defined herein) of scheduled principal amounts due or
advanced with respect to each Mortgage Loan. Principal prepayments and certain
other unscheduled amounts of principal received during the period from the first
day of any month to the last day of such month (each, a "Principal Prepayment
Period") will be passed through on the Distribution Date occurring in the month
following the month of receipt. The Non-PO Class A Certificateholders will be
entitled to an amount equal to the Non-PO Class A Prepayment Percentage (defined
herein) of the applicable Non-PO Percentage of such unscheduled amounts of
principal.

         The aggregate amount available for distribution to Certificateholders
on each Distribution Date will be the Available Distribution Amount. The
"Available Distribution Amount" means, generally, as of any Distribution Date,
an amount equal to the amount on deposit in the Collection Account as of the
close of business on the related Servicer Remittance Date, except: (a) amounts
received as late payments or other recoveries of principal or interest
(including liquidation proceeds and insurance proceeds) and respecting
reimbursement for Advances to be determined to be nonrecoverable and amounts
representing reimbursement for Advances determined to be nonrecoverable and
amounts representing reimbursement for certain losses and expenses incurred by
the Servicer, as described in the Agreement; (b) the Servicing Fee, as adjusted
as provided in the Agreement with respect to principal prepayments; (c) all
amounts representing Monthly Payments due after the related Due Date; and (d)
all principal prepayments, liquidation proceeds, insurance proceeds,
condemnation proceeds and repurchase proceeds received after the related
Principal Prepayment Period.

         On each Distribution Date, the Available Distribution Amount will be
allocated among the Classes of Certificates and distributed to the holders of
record thereof as of the related Record Date as follows:

         first, (a) to each Class of Non-PO Class A Certificates, the sum of (i)
the Interest Accrual Amount with respect to such Class and (ii) any Interest
Shortfall with respect to such Class or Component; provided, however, that no
such distributions will be made to Class A-7 Component One on or before the
Class A-7 Component One Accretion Termination Date and no such distributions
will be made to Class A-7 Component Two on or before the Class A-7 Component Two
Accretion Termination Date and (b) on or before the Class A-7 Component One
Accretion Termination Date, to the Class A-6 Certificates and Class A-7
Component One in the manner described herein under "Principal (Including
Prepayments) -- Allocation of the Class A-7 Accrual Amount -- Class A-7
Component One Accrual," as principal, the Class A-7 Component One Accrual Amount
(defined herein) and (c) on or before the Class A-7 Component Two Accretion
Termination Date, to the Class A-6 Certificates, Class A-7 Component One and
Class A-7 Component Two in the manner described herein under "Principal
(Including Prepayments) -- Allocation of the Class A-7 Accrual Amount -- Class
A-7 Component Two Accrual" as principal, the Class A-7 Component Two Accrual
Amount (defined herein);

         second, concurrently (i) to the Non-PO Class A Certificates, up to the
Non-PO Class A Optimal Principal Amount (allocated among such Classes as
described below under "--Principal (Including Prepayments) -- Allocation of the
Non-PO Class A Optimal Principal Amount") and (ii) to the Class A-P
Certificates, up to the Class A-P Amount (provided, however, that any portion of
the Class A-P Amount representing any Class A-P Deferred Amount shall be
distributed only from Eligible Funds (defined herein));

         third, to the Class M Certificates, the sum of (i) the Interest Accrual
Amount with respect to such Class and (ii) any Interest Shortfall with respect
to such Class;

                                      S-56


<PAGE>


         fourth, to the Class M Certificates, in an amount up to the portion of
the Subordinated Optimal Principal Amount allocable to the Class M Certificates
as described below under "-- Principal (Including Prepayments) -- Allocation of
the Subordinated Optimal Principal Amount"; provided, however, that the amount
distributable pursuant to this clause fourth will be reduced by the amount, if
any, otherwise distributable as principal hereunder used to pay the Class A-P
Deferred Amount in accordance with clause second;

         fifth, to the Class B-1 Certificates the sum of (i) the Interest
Accrual Amount with respect to such Class and (ii) any Interest Shortfall with
respect to such Class;

         sixth, to the Class B-1 Certificates, in an amount up to the portion of
the Subordinated Optimal Principal Amount allocable to the Class B-1
Certificates as described below under "-- Principal (Including Prepayments) --
Allocation of the Subordinated Optimal Principal Amount"; provided, however,
that the amount distributable pursuant to this clause sixth will be reduced by
the amount, if any, otherwise distributable as principal hereunder used to pay
the Class A-P Deferred Amount in accordance with clause second;

         seventh, to the Class B-2 Certificates, the sum of (i) the Interest
Accrual Amount with respect to such Class and (ii) any Interest Shortfall with
respect to such Class;

         eighth, to the Class B-2 Certificates, in an amount up to the portion
of the Subordinated Optimal Principal Amount allocable to the Class B-2
Certificates as described below under "-- Principal (Including Prepayments) --
Allocation of the Subordinated Optimal Principal Amount"; provided, however,
that the amount distributable pursuant to this clause eighth will be reduced by
the amount, if any, otherwise distributable as principal hereunder used to pay
the Class A-P Deferred Amount in accordance with clause second;

         ninth, to the Class B-3 Certificates, the sum of (i) the Interest
Accrual Amount with respect to such Class and (ii) any Interest Shortfall with
respect to such Class;

         tenth, to the Class B-3 Certificates, in an amount up to the portion of
the Subordinated Optimal Principal Amount allocable to the Class B-3
Certificates as described below under "-- Principal (Including Prepayments) --
Allocation of the Subordinated Optimal Principal Amount"; provided, however,
that the amount distributable pursuant to this clause tenth will be reduced by
the amount, if any, otherwise distributable as principal hereunder used to pay
the Class A-P Deferred Amount in accordance with clause second;

         eleventh, to the Class B-4 Certificates, the sum of (i) the Interest
Accrual Amount with respect to such Class and (ii) any Interest Shortfall with
respect to such Class;

         twelfth, to the Class B-4 Certificates, in an amount up to the portion
of the Subordinated Optimal Principal Amount allocable to the Class B-4
Certificates as described below under "-- Principal (Including Prepayments) --
Allocation of the Subordinated Optimal Principal Amount"; provided, however,
that the amount distributable pursuant to this clause twelfth will be reduced by
the amount, if any, otherwise distributable as principal hereunder used to pay
the Class A-P Deferred Amount in accordance with clause second;


                                      S-57


<PAGE>


         thirteenth, to the Class B-5 Certificates, the sum of (i) the Interest
Accrual Amount with respect to such Class and (ii) any Interest Shortfall with
respect to such Class;

         fourteenth, to the Class B-5 Certificates, in an amount up to the
portion of the Subordinated Optimal Distribution Amount allocable to the Class
B-5 Certificates as described below under "-- Principal (Including Prepayments)
- -- Allocation of the Subordinated Optimal Principal Amount"; provided, however,
that the amount distributable pursuant to this clause fourteenth will be reduced
by the amount, if any, otherwise distributable as principal hereunder used to
pay the Class A-P Deferred Amount in accordance with clause second; and

         fifteenth, to the Class A-R Certificates, the remaining portion, if any
(which is expected to be zero), of the Available Distribution Amount for such
Distribution Date.

         "Class A Certificates" means the Class A-1, Class A-2, Class A-3, Class
A-4, Class A-5, Class A-6, Class A-7, Class A-8, Class A-9, Class A-10, Class
A-P, Class A-R and Class A-X Certificates, referred to collectively.

         The Non-PO Class A Certificates, Class M Certificates, Class B-1
Certificates and Class B-2 Certificates are sometimes collectively referred to
herein as the "Offered Certificates."

         The Class A-5 Certificates will consist of two components (each, a
"Component"). Such Components are referred to herein as "Class A-5 Component
One" and "Class A-5 Component Two," and will not be separately transferrable.
The initial principal balances of Class A-5 Component One and Class A-5
Component Two will be $60,856,641 and $14,624,421, respectively.

         The Class A-7 Certificates will consist of two components (each, a
"Component"). Such Components are referred to herein as "Class A-7 Component
One" and "Class A-7 Component Two," and will not be separately transferrable.
The initial principal balances of Class A-7 Component One and Class A-7
Component Two will be $3,309,090 and $1,669,045, respectively.

         Class A-5 Component Two and the Class A-10 Certificates are sometimes
collectively referred to herein as the "PACs."

         The Class A-6 Certificates are sometimes referred to herein as the
"TAC."

         For any Distribution Date, with respect to each of the PACs, the
"Planned Principal Balance" means the amount specified for such Component and
such Class for such Distribution Date in Appendix A hereto.

         For any Distribution Date, with respect to the TAC, the "Targeted
Principal Balance" means the amount specified for such Distribution Date in
Appendix A hereto.

         On each Distribution Date on or before the Class A-7 Component One
Accretion Termination Date, an amount equal to the Class A-7 Component One
Accrual Amount will be added to the principal balance of Class A-7 Component One
and distributed as principal to the Class A-6 Certificates and Class A-7
Component One as described herein. On each Distribution Date on or before the
Class A-7 Component Two Accretion Termination Date, an amount equal to the Class
A-7 Component Two Accrual Amount will be added to the principal balance of Class
A-7 Component Two and distributed as principal to the Class A-6

                                      S-58

<PAGE>


Certificates, Class A-7 Component One and Class A-7 Component Two as described
herein.

         On any Distribution Date, the "Class A-7 Accrual Amount" will equal the
sum of (a) the Class A-7 Component One Accrual Amount and (b) the Class A-7
Component Two Accrual Amount.

         The Class A Certificates (exclusive of the Class A-P Certificates) are
sometimes collectively referred to herein as the "Non-PO Class A Certificates."

         "Class B Certificates" means the Class B-1, Class B-2, Class B-3, Class
B-4 and Class B-5 Certificates, referred to collectively.

         "Non-Offered Class B Certificates" means the Class B-3, Class B-4 and
Class B-5 Certificates, referred to collectively.

         "Subordinated Certificates" means the Class M and Class B Certificates,
referred to collectively.

         The "Credit Support Depletion Date" is the first Distribution Date on
which the aggregate outstanding principal balance of the Subordinated
Certificates has been or will be reduced to zero.

         With respect to each Mortgage Loan, the "PO Percentage" will equal a
fraction, expressed as a percentage (but not less than 0%), the numerator of
which will equal the excess, if any, of 6.75% per annum (the "Remittance Rate")
over the applicable Net Mortgage Rate (defined herein) and the denominator of
which will equal the Remittance Rate. The PO Percentage will be 0% with respect
to Mortgage Loans for which the Net Mortgage Rate is greater than or equal to
the Remittance Rate. As of the Cut-off Date, the weighted average Mortgage Rate
of the Discount Mortgage Loans (defined below) is approximately 7.00%.

         With respect to each Mortgage Loan, the "Non-PO Percentage" will equal
a fraction, expressed as a percentage (but not greater than 100%), the numerator
of which will equal the applicable Net Mortgage Rate and the denominator of
which will equal the Remittance Rate. The Non-PO Percentage will be 100% with
respect to Mortgage Loans for which the Net Mortgage Rate is greater than or
equal to the Remittance Rate.

         The "Discount Mortgage Loans" are those Mortgage Loans having Net
Mortgage Rates less than the Remittance Rate.

         The "Non-Discount Mortgage Loans" are those Mortgage Loans having Net
Mortgage Rates greater than the Remittance Rate.

         The Class A-P Certificates will not be entitled to receive interest and
will be entitled to receive principal only with respect to the Discount Mortgage
Loans. The Class A-X Certificates will not be entitled to receive principal and
will be entitled to receive interest only with respect to the Non-Discount
Mortgage Loans.

         With respect to each Mortgage Loan, the "Net Mortgage Rate" equals the
applicable Mortgage Rate less the sum of (i) the Servicing Fee and (ii) the
Trustee Fee.

         The "PO Allocated Amount" will be calculated as of any date by (i)
multiplying the outstanding

                                      S-59


<PAGE>


principal balance of each Mortgage Loan as of such date (giving effect to any
Advances but prior to giving effect to any principal prepayments received with
respect to such Mortgage Loan that have not been passed through to the
Certificateholders) by the PO Percentage with respect to such Mortgage Loan and
(ii) summing the results.

         The "Non-PO Allocated Amount" will be calculated as of any date by (i)
multiplying the outstanding principal balance of each Mortgage Loan as of such
date (giving effect to any Advances but prior to giving effect to any principal
prepayments received with respect to such Mortgage Loan that have not been
passed through to the Certificateholders) by the Non-PO Percentage with respect
to such Mortgage Loan and (ii) summing the results.

Interest

         On each Distribution Date, interest will be payable to each Class of
Certificates (other than the Class A-P Certificates) in an amount equal to the
sum of (i) the Interest Accrual Amount with respect to such Class and (ii) any
Interest Shortfall with respect to such Class, except that (A) interest accrued
on Class A-7 Component One on or before the Class A-7 Component One Accretion
Termination Date will be added to the principal balance of Class A-7 Component
One and (B) interest accrued on Class A-7 Component Two prior to the Class A-7
Component Two Accretion Termination Date will be added to the principal balance
of Class A-7 Component Two.

         As of any Distribution Date, the "Interest Accrual Amount" with respect
to any Class of Certificates (other than the Class A-P Certificates) means
generally one month's interest at the Certificate Rate on the outstanding
principal balance thereof (or, in the case of the Class A-9 and Class A-X
Certificates, on the Class A-9 Notional Amount and Class A-X Notional Amount,
respectively), minus (i) any Non-Supported Interest Shortfalls allocated to such
Class on such Distribution Date (as described herein under "The Pooling and
Servicing Agreement -- Adjustment to Servicing Fee in connection with Prepaid
Mortgage Loans") and (ii) the interest portion of any Realized Losses, allocated
as described herein.

         As of any Distribution Date, the "Interest Shortfall" with respect to
any Class of Certificates (other than the Class A-P Certificates) means
generally any portion of the Interest Accrual Amount with respect to any
previous Distribution Amount which remains unpaid (before giving effect to
distributions made on such Distribution Date).

         For any Class of Certificates (other than the Class A-P, and
Non-Offered Class B Certificates), the "Certificate Rate" is the per annum rate
of interest specified for such Class on the cover hereof. The "Certificate Rate"
for each Class of Non-Offered Class B Certificates is equal to 6.75%.

         The "Class A-9 Notional Amount" with respect to any Distribution Date
will equal 1.481481485% of the principal balance of Class A-5 Component Two
(calculated as of the related Determination Date). The initial Class A-9
Notional Amount will be $216,658.

         The "Class A-X Notional Amount" with respect to any Distribution Date
will equal the product of (x) the aggregate scheduled principal balance of the
Non-Discount Mortgage Loans, as of the second preceding Due Date after giving
effect to payments scheduled to be received as of such Due Date, whether or not
received, together with any prepayments or other unscheduled principal amounts
received as of such Due Date, or with respect to the Distribution Date in
February 1998, as of the Cut-Off Date, of the Non-


                                      S-60

<PAGE>


Discount Mortgage Loans and (y) a fraction, the numerator of which is the
weighted average of the Stripped Interest Rates for the Non-Discount Mortgage
Loans as of such Due Date and the denominator of which is 6.75%. The initial
Class A-X Notional Amount will be $45,403,635.

         The "Stripped Interest Rate" means for each Mortgage Loan, the excess,
if any, of the Net Mortgage Rate for such Mortgage Loan over 6.75%.

Principal (Including Prepayments)

Distributions to the Class A-P Certificateholders

         Distributions in respect of principal will be made on each Distribution
Date to the Class A-P Certificates in an amount (the "Class A-P Amount") equal
to the sum of (A) the difference between (i) the PO Allocated Amount as of the
first day of the related Due Period and (ii) the PO Allocated Amount as of the
last day of the related Due Period (after application of payments received
during such Due Period), (B) the Class A-P Shortfall from the preceding
Distribution Date and (C) any Class A-P Deferred Amount which has not been
previously distributed to the Class A-P Certificateholders (provided, however,
that no amounts in respect of Class A-P Deferred Amounts will be distributed to
the Class A-P Certificateholders except from Eligible Funds).

         "Class A-P Shortfall" means, with respect to any Distribution Date, the
amount equal to the excess, if any, of the amount calculated pursuant to clauses
(A) and (B) of the definition of Class A-P Amount over the amount actually
distributed to the Class A-P Certificates on such Distribution Date pursuant to
such clauses.

         "Class A-P Deferred Amount" means, with respect to any Mortgage Loan
which has become a liquidated mortgage loan, the amount, if any, by which (A)
the product of (i) the principal balance of such Mortgage Loan and (ii) the PO
Percentage with respect to such mortgage loan exceeds (B) the net liquidation
proceeds with respect to such Mortgage Loan.

         "Eligible Funds" means, with respect to any Distribution Date, any
amounts distributable (before giving effect to any amounts distributable on such
Distribution Date pursuant to clause (C) of the definition of Class A-P Amount)
to the Subordinated Certificates with respect to principal on such Distribution
Date. On any Distribution Date, any reduction in funds available for
distribution to the Subordinated Certificates resulting from a distribution of
the Class A-P Deferred Amount to the Class A-P Certificates shall reduce the
Subordinated Optimal Principal Amount as follows: first, by the amounts
described in clause (a) of the definition thereof, second, by the amounts
described in clause (d) of the definition thereof, third, by the amounts
described in clause (c) of the definition thereof, fourth, by the amounts
described in clause (e) of the definition thereof, and, fifth, by the amounts
described in clause (b) of the definition thereof.

Allocation of the Class A-7 Accrual Amount

         Class A-7 Component One Accrual Amount. The "Class A-7 Component One
Accretion Termination Date" is the earliest to occur of (i) the Distribution
Date following the Distribution Date on which Class A-7 Component One receives
any amount of principal, (ii) the Distribution Date following the Credit Support
Depletion Date and (iii) the Collateral Reduction Trigger Date (defined herein).
On each Distribution Date prior to the Class A-7 Component One Accretion
Termination Date, an amount (the "Class


                                      S-61


<PAGE>


A-7 Component One Accrual Amount") equal to the accrued interest that would
otherwise be distributable in respect of Class A-7 Component One on such
Distribution Date will be added to the principal balance of Class A-7 Component
One (such amount to thereafter accrue interest at the Certificate Rate) and such
amount will be distributed, as principal, to the Class A-6 Certificates and
Class A-7 Component One as follows:

         first, to the Class A-6 Certificates, to the extent necessary to reduce
         the principal balance of such Class to its Targeted Principal Balance
         for such Distribution Date; and

         second, to Class A-7 Component One, until the principal balance of such
         Component has been reduced to zero.

         Class A-7 Component Two Accrual Amount. The "Class A-7 Component Two
Accretion Termination Date" is the earliest to occur of (i) the Distribution
Date following the Distribution Date on which Class A-7 Component Two receives
any amount of principal, (ii) the Distribution Date following the Credit Support
Depletion Date and (iii) the Collateral Reduction Trigger Date. On each
Distribution Date prior to the Class A-7 Component Two Accretion Termination
Date, after the Class A-7 Component One Accrual Amount has been distributed as
described above, an amount (the "Class A-7 Component Two Accrual Amount") equal
to the accrued interest that would otherwise be distributable in respect of
Class A-7 Component Two on such Distribution Date will be added to the principal
balance of Class A-7 Component Two (such amount to thereafter accrue interest at
the Certificate Rate) and such amount will be distributed, as principal, to the
Class A-6 Certificates, Class A-7 Component One and Class A-7 Component Two, as
follows:

         first, to the Class A-6 Certificates, to the extent necessary to reduce
         the principal balance of such Class to its Targeted Principal Balance
         for such Distribution Date;

         second, to Class A-7 Component One, until the principal balance of such
         Component has been reduced to zero;

         third, to the Class A-6 Certificates, until the principal balance of
         such Class has been reduced to zero; and

         fourth, to Class A-7 Component Two, until the principal balance of such
         Component has been reduced to zero.

Allocation of the Non-PO Class A Optimal Principal Amount

         Except after the Credit Support Depletion Date, distributions in
respect of principal will be made on each Distribution Date to the Non-PO Class
A Certificates as described below. On each Distribution Date, the Non-PO Class A
Optimal Principal Amount (defined herein) will be distributed to the Non-PO
Class A Certificateholders as follows:

         first, to the Class A-R Certificate, until the principal balance of
         such Class has been reduced to zero;

         second, to the Class A-4 Certificates, up to the Lockout Principal
         Distribution Amount (defined below), until the principal balance of
         such Class has been reduced to zero; and

                                      S-62


<PAGE>



         third, (A), if the Collateral Reduction Trigger Date has not occurred:

         (i)      For so long as the Class A-1 Certificates are outstanding:

                                                                             
                  (a) 63.4320357254% to the Class A-1 Certificates until the
principal balance of such Class has been reduced to zero;

                  (b) 23.2526893973% to Class A-5 Component One and the Class
A-8 Certificates, pro rata based upon the respective outstanding principal
balances of such Component and such Class, until the principal balances of such
Component and Class have been reduced to zero; and

                                                                               
                                                                              
                  (c) 13.3152748773% as follows:

                           (I) first, to Class A-5 Component Two and the Class
                           A-10 Certificates, pro rata based upon the respective
                           outstanding principal balances of such Component and
                           such Class, until the principal balances of such
                           Component and such Class have been reduced to their
                           respective Planned Principal Balances;

                           (II) second, to the Class A-6 Certificates, until the
                           principal balance of such Class has been reduced to
                           its Targeted Principal Balance;

                           (III) third, to Class A-7 Component One, until the
                           principal balance of such Component has been reduced
                           to zero;

                           (IV) fourth, to the Class A-6 Certificates, until the
                           principal balance of such Class has been reduced to
                           zero;

                           (V) fifth, to Class A-7 Component Two, until the
                           principal balance of such Component has been reduced
                           to zero; and

                           (VI) sixth, to Class A-5 Component Two and the Class
                           A-10 Certificates, pro rata based upon the respective
                           outstanding principal balances of such Component and
                           such Class, until the aggregate principal balance of
                           such Component and such Class has been reduced to
                           zero;

         (ii)     After the principal balances of the Class A-1 and Class A-8
                  Certificates and Class A-5 Component One have been reduced
                  to zero and for so long as the Class A-2 Certificates are
                  outstanding:

                  (a) 83.9102921264% to the Class A-2 Certificates until the
principal balance of such Class has been reduced to zero; and

                  (b) 16.0897078736% as follows:

                           (I) first, to Class A-5 Component Two and the Class
                           A-10 Certificates, pro rata based upon the respective
                           outstanding principal balances of such Component and
                           such Class, until the principal balances of such
                           Component and such Class have

                                      S-63


<PAGE>


                           been reduced to their respective Planned Principal
                           Balances;

                           (II) second, to the Class A-6 Certificates, until the
                           principal balance of such Class has been reduced to
                           its Targeted Principal Balance;

                           (III) third, to Class A-7 Component One, until the
                           principal balance of such Component has been reduced
                           to zero;

                           (IV) fourth, to the Class A-6 Certificates, until the
                           principal balance of such Class has been reduced to
                           zero;

                           (V) fifth, to Class A-7 Component Two, until the
                           principal balance of such Component has been reduced
                           to zero; and

                           (VI) sixth, to Class A-5 Component Two and the Class
                           A-10 Certificates, pro rata based upon the respective
                           outstanding principal balances of such Component and
                           such Class, until the aggregate principal balance of
                           such Component and such Class has been reduced to
                           zero; and

         (iii) After the principal balance of the Class A-2 Certificates has
         been reduced to zero, to the Class A-3 Certificates, until the
         principal balance of such Class has been reduced to zero; and

         (B), if the Collateral Reduction Trigger Date has occurred:

         (i)        For so long as the Class A-1 Certificates are outstanding:

                    (a) 63.4320357254% to the Class A-1 Certificates until the
principal balance of such Class has been reduced to zero;

                    (b) 23.2526893973% to Class A-5 Component One and the Class
A-8 Certificates, pro rata based upon the respective outstanding principal
balances of such Component and such Class until the principal balances of such
Component and such Class have been reduced to zero; and

                    (c) 13.3152748773% as follows:

                           (I) first, to Class A-5 Component Two and the Class
                           A-10 Certificates, pro rata based upon the respective
                           outstanding principal balances of such Component and
                           such Class, until the principal balances of such
                           Component and such Class have been reduced to their
                           respective Planned Principal Balances;

                           (II) second, to Class A-7 Component Two, until the
                           principal balance of such Component has been reduced
                           to zero;

                           (III) third, to Class A-7 Component One, until the
                           principal balance of such Component has been reduced
                           to zero;

                           (IV) fourth, to the Class A-6 Certificates, until the
principal balance of such Class

                                      S-64

<PAGE>


                           has been reduced to zero; and

                           (V) fifth, to Class A-5 Component Two and the Class
                           A-10 Certificates, pro rata based upon the respective
                           outstanding principal balances of such Component and
                           such Class, until the aggregate principal balance of
                           such Component and such Class has been reduced to
                           zero;

         (ii)       After the principal balances of the Class A-1 and Class A-8
                    Certificates and Class A-5 Component One have been reduced
                    to zero and for so long as the Class A-2 Certificates are
                    outstanding:

                    (a) 83.9102921264% to the Class A-2 Certificates until the
principal balance of such Class has been reduced to zero; and

                    (b) 16.0897078736% as follows:

                           (I) first, to Class A-5 Component Two and the Class
                           A-10 Certificates, pro rata based upon the respective
                           outstanding principal balances of such Component and
                           such Class, until the principal balances of such
                           Component and such Class have been reduced to their
                           respective Planned Principal Balances;

                           (II) second, to Class A-7 Component Two, until the
                           principal balance of such Class has been reduced to
                           zero;

                           (III) third, to Class A-7 Component One, until the
                           principal balance of such Component has been reduced
                           to zero; and

                           (IV) fourth, to the Class A-6 Certificates, until the
                           principal balance of such Class has been reduced to
                           zero;

                           (V) fifth, to Class A-5 Component Two and the Class
                           A-10 Certificates, pro rata based upon the respective
                           outstanding principal balances of such Component and
                           such Class, until the aggregate principal balance of
                           such Component of such Class has been reduced to
                           zero;

         (iii) After the principal balance of the Class A-2 Certificates has
         been reduced to zero, to the Class A-3 Certificates, until the
         principal balance of such Class has been reduced to zero.

         On any Distribution Date after the Credit Support Depletion Date,
distributions among the Classes of Non-PO Class A Certificates then outstanding
will be made pro rata in accordance with their respective outstanding principal
balances and not in accordance with the priorities set forth above.

         The "Collateral Reduction Trigger Date" will be the first Distribution
Date on which (X) the portion of the Available Distribution Amount representing
payments, advances or other collections in respect of principal for such
Distribution Date exceeds (Y) the product of (i) the Percentage Reduction Factor
(defined below) for such Distribution Date and (ii) the aggregate Scheduled
Principal Balance (defined below) of the Mortgage Loans as of the preceding
Distribution Date (or as of the Cut-Off Date, in the case of the first

                                      S-65

<PAGE>



Distribution Date).

         The "Percentage Reduction Factor" for each Distribution Date is set
forth in Appendix A herein. The Percentage Reduction Factor for each
Distribution Date represents the percentage by which the aggregate Scheduled
Principal Balance of the Mortgage Loans would be reduced on such Distribution
Date in relation to the aggregate Scheduled Principal Balance of the Mortgage
Loans as of the preceding Distribution Date (or as of the Cut-Off Date, in the
case of the first Distribution Date) assuming that payments of principal of the
Mortgage Loans were to be received in each preceding calendar month (or in each
preceding Prepayment Period, in the case of prepayments and other unscheduled
recoveries) and, in the case of prepayments, at a constant rate of 275% of the
Prepayment Model. However, the precise percentage of the Prepayment Model at
which the Collateral Reduction Trigger Date occurs may be higher or lower than
275% of the Prepayment Model, depending in part upon the respective rates at
which principal payments (including scheduled payments received or advanced, the
principal portion of repurchase proceeds, principal prepayments and other
unscheduled recoveries of principal) have been made in the past and in part upon
the fact that the remaining terms to maturity, weighted average lives and
interest rates of the outstanding Mortgage Loans will change over time from the
corresponding characteristics initially used to compute the Percentage Reduction
Factor.

         The "Scheduled Principal Balance" of a Mortgage Loan as of any
Distribution Date is the unpaid principal balance of such Mortgage Loan as
specified in the amortization schedule at the time relating thereto (before any
adjustment to such schedule by reason of bankruptcy or similar proceeding or any
moratorium or similar waiver or grace period) as of the first day of the month
preceding the month of such Distribution Date, after giving effect to any
previously applied prepayments, the payment of principal due on such first day
of the month and any reduction of the principal balance of such Mortgage Loan by
a bankruptcy court, irrespective of any delinquency in payment by the related
Mortgagor.

         The "Senior Liquidation Amount" is the aggregate, for each Mortgage
Loan which became a Liquidated Mortgage Loan during the calendar month preceding
the month of the Distribution Date, of the lesser of (i) the Non-PO Class A
Percentage of the applicable Non-PO Percentage of the principal balance of such
Mortgage Loan and (ii) the Non-PO Class A Prepayment Percentage of the
Liquidation Principal with respect to such Mortgage Loan.

         "Liquidation Principal" is the principal portion of liquidation
proceeds received with respect to each Mortgage Loan which became a Liquidated
Mortgage Loan (but not in excess of the principal balance thereof) during the
calendar month preceding the month of the Distribution Date, exclusive of the
portion thereof attributable to the Class A-P Amount. A "Liquidated Mortgage
Loan" is a Mortgage Loan as to which the Servicer has determined that all
amounts which it expects to recover from or on account of such Mortgage Loan,
whether from insurance proceeds, liquidation proceeds or otherwise have been
recovered.

         The "Lockout Principal Distribution Amount" for any Distribution Date
will equal the sum of (i) the Adjusted Lockout Percentage (defined below) of the
applicable Non-PO Percentage of the principal portion of all Monthly Payments,
whether or not received, which were due on the related Due Date on outstanding
Mortgage Loans as of such Due Date, (ii) the Lockout Prepayment Percentage
(defined herein) of the applicable Non-PO Percentage of the principal portion of
principal prepayments, insurance proceeds, condemnation awards and any other
cash proceeds from sources other than Mortgagors, and repurchase proceeds, in
each case received during the related Principal Prepayment Period and (iii) the
Lockout Liquidation Amount (defined below).

                                      S-65


<PAGE>


         The "Adjusted Lockout Percentage" will equal (i) for any Distribution
Date prior to the Distribution Date in February 2003, 0% and (ii) for any
Distribution Date on or after the Distribution Date in February 2003, the
Lockout Percentage.

         The "Lockout Percentage" for any Distribution Date will equal the
outstanding principal balance of the Class A-4 Certificates divided by the
aggregate outstanding principal balance of the Certificates (other than the
Class A-P Certificates), in each case immediately prior to the Distribution
Date. The Lockout Percentage as of the Cut-Off Date will be approximately 9.57%.

         The "Lockout Liquidation Amount" is the aggregate, for each Mortgage
Loan which became a Liquidated Mortgage Loan during the calendar month preceding
the month of the Distribution Date, of the lesser of (i) the Lockout Percentage
of the applicable Non-PO Percentage of such Mortgage Loan and (ii) the Lockout
Percentage on any Distribution Date occurring prior to the fifth anniversary of
the first Distribution Date, and the Lockout Prepayment Percentage (as defined
herein) on any Distribution Date thereafter, in each case, of the Liquidation
Principal with respect to such Mortgage Loan.

         The "Lockout Prepayment Percentage" will equal the product of (a) the
Lockout Percentage and (b) the Step Down Percentage.

         The "Step Down Percentage" for any Distribution Date will be the
percentage indicated below:


Distribution Date Occurring in                             Step Down Percentage

February 1998 through January 2003.........................          0%
February 2003 through January 2004.........................         30%
February 2004 through January 2005.........................         40%
February 2005 through January 2006.........................         60%
February 2006 through January 2007.........................         80%
February 2007 and thereafter...............................        100%

         Principal distributions made on each Class of Certificates will be paid
pro rata among the Certificates of such Class in accordance with their
respective outstanding principal balances.

         The "Non-PO Class A Optimal Principal Amount" means generally as of any
Distribution Date, an amount, not in excess of the Non-PO Class A Principal
Balance equal to the sum of: (a) an amount equal to the Non-PO Class A
Percentage of the applicable Non-PO Percentage of the principal portion of all
Monthly Payments whether or not received, which were due on the related Due Date
on outstanding Mortgage Loans as of such Due Date; (b) an amount equal to the
Non-PO Class A Prepayment Percentage of the applicable Non-PO Percentage of all
principal prepayments received during the related Principal Prepayment Period;
(c) with respect to each Mortgage Loan not described in (d) below, an amount
equal to the Non-PO Class A Percentage of the applicable Non-PO Percentage of
the sum of the principal portion of all insurance proceeds, condemnation awards
and any other cash proceeds from a source other than the Mortgagor, to the
extent required to be deposited in the Collection Account, which were received
during the related Principal Prepayment Period, net of related unreimbursed
servicing advances and net of any portion thereof which, as to any Mortgage
Loan, constitutes a late collection with respect to which an Advance has
previously been made; (d) with respect to each Mortgage Loan which has become a
liquidated Mortgage Loan during the related Principal Prepayment Period, an
amount equal to the least of (i) the Non-PO Class A Percentage of

                                      S-67


<PAGE>


the applicable Non-PO Percentage of an amount equal to the principal balance of
such Mortgage Loan (net of Advances with respect to principal) as of the Due
Date immediately preceding the date on which it became a liquidated Mortgage
Loan, (ii) the Non-PO Class A Prepayment Percentage of the applicable Non-PO
Percentage of the net liquidation proceeds, if any, with respect to such
liquidated Mortgage Loan (net of any unreimbursed Advances), and (iii) in the
case of a Discount Mortgage Loan, the Non-PO Class A Prepayment Percentage of
the net liquidation proceeds (net of any unreimbursed Advances) with respect to
such liquidated Mortgage Loan exclusive of amounts distributable to the Class
A-P Certificates with respect to such liquidated Mortgage Loan; (e) with respect
to each Mortgage Loan repurchased during the related Principal Prepayment
Period, an amount equal to the Non-PO Class A Prepayment Percentage of the
applicable Non-PO Percentage of the principal portion of the purchase price
thereof (net of amounts with respect to which a distribution has previously been
made to the Non-PO Class A Certificateholders); and (f) while none of the
Subordinated Certificates remains outstanding, the excess of the outstanding
principal balance of the Non-PO Class A Certificates (calculated after giving
effect to reductions thereof on such Distribution Date with respect to amounts
described in (a) - (e) above) over the Non-PO Allocated Amount.

         As of any Distribution Date, the "Non-PO Class A Percentage" will equal
a fraction, expressed as a percentage, the numerator of which is the Non-PO
Class A Principal Balance and the denominator of which is the Non-PO Allocated
Amount immediately prior to the Due Date in the month of such Distribution Date.

         The "Non-PO Class A Principal Balance" means, generally, as of any
Distribution Date, (a) the Non-PO Class A Principal Balance for the preceding
Distribution Date less (b) amounts distributed to the Non-PO Class A
Certificateholders on such preceding Distribution Date allocable to principal
(including Advances) and any losses allocated to the Non-PO Class A
Certificates; provided that the Non-PO Class A Principal Balance on the first
Distribution Date will be the initial Non-PO Class A Principal Balance, which is
expected to be approximately $373,281,334.

         The "Non-PO Class A Prepayment Percentage" means, generally, as of any
Distribution Date up to and including the Distribution Date in January 2003,
100%; as of any Distribution Date in the first year thereafter, the Non-PO Class
A Percentage plus 70% of the Subordinated Percentage for such Distribution Date;
as of any Distribution Date in the second year thereafter, the Non-PO Class A
Percentage plus 60% of the Subordinated Percentage for such Distribution Date;
as of any Distribution Date in the third year thereafter, the Non-PO Class A
Percentage plus 40% of the Subordinated Percentage for such Distribution Date;
as of any Distribution Date in the fourth year thereafter, the Non-PO Class A
Percentage plus 20% of the Subordinated Percentage for such Distribution Date;
and as of any Distribution Date after the fourth year thereafter, the Non-PO
Class A Percentage; provided that, if the Non-PO Class A Percentage as of any
such Distribution Date is greater than the initial Non-PO Class A Percentage,
the Non-PO Class A Prepayment Percentage shall be 100%; and provided further,
however, that no reduction of the Non-PO Class A Prepayment Percentage below the
level in effect for the most recent period shall occur with respect to any
Distribution Date unless, as of the last day of the month preceding such
Distribution Date, (i) the aggregate outstanding principal balance of Mortgage
Loans delinquent 60 days or more (including for this purpose any Mortgage Loans
in foreclosure and Mortgage Loans with respect to which the related Mortgaged
Property has been acquired by the Trust Fund) does not exceed 50% of the
aggregate principal balance of the Subordinated Certificates as of such date and
(ii) cumulative Realized Losses do not exceed (a) 30% of the aggregate principal
balance of the Subordinated Certificates as of the date of issuance of the
Certificates (the "Original Subordinated Principal Balance") if such
Distribution Date occurs between and including February 2003 and January 2004,
(b) 35% of the Original Subordinated Principal Balance if such Distribution Date
occurs between and including February 2004 and January 2005, (c) 40% of the
Original Subordinated

                                      S-68


<PAGE>


Principal Balance if such Distribution Date occurs between and including
February 2005 and January 2006, (d) 45% of the Original Subordinated Principal
Balance if such Distribution Date occurs between and including February 2006 and
January 2007, and (e) 50% of the Original Subordinated Principal Balance if such
Distribution Date occurs during or after February 2007.

         As of any Distribution Date, the "Subordinated Percentage" means the
difference between 100% and the Non-PO Class A Percentage, and the "Subordinated
Prepayment Percentage" means the difference between 100% and the Non-PO Class A
Prepayment Percentage.

Allocation of the Subordinated Optimal Principal Amount

         On each Distribution Date, distributions in respect of principal will
be made to each Class of Subordinated Certificates up to an amount equal to the
portion of the Subordinated Optimal Principal Distribution Amount (defined
below) allocable to such Class, calculated as described below.

         The "Subordinated Optimal Principal Amount" means generally as of any
Distribution Date, an amount, not in excess of the aggregate outstanding
principal balance of the Subordinated Certificates equal to the sum of: (a) an
amount equal to the Subordinated Percentage of the applicable Non-PO Percentage
of the principal portion of all Monthly Payments whether or not received, which
were due on the related Due Date on outstanding Mortgage Loans as of such Due
Date; (b) an amount equal to the Subordinated Prepayment Percentage of the
applicable Non-PO Percentage of all principal prepayments received during the
related Principal Prepayment Period; (c) with respect to each Mortgage Loan not
described in (d) below, an amount equal to the Subordinated Percentage of the
applicable Non-PO Percentage of the sum of the principal portion of all
insurance proceeds, condemnation awards and any other cash proceeds from a
source other than the Mortgagor, to the extent required to be deposited in the
Collection Account, which were received during the related Principal Prepayment
Period, net of related unreimbursed servicing advances and net of any portion
thereof which, as to any Mortgage Loan, constitutes a late collection with
respect to which an Advance has previously been made; (d) with respect to each
Mortgage Loan which has become a liquidated Mortgage Loan during the related
Principal Prepayment Period, an amount equal to the portion (if any) of the net
liquidation proceeds with respect to such liquidated Mortgage Loan (net of any
unreimbursed Advances) that was not included in the Class A-P Amount or the
Non-PO Class A Optimal Principal Amount with respect to such Distribution Date
and (e) with respect to each Mortgage Loan repurchased during the related
Principal Prepayment Period, an amount equal to the Subordinated Prepayment
Percentage of the applicable Non-PO Percentage of the principal portion of the
purchase price thereof (net of amounts with respect to which a distribution has
previously been made to the Subordinated Certificateholders).

         On each Distribution Date, the Subordinated Optimal Principal Amount
will be allocated among the outstanding Classes of Subordinated Certificates pro
rata in accordance with their respective outstanding principal balances;
provided, however, that the portion of the Subordinated Optimal Principal Amount
consisting of the Subordinated Lock-out Amount will be allocated only among
those Classes of Subordinated Certificates entitled to receive distributions in
respect of the Subordinated Lock-Out Amount on such Distribution Date, as
described in the second succeeding sentence. With respect to any Distribution
Date, the "Subordinated Lock-out Amount" means the amounts described in clause
(b) of the definition of Subordinated Optimal Principal Amount. On each
Distribution Date, the Subordinated Lock-out Amount will be allocated among the
following Classes of Certificates: (i) any Class of Subordinated Certificates
which has current Credit Support (defined herein) (before giving effect to any
distribution of principal thereon on

                                      S-69

<PAGE>



such Distribution Date) greater than or equal to the original Credit Support for
such Class; (ii) the Class of Subordinated Certificates having the lowest
numerical class designation of any outstanding Class of Subordinated
Certificates which does not meet the criteria in (i) above; and (iii) the Class
B-5 Certificates if all other outstanding Classes of Subordinated Certificates
meet the criteria in (i) above or if no other Class of Subordinated Certificates
is outstanding; provided, however, that no Class of Subordinated Certificates
will receive any distribution in respect of the Subordinated Lock-out Amount on
any Distribution Date if on such Distribution Date any Class of Subordinated
Certificates having a lower numerical class designation than such Class fails to
meet the criteria in (i) above. For the purposes of (ii) above, the Class M
Certificates will be deemed to have a lower numerical class designation than
each Class of Class B Certificates.

         Each Class of Subordinated Certificates (other than the Class B-5
Certificates) will have the benefit of a level of credit support, expressed as a
percentage of the aggregate outstanding principal balance of the Certificates
("Credit Support"). Credit Support for such Classes of Certificates will equal
in each case the percentage obtained by dividing the aggregate outstanding
principal balance of all Classes of Subordinated Certificates having higher
numerical class designations than such Class by the aggregate outstanding
principal balance of all outstanding Classes of Certificates (other than the
Class A-P Certificates) (for this purpose, the Class M Certificates shall be
deemed to have a lower numerical class designation than each Class of Class B
Certificates). Generally, the level of Credit Support for any Class will
decrease to the extent Realized Losses are allocated to any Class of
Subordinated Certificates having a higher numerical class designation and will
increase to the extent that any Class or Classes of Certificates not
subordinated to such Class receives a disproportionate portion of payments
(including prepayments) of principal on the Mortgage Loans.

Additional Rights of the Class A-R Certificateholder

         The Class A-R Certificate will remain outstanding for so long as the
Trust Fund shall exist, whether or not such Certificate is receiving current
distributions of principal or interest. In addition to distributions of
principal and interest distributable as described under "Distributions on the
Certificates," the holder of the Class A-R Certificate will be entitled to
receive (i) the amounts, if any, of the Available Distribution Amount remaining
in the Certificate Account on any Distribution Date after distributions of
principal and interest on the Certificates on such date and (ii) the proceeds of
the assets of the Trust Fund, if any, remaining in the REMIC on the final
Distribution Date for the Certificates, after distributions in respect of any
accrued and unpaid interest on such Certificates, and after distributions in
respect of principal have reduced the Certificate Principal Balances of the
Certificates to zero. It is not anticipated that there will be any material
assets remaining in the Trust Fund at any such time or that any material
distributions will be made with respect to the Class A-R Certificate at any
time. See "Federal Income Tax Consequences--Residual Certificates" in the
Prospectus.

Subordinated Certificates and Shifting Interests

         The rights of the Class M Certificateholders to receive distributions
with respect to the Mortgage Loans will be subordinated to the rights of the
Class A Certificateholders, the rights of the holders of each Class of Class B
Certificates to receive distributions with respect to the Mortgage Loans will be
subordinated to the rights of the holders of the Class A Certificates, the Class
M Certificates, and each Class of Class B Certificates having a lower numerical
class designation than such Class of Class B Certificates, each to the extent
described below. The subordination provided by the Class M and Class B
Certificates is intended to enhance the likelihood of regular receipt by the
Class A Certificateholders of the full amount of monthly

                                      S-70


<PAGE>


distributions due them and to protect the Class A Certificateholders against
losses. The subordination provided by each Class of Class B Certificates is
intended to enhance the likelihood of regular receipt by the holders of the
Class A Certificates, the Class M Certificates, and each Class of Class B
Certificates having a lower numerical class designation than such Class of Class
B Certificates of the full amount of monthly distributions due them and to
protect such Certificateholders against losses.

         On each Distribution Date payments to the Class A Certificateholders
will be made prior to payments to the Class M and Class B Certificateholders,
payments to the Class M Certificateholders will be made prior to payments in the
Class B Certificateholders, payments to the Class B-1 Certificateholders will be
made prior to payments to the Class B-2 Certificateholders and the Non-Offered
Class B Certificateholders and payments to the Class B-2 Certificateholders will
be made prior to payments to the Non-Offered Class B Certificateholders. If on
any Distribution Date on which the aggregate outstanding principal balance of
the Class M and Class B Certificates is greater than zero the Non-PO Class A
Certificateholders are paid less than the Non-PO Class A Optimal Principal
Amount for such date, the interest of the Non-PO Class A Certificateholders in
the Trust Fund will vary so as to preserve the entitlement of the Non-PO Class A
Certificateholders to unpaid principal of the Mortgage Loans and interest
thereon. This may have the effect of increasing the proportionate interest of
the Non-PO Class A Certificateholders in the Trust Fund.

         "Mortgage Pool Principal Balance" means, generally, as of any
Distribution Date, the sum of the principal balances of all Mortgage Loans as to
which no prepayment in full, cash liquidation or foreclosure and sale of the
related Mortgaged Property has taken place and as to which no determination of
the Servicer has been made that all recoverable amounts have been received.

         The Non-PO Class A Certificateholders will be entitled to receive the
Non-PO Class A Prepayment Percentage of the applicable Non-PO Percentage of the
amount of principal prepayments and certain other unscheduled amounts of
principal received on the Mortgage Loans as described above. This will have the
effect of initially accelerating principal payments to the Non-PO Class A
Certificateholders (other than the Class A-4 Certificateholders) and reducing
their proportionate interest in the Trust Fund and correspondingly increasing
(in the absence of offsetting Realized Losses) the Credit Support of each Class
of Subordinated Certificates having Credit Support. See "Description of the
Certificates -- Distributions of Principal and Interest." Increasing the
interest of the Class M and Class B Certificates in the Trust Fund relative to
that of the Class A Certificates is intended to preserve the availability of the
benefits of the subordination provided by the Class M and Class B Certificates.

         During such time as the Non-Offered Class B Certificates are
outstanding, all Realized Losses on the Mortgage Loans (other than Excess Losses
(defined below)) will be allocated to the Non-Offered Class B Certificates until
the principal balance of the Non-Offered Class B Certificates has been reduced
to zero. If the aggregate principal balance of the Non Offered Class B
Certificates has been reduced to zero, all future Realized Losses on the
Mortgage Loans (other than Excess Losses) will be allocated to the Class B-2
Certificates until the principal balance of the Class B-2 Certificates has been
reduced to zero. If the aggregate principal balance of the Non-Offered Class B
Certificates and the Class B-2 Certificates has been reduced to zero, all future
Realized Losses on the Mortgage Loans (other than Excess Losses) will be
allocated to the Class B-1 Certificates until the principal balance of the Class
B-1 Certificates has been reduced to zero, if the aggregate principal balance of
the Class B Certificates has been reduced to zero, all future Realized Losses on
the Mortgage Loans (other than Excess Losses) will be allocated to the Class M
Certificates until the principal balance of the Class M Certificates has been
reduced to zero. After the Credit Support Depletion Date, subject to the next
succeeding sentence, all future Realized Losses (other than any portion thereof

                                      S-71


<PAGE>


allocated to the Class A-P Certificates) will be allocated to the Non-PO Class A
Certificates pro rata based upon their respective outstanding principal balances
until the principal balance of the Non-PO Class A Certificates has been reduced
to zero. After the Credit Support Depletion Date, any future Realized Losses on
a Discount Mortgage Loan (i) will be allocated to the Class A-P Certificates in
an amount equal to the product of (A) the applicable PO Percentage and (B) the
amount of the Realized Loss and (ii) the remainder will be allocated to the
applicable Non-PO Class A Certificates as described in the immediately preceding
sentence.

         A "Realized Loss" is generally the amount, if any, with respect to any
defaulted Mortgage Loan which has been liquidated in accordance with the
Agreement, by which the unpaid principal balance and accrued interest thereon at
a rate equal to the Net Mortgage Rate exceeds the amount actually recovered by
the Servicer with respect thereto (net of reimbursement of certain expenses) at
the time such defaulted Mortgage Loan was liquidated.

         Excess Fraud Losses, Excess Bankruptcy Losses and Excess Special Hazard
Losses (collectively, "Excess Losses") will be allocated to all Classes or
Components of Certificates pro rata based upon their respective outstanding
principal balances; provided, however, that the applicable PO Percentage of any
Excess Losses on the Discount Mortgage Loans will be allocated to the Class A-P
Certificates.

         The aggregate amount of Realized Losses that may be allocated in
connection with Special Hazard Losses (defined below) on the Mortgage Loans (the
"Special Hazard Amount") to the Subordinated Certificates will initially be
equal to approximately $2,294,187. As of each anniversary of the Cut-off Date,
the Special Hazard Amount generally will be reduced, but not increased, to an
amount equal to the lesser of (i) the Special Hazard Amount as of the previous
anniversary of the Cut-off Date less the sum of all amounts allocated to the
Certificates in respect of Special Hazard Losses on the Mortgage Loans since
such previous anniversary or (ii) the Adjustment Amount. The "Adjustment Amount"
with respect to each anniversary of the Cut-off Date will be equal to the
greatest of (i) 1.00% multiplied by the aggregate outstanding principal balance
of the Mortgage Loans, (ii) the aggregate outstanding principal balance of the
Mortgage Loans secured by Mortgaged Properties located in the California postal
zip code area in which the highest percentage of the Mortgage Loans are located
and (iii) twice the outstanding principal balance of the Mortgage Loan having
the largest outstanding principal balance, in each case as of such anniversary
of the Cut-off Date.

         A "Special Hazard Loss" is a loss incurred in respect of any defaulted
Mortgage Loan as a result of direct physical loss or damage to the Mortgage
Property, which is not insured against under the standard hazard insurance
policy or blanket policy insuring against hazard losses which the Servicer is
required to cause to be maintained on each Mortgage Loan. See "Servicing of the
Mortgage Loans--Hazard Insurance" in the Prospectus.

         "Excess Special Hazard Losses" are Special Hazard Losses in excess of
the Special Hazard Amount.

         The aggregate amount of Realized Losses incurred on defaulted Mortgage
Loans as to which there was fraud in the origination of such Mortgage Loan
("Fraud Losses") which may be allocated to the Subordinated Certificates (the
"Fraud Loss Amount") will initially be equal to approximately $7,797,027. As of
any date of determination after the Cut-off Date, the Fraud Loss Amount
generally will equal to (X) prior to the first anniversary of the Cut-off Date
an amount equal to 2.00% of the aggregate principal balance of all of the
Mortgage Loans as of the Cut-off Date minus the aggregate amounts allocated to
the Certificates

                                      S-72


<PAGE>


with respect to Fraud Losses on the Mortgage Loans up to such date of
determination and (Y) from the first to the fifth anniversary of the Cut-off
Date, an amount equal to (1) 1.00% of the aggregate principal balance of all of
the Mortgage Loans as of the most recent anniversary of the Cut-off Date minus
(2) the aggregate amounts allocated to the Certificates with respect to Fraud
Losses on the Mortgage Loans since the most recent anniversary of the Cut-off
Date up to such date of determination. On and after the fifth anniversary of the
Cut-off Date, the Fraud Loss Amount will be zero.

         "Excess Fraud Losses" are Fraud Losses in excess of the Fraud Loss
Amount.

         The aggregate amount of Realized Losses which may be allocated in
connection with Bankruptcy Losses on the Mortgage Loans (the "Bankruptcy
Amount") to the Subordinate Certificates will initially be equal to
approximately $180,000. As of any date of determination, the Bankruptcy Amount
will equal approximately $180,000 less the sum of any amounts allocated to the
Certificates for such losses up to such date of determination.

         A "Bankruptcy Loss" is a Deficient Valuation or a Debt Service
Reduction. With respect to any Mortgage Loan, A "Deficient Valuation" is a
valuation by a court of competent jurisdiction of the Mortgage Property in an
amount less than the then outstanding indebtedness under the Mortgage Loan,
which valuation results from a proceeding initiated under the United States
Bankruptcy Code. A "Debt Service Reduction" is any reduction in the amount which
a mortgagor is obligated to pay on a monthly basis with respect to a Mortgage
Loan as a result of any proceeding initiated under the United States Bankruptcy
Code, other than a reduction attributable to a Deficient Valuation.

         "Excess Bankruptcy Losses" are Bankruptcy Losses in excess of the
Bankruptcy Amount.

         Amounts actually paid at any time to the Class M and Class B
Certificateholders in accordance with the terms of the Agreement will not be
subsequently recoverable from the Class M and Class B Certificateholders.

                        FEDERAL INCOME TAX CONSIDERATIONS

         An election will be made to treat the segregated pool comprising the
assets of the Trust Fund (the "Subsidiary REMIC") as a REMIC for federal income
tax purposes. An election will be made to treat the pool of assets represented
by the regular interests in the Subsidiary REMIC as a separate REMIC (the
"Master REMIC").

         The Offered Certificates (other than the Class A-R Certificate) will
represent regular interests in the Master REMIC and will be treated as newly
originated debt instruments. The Class A-R Certificate will represent the
residual interest in each REMIC. All Certificateholders will be required to use
the accrual method of accounting with respect to interest income on the
Certificates, regardless of their normal method of accounting. Holders of
Offered Certificates that have original issue discount will be required to
include amounts in income with respect to such Certificates in advance of the
receipt of cash attributable to such income. It is anticipated that the Class
A-2, Class A-3, Class A-6, Class A-9, Class A-X and Class B-2 Certificates will
be issued with original issue discount in an amount equal to the excess of their
initial principal balances over their respective issue prices (including accrued
interest). It is also anticipated that the Class A-8 and Class A-10 Certificates
will be issued at a premium, and that the Class A-1, Class A-4, Class A-7, Class
M and Class B-1 Certificates will be issued with de minimis original issue
discount for

                                      S-73

<PAGE>



federal income tax purposes. The prepayment assumption that will be used in
computing the amount and rate of accrual of original issue discount includible
periodically will be 275% of the Prepayment Model set forth herein. See
"Prepayment and Yield Considerations." No representation is made that payments
on the Offered Certificates will occur at that rate or any other rate.

         The Offered Certificates will be treated as (i) "qualifying real
property loans" within the meaning of section 593(d)(1) of the Code, (ii) assets
described in section 7701(a)(19)(C) of the Code and (iii) "real estate assets"
within the meaning of section 856(c)(5)(B) of the Code, in each case to the
extent described herein and in the Prospectus. Interest on the Offered
Certificates 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 to the
same extent that the Offered Certificates are treated as "real estate assets"
within the meaning of section 856(c)(5)(B) of the Code.

Class A-R Certificate

         The holder of the Class A-R Certificate must include the taxable income
or loss of each REMIC in determining its federal taxable income. The Class A-R
Certificate will remain outstanding for federal income tax purposes until there
are no Certificates of any other Class outstanding. Prospective investors are
cautioned that the Class A-R Certificateholder's REMIC taxable income and the
tax liability thereon may exceed, and may substantially exceed, cash
distributions to such holder during certain periods, in which event, the holder
thereof must have sufficient alternative sources of funds to pay such tax
liability. Furthermore, it is anticipated that all or a substantial portion of
the taxable income of the REMIC includible by the holder of the Class A-R
Certificate will be treated as "excess inclusion" income, resulting in (i) the
inability of such holder to use net operating losses to offset such income from
such REMIC, (ii) the treatment of such income as "unrelated business taxable
income" to certain holders who are otherwise tax-exempt, and (iii) the treatment
of such income as subject to 30% withholding tax to certain non-U.S. investors,
with no exemption or treaty reduction.

         The Class A-R Certificate will be considered a "noneconomic residual
interest," with the result that transfers thereof would be disregarded for
federal income tax purposes if any significant purpose of the transferor was to
impede the assessment or collection of tax. Accordingly, the transferee
affidavit used for transfer of the Class A-R Certificate will require the
transferee to affirm that it (i) historically has paid its debts as they have
come due and intends to do so in the future, (ii) understands that it may incur
tax liabilities with respect to the Class A-R Certificate in excess of cash
flows generated thereby, (iii) intends to pay taxes associated with holding the
Class A-R Certificate as such taxes become due and (iv) will not transfer the
Class A-R Certificate to any person or entity that does not provide a similar
affidavit. The transferor must certify in writing to the Trustee that, as of the
date of the transfer, it had no knowledge or reason to know that the
affirmations made by the transferee pursuant to the preceding sentence were
false. Additionally, the Class A-R Certificate generally may not be transferred
to certain persons who are not U.S. Persons (as defined herein). See
"Description of the Certificates - Restrictions on Transfer of the Class A-R,
Class M and Offered Class B Certificates" herein and "Federal Income Tax
Consequences - REMIC Certificates; Income from Residual Certificates; Taxation
of Certain Foreign Investors; - Transfers of Residual Certificates" in the
Prospectus.

         An individual, trust or estate that holds the Class A-R Certificate
(whether such Certificate is held directly or indirectly through certain
pass-through entities) also may have additional gross income with respect to,
but may be subject to limitations on the deductibility of, Servicing Fees on the
Mortgage Loans

                                      S-74


<PAGE>


and other administrative expenses of the Trust Fund in computing such holder's
regular tax liability, and may not be able to deduct such fees or expenses to
any extent in computing such holder's alternative minimum tax liability. In
addition, some portion of a purchaser's basis, if any, in the Class A-R
Certificate may not be recovered until termination of the Trust Fund.
Furthermore, the federal income tax consequences of any consideration paid to a
transferee on a transfer of the Class A-R Certificate are unclear. The preamble
to the REMIC Regulations indicates that the Internal Revenue Service anticipates
providing guidance with respect to the federal tax treatment of such
consideration. Any transferee receiving consideration with respect to the Class
A-R Certificate should consult its tax advisors.

         Due to the special tax treatment of residual interests, the effective
after-tax return of the Class A-R Certificate may be significantly lower than
would be the case if the Class A-R Certificate were taxed as a debt instrument,
or may be negative.

         For further information regarding the federal income tax consequences
of investing in the Offered Certificates, see "Certain Federal Income Tax
Consequences" in the Prospectus.

                              ERISA CONSIDERATIONS

         A fiduciary of an employee benefit plan subject to the Employee
Retirement Income Security Act of 1974, as amended ("ERISA"), or section 4975 of
the Code, including an individual retirement account (each, a "Plan"), or any
other person investing "plan assets" 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 the Prospectus.

         The Class A-R Certificate may not be purchased by or transferred to a
Plan or any other person investing "plan assets" of any Plan. Accordingly, the
following discussion does not purport to discuss any considerations under ERISA
with respect to the purchase, acquisition or resale of the Class A-R Certificate
and for purposes of the following discussion all references to the Offered
Certificates are deemed to exclude the Class A-R Certificate.

         The U.S. Department of Labor ("DOL") has issued Prohibited Transaction
Class Exemption 83-1 ("PTCE 83-1") exempting certain transactions involving
mortgage pool investment entities holding mortgages on certain residential
property from the prohibited transaction provisions of ERISA and the Code. See
"ERISA Considerations" in the Prospectus for a discussion of PTCE 83-1 and the
prohibited transaction provisions of ERISA and the Code.

         Prohibited Transaction Exemption 90-83, 55 Fed. Reg. 50249 (December 5,
1990) granted by the DOL to the Underwriter (the "Exemption"), exempts the
purchase and holding of the Class A Certificates by or with "plan assets" of a
Plan from the prohibited transaction provisions of section 406(a) of ERISA (and
the excise taxes imposed by section 4975(c)(1)(A) of the Code) provided that
certain conditions are met. Among the conditions are the following: (i) the
Underwriter is the sole underwriter, or the manager or co-manager of the
underwriting syndicate for such Class A Certificates, (ii) the Class A
Certificates are rated in one of the three highest generic rating categories by
Standard & Poor's Ratings Services, a division of The McGraw-Hill Companies,
Inc. ("S & P"), Moody's Investors Service, Inc., Duff & Phelps Credit Rating Co.
("DCR") or Fitch IBCA, Inc. ("Fitch") (iii) the Class A Certificates are
collateralized by, among other things, obligations that bear interest or are
purchased at a discount and which are secured by single-family

                                      S-75


<PAGE>


residential, multifamily residential or commercial real property (including
obligations secured by leasehold interests on commercial real property), or
fractional undivided interests in such obligations, (iv) the Class A
Certificates are not subordinated to other Certificates of the Trust Fund, (v)
the Plan is an "accredited investor" (as defined under Rule 501(a)(1) of
Regulation D under the Securities Act of 1933, as amended (the "Act")), (vi) the
acquisition of the Class A Certificates by a Plan is on terms that are at least
as favorable to the Plan as they would be in an arm's length transaction with an
unrelated third party, and (vii) the compensation to the Underwriter represents
reasonable compensation, the proceeds to the Seller represent no more than the
fair market value of the obligations securing such Class A Certificates and 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 Agreement and
reimbursement of the Servicer's reasonable expenses in connection therewith. It
is expected that the Class A Certificates will satisfy the conditions of the
corresponding Exemption set forth above in clauses (i), (iii), (iv) and (vii).
Whether the remaining conditions of the exemption will be satisfied with respect
to the Class A Certificates will depend on the circumstances at the time "plan
assets" of a Plan are used to acquire such Certificates. In that connection, the
Class A Certificates will, on the date of their original issue, satisfy the
condition set forth in clause (ii). In addition, if certain additional
conditions specified in the Exemption are met, the Exemption would provide an
exemption from the prohibited transaction provisions of ERISA section 406(b)
(and the excise taxes imposed by section 4975(c)(1)(E) of the Code) relating to
possible self-dealing transactions by fiduciaries who have discretionary
authority, or render investment advice, with respect to Plan assets used to
purchase Class A Certificates where the fiduciary (or its affiliate) is an
obligor on the obligations or receivables held in the Trust Fund. The Exemption
would not apply to certain otherwise prohibited transactions with respect to
Plans sponsored by the following entities (or any affiliate of any such entity):
(a) the Seller, (b) the Underwriter, (c) the Trustee, (d) the Servicer or (e)
any obligor with respect to obligations or receivables included in the Seller
constituting more than five percent of the aggregate unamortized principal
balance of the assets in the Seller.

         Before purchasing a Class A Certificate, a fiduciary of a Plan or any
other person investing "plan assets" of any Plan, should itself confirm that (a)
the Class A Certificates constitute "certificates" for the purposes of the
Exemption and (b) that the specific and general conditions set forth in the
Exemption would be satisfied. In addition to making its own determination as to
the availability of the exemptive relief provided in the Exemption, the
fiduciary or other Plan investor should consider its general fiduciary
obligations under ERISA in determining whether to purchase a Certificate on
behalf or with "plan assets" of a Plan.

         Neither the Exemption nor PTCE 83-1 will apply to the Class M
Certificates, the Class B-1 Certificates or the Class B-2 Certificates;
therefore, the purchase or holding of a Class M Certificate, a Class B-1
Certificate or a Class B-2 Certificate by or with "plan assets" of a Plan may
result in prohibited transactions or the imposition of excise taxes or civil
penalties. Accordingly, transfer of the Class M, Class B-1 or Class B-2
Certificates will not be made unless the transferee (i) executes a
representation letter in form and substance satisfactory to the Trustee and the
Seller stating that (a) it is not, and is not acting on behalf of, any such Plan
or using the "plan assets" of any such Plan to effect such purchase or (b) if it
is an insurance company, that the source of funds used to purchase the Class M,
Class B-1 or Class B-2 Certificates is an "insurance company general account"
(as such term is defined in Section V(e) of Prohibited Transaction Class
Exemption 95-60 ("PTCE 95-60"), 60 Fed. Reg. 35925 (July 12, 1995) and there is
no Plan with respect to which the amount of such general account's reserves and
liabilities for the contract(s) held by or on behalf of such Plan and all other
Plans maintained by the same employer (or affiliate thereof as defined in
Section V(a)(1) of PTCE 95-60 or by the same employee organization, exceed 10%
of the total

                                      S-76


<PAGE>



of all reserves and liabilities of such general account (as such amounts are
determined under Section 1(a) of PTCE 95-60) at the date of acquisition or (ii)
provides an opinion of counsel in form and substance satisfactory to the Trustee
and the Seller that the purchase or holding of the Class M, Class B-1 or Class
B-2 Certificates by or on behalf of such Plan will not result in the assets of
the Trust Fund being deemed to be "plan assets" and subject to the prohibited
transaction provisions of ERISA and the Code and will not subject the Seller,
the Servicer or the Trustee to any obligation in addition to those undertaken in
the Agreement. The Class M, Class B-1 and Class B-2 Certificates will contain a
legend describing such restrictions on transfer and the Agreement will provide
that any attempted or purported transfer in violation of these transfer
restrictions will be null and void and will vest no rights in any purported
transferee.

         Prospective Plan investors should consult with their legal advisors
concerning the impact of ERISA and the Code, the applicability of PTCE 83-1, the
Exemption or other exemptions, and the potential consequences to their specific
circumstances prior to making an investment in the Class A Certificates.
Moreover, each Plan fiduciary should determine whether under the general
fiduciary standards of investment procedure and diversification an investment in
the Class A Certificates is appropriate for the Plan, taking into account the
overall investment policy of the Plan and the composition of the Plan's
investment portfolio.

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

                            LEGAL INVESTMENT MATTERS

         The Class A and Class M Certificates offered hereby will constitute
"mortgage related securities" for purposes of the Secondary Mortgage Market
Enhancement Act of 1984 ("SMMEA"), and, as such, are legal investments for
certain entities to the extent provided in SMMEA. However, institutions subject
to the jurisdiction of the Office of the Comptroller of the Currency, the Board
of Governors of the Federal Reserve System, the Federal Deposit Insurance
Corporation, the Office of Thrift Supervision, the National Credit Union
Administration or federal or state banking, insurance or other regulatory
authorities should review applicable rules, supervisory policies and guidelines,
since certain restrictions may apply to investments in such classes. It should
also be noted that certain states have enacted legislation limiting to varying
extents the ability of certain entities (in particular insurance companies) to
invest in mortgage related securities. Investors should consult with their own
legal advisors in determining whether, and to what extent the Class A and Class
M Certificates constitute legal investments for such investors. See "Legal
Investment" in the Prospectus.

         The Class B-1 and Class B-2 Certificates will not constitute "mortgage
related securities" under SMMEA. The appropriate characterization of the Class
B-1 and Class B-2 Certificates under various legal investment restrictions, and
thus the ability of investors subject to these restrictions to purchase Class
B-1 and Class B-2 Certificates, may be subject to significant interpretive
uncertainties. All investors whose investment authority is subject to legal
restrictions should consult their own legal advisors to determine whether, and
to what extent, the Class B-1 and Class B-2 Certificates will constitute legal
investments for them.

         Except as to the status of the Class A and Class M Certificates as
"mortgage related securities", the Seller makes no representations as to the
proper characterization of the Offered Certificates for legal investment or
financial institution regulatory purposes, or as to the ability of particular
investors to purchase

                                      S-77


<PAGE>


the Offered Certificates under applicable legal investment restrictions. The
uncertainties described above (and any unfavorable future determinations
concerning legal investment or financial institution regulatory characteristic
of the Offered Certificates) may adversely affect the liquidity of the Offered
Certificates.

                                 USE OF PROCEEDS

         Substantially all of the net proceeds to be received from the sale of
the Offered Certificates will be applied by the Seller to the purchase price of
the Mortgage Loans.

                                  UNDERWRITING

         Subject to the terms and conditions set forth in the underwriting
agreement, and the terms agreement each dated January 28, 1998 (collectively,
the "Underwriting Agreement") each among the Seller, HomeSide Lending and the
Underwriter, the Seller has agreed to sell to the Underwriter and the
Underwriter has agreed to purchase from the Seller, all of the Offered
Certificates.

         The Underwriting Agreement provides that the Underwriter's obligations
thereunder are subject to certain conditions precedent and that the Underwriter
will be obligated to purchase all of the Offered Certificates if any are
purchased.

         The distribution of the Offered Certificates by the Underwriter will be
effected from time to time in one or more negotiated transactions, or otherwise,
at varying prices to be determined, in each case, at the time of sale. The
Underwriter may effect such transactions by selling the Offered Certificates to
or through dealers, and such dealers may receive from the Underwriter, for whom
they act as agents, compensation in the form of underwriting discounts,
concessions or commissions. The Underwriter and any dealers that participate
with the Underwriter in the distribution of the Offered Certificates may be
deemed to be underwriters, and any discounts, concessions or commissions
received by them, and any profit on the resale of the Offered Certificates
positioned by them, may be deemed to be underwriting discounts and commissions
under the Act.

         The Underwriting Agreement provides that the Seller or HomeSide Lending
will indemnify the Underwriter against certain civil liabilities, including
liabilities under the Act.

                                  LEGAL MATTERS

         Certain legal matters will be passed upon for the Seller by Morgan,
Lewis & Bockius LLP, New York, New York and for the Underwriter by Thacher
Proffitt & Wood, New York, New York. The material federal income tax
consequences of the Certificates will be passed upon for the Seller by Morgan,
Lewis & Bockius LLP.

                                     RATINGS

         It is a condition to the issuance of the Offered Certificates that the
Class A Certificates (other than the Class A-9, Class A-P and Class A-X
Certificates) be rated "AAA" by each of Fitch, S&P and DCR, that the Class A-9,
Class A-P and Class A-X Certificates be rated "AAA" by each of Fitch and DCR and
"AAAr" by S&P, and that the Class M, Class B-1 and Class B-2 Certificates be
rated at least "AA", "A" and "BBB", respectively, by each of Fitch and DCR.

                                      S-78


<PAGE>


         The ratings assigned by Fitch to mortgage pass-through certificates
address the likelihood of the receipt by Certificateholders of all distributions
to which such Certificateholders are entitled. Fitch's ratings address the
structural and legal aspects associated with the Certificates, including the
nature of the underlying mortgage loans. Fitch's ratings on mortgage
pass-through certificates do not represent any assessment of the likelihood or
rate of principal prepayments. The ratings do not address the possibility that
Certificateholders might suffer a lower than anticipated yield.

         The ratings by DCR assigned to the Offered Certificates do not
constitute a recommendation to purchase or sell such Certificates. Rather, they
are an indication of the likelihood of the payment of principal and interest as
set forth in the transaction documentation. The ratings do not address the
effect on the Offered Certificates' yield attributable to prepayments or
recoveries on the underlying Mortgage Loans. Further, the ratings on the Class
A-9 and Class A-X Certificates do not address whether investors will recoup
their initial investment. Additionally, the rating on the Class A-R Certificate
addresses only the return of the Class A-R Certificate's principal balance and
interest thereon at the stated rate.

         S&P's ratings on mortgage pass-through certificates address the
likelihood of receipt by Certificateholders of payments required under the
operative agreements. S&P assigns the additional rating of "r" to highlight
classes of securities that S&P believes may experience high volatility or high
variability in expected returns due to non-credit risks. S&P's ratings take into
consideration the credit quality of the mortgage pool including any credit
support providers, structural and legal aspects associated with the
certificates, and the extent to which the payment stream of the mortgage pool is
adequate to make payment required under the certificates. S&P's ratings on
mortgage pass-through certificates do not, however, constitute a statement
regarding the frequency of prepayments on the mortgage loans. S&P's ratings do
not address the possibility that investors may suffer a lower than anticipated
yield.

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

         The Seller has not requested a rating of the Offered Certificates by
any rating agency other than Fitch, DCR and S&P and the Seller has not provided
information relating to the Certificates offered hereby or the Mortgage Loans to
any rating agency other than Fitch, DCR and S&P. However, there can be no
assurance as to whether any other rating agency will rate the Offered
Certificates or, if another rating agency rates such Certificates, what rating
would be assigned to such Certificates by such rating agency. Any such
unsolicited rating assigned by another rating agency to the Offered Certificates
may be lower than the rating assigned to such Certificates by any, or all, of
Fitch, DCR and S&P.

                                      S-79


<PAGE>


               GLOSSARY OF DEFINED TERMS IN PROSPECTUS SUPPLEMENT

                                                                           Page
                                                                           ----

Act........................................................................S-76
Adjusted Lockout Percentage................................................S-67
Adjustment Amount..........................................................S-72
Advances...................................................................S-14
Agreement...................................................................S-7
Available Distribution Amount..............................................S-56
Bankruptcy Amount..........................................................S-73
Bankruptcy Loss............................................................S-73
Book-Entry Certificates....................................................S-52
Cede.......................................................................S-52
Certificate Account........................................................S-49
Certificate Owner...........................................................S-7
Certificate Rate...........................................................S-13
Certificateholders..........................................................S-7
Certificates..............................................................Cover
Class A Certificates......................................................Cover
Class A Percentage.........................................................S-12
Class A-P Amount...........................................................S-61
Class A-P Deferred Amount..................................................S-61
Class A-P Shortfall........................................................S-60
Class A-5 Component One.....................................................S-5
Class A-5 Component Two.....................................................S-5
Class A-7 Accrual Amount...................................................S-59
Class A-7 Component One.....................................................S-5
Class A-7 Component Two.....................................................S-5
Class A-7 Component One Accrual Amount.....................................S-61
Class A-7 Component Two Accrual Amount.....................................S-62
Class A-7 Component One Accretion Termination Date.........................S-61
Class A-7 Component Two Accretion Termination Date.........................S-62
Class A-9 Notional Amount.................................................Cover
Class A-X Notional Amount.................................................Cover
Class B Certificates......................................................Cover
Class B-1 Percentage.......................................................S-12
Class B-2 Percentage.......................................................S-12
Class M Percentage.........................................................S-12
Code.......................................................................S-16
Collateral Reduction Trigger Date..........................................S-65
Collection Account.........................................................S-49
Commission..................................................................S-4
Component...................................................................S-5
Corporate Trust Office.....................................................S-50
Credit Support.............................................................S-70
Credit Support Depletion Date..............................................S-59

                                      S-80

<PAGE>



Cut-off Date...............................................................S-21
DCR.........................................................................S-3
Debt Service Reduction.....................................................S-73
Defaulted Mortgage Loan....................................................S-50
Deficient Valuation........................................................S-73
Definitive Certificates....................................................S-59
Discount Mortgage Loans....................................................S-59
Distribution Date..........................................................S-12
DOL........................................................................S-75
DTC.........................................................................S-7
Due Date....................................................................S-7
Eligible Funds.............................................................S-61
ERISA......................................................................S-17
Excess Bankruptcy Losses...................................................S-73
Excess Fraud Losses........................................................S-73
Excess Interest.............................................................S-6
Excess Losses..............................................................S-72
Excess Special Hazard Losses...............................................S-72
Exemption..................................................................S-75
FHLMC......................................................................S-22
Fitch.......................................................................S-3
FNMA.......................................................................S-22
Fraud Loss Amount..........................................................S-72
Fraud Losses...............................................................S-72
Indirect Participants......................................................S-53
Interest Accrual Amount....................................................S-60
Interest Shortfall.........................................................S-60
Liquidated Mortgage Loan...................................................S-66
Liquidation Principal......................................................S-66
Lockout Liquidation Amount.................................................S-67
Lockout Percentage.........................................................S-67
Lockout Prepayment Percentage..............................................S-67
Lockout Principal Distribution Amount......................................S-67
Master REMIC................................................................S-3
Modeling Assumptions.......................................................S-33
Monthly Payments............................................................S-7
Mortgage Loans............................................................Cover
Mortgage Loan Schedule.....................................................S-48
Mortgage Note..............................................................S-21
Mortgage Pool.............................................................Cover
Mortgage Pool Principal Balance............................................S-71
Mortgaged Properties.......................................................S-21
Mortgage Rates.............................................................S-23
Net Mortgage Rate..........................................................S-59
Non-Discount Mortgage Loans................................................S-59
Non-Offered Class B Certificates..........................................Cover
Non-Offered Class B Percentage.............................................S-12

                                      S-81

<PAGE>



Non-PO Allocated Amount....................................................S-60
Non-PO Class A Certificates.................................................S-5
Non-PO Class A Optimal Principal Amount....................................S-67
Non-PO Class A Percentage..................................................S-68
Non-PO Class A Prepayment Percentage.......................................S-68
Non-PO Class A Principal Balance...........................................S-68
Non-PO Percentage..........................................................S-59
Non-Recoverable Advance....................................................S-50
Non-Supported Interest Shortfall...........................................S-49
Offered Certificates......................................................Cover
Original Subordinated Principal Balance....................................S-68
PACs........................................................................S-5
Participant................................................................S-53
Percentage Reduction Factor................................................S-66
Plan.......................................................................S-16
Planned Principal Balance..................................................S-58
PO Allocated Amount........................................................S-60
PO Percentage..............................................................S-59
Prepayment Interest Shortfall..............................................S-49
Prepayment Model...........................................................S-33
Principal Prepayment Period................................................S-12
Prospectus................................................................Cover
PTCE 83-1..................................................................S-75
Realized Loss..............................................................S-72
Record Date................................................................S-55
REMIC.......................................................................S-3
Remittance Rate............................................................S-59
Rules......................................................................S-53
S & P.......................................................................S-3
Scheduled Principal Balance................................................S-66
Seller....................................................................Cover
Senior Liquidation Amount..................................................S-66
Servicer..................................................................Cover
Servicer Remittance Date...................................................S-49
Servicing Fee..............................................................S-13
SMMEA......................................................................S-17
Special Hazard Amount......................................................S-72
Special Hazard Loss........................................................S-72
Step Down Percentage.......................................................S-67
Stripped Interest Rate.....................................................S-61
Subordinated Certificates...................................................S-6
Subordinated Lock-out Amount...............................................S-70
Subordinated Optimal Principal Amount......................................S-69
Subordinated Percentage....................................................S-69
Subordinated Prepayment Percentage.........................................S-69
Subservicers...............................................................S-21
Subsidiary REMIC............................................................S-3

                                      S-82

<PAGE>



TAC.........................................................................S-5
Targeted Principal Balance.................................................S-58
Trustee.....................................................................S-6
Trustee Fee................................................................S-50
Trust Fund................................................................Cover
Underwriting Agreement.....................................................S-78
Underwriter...............................................................Cover



                                      S-83

<PAGE>


<TABLE>
<CAPTION>

                                                      APPENDIX A


                              Class A6                 Class A5
                              Targeted                Component 2                 Class A10                   Percentage
    Distribution              Principal            Planned Principal          Planned Principal               Reduction
        Date                   Balance                  Balance                    Balance                      Factor
- ---------------            --------------          -----------------          -----------------               ----------
<S>                         <C>                       <C>                        <C>                           <C>  
Initial Balance            $23,954,379.00            $14,624,421.00             $1,049,002.00                 --
February 1998               23,837,034.09             14,624,421.00              1,049,002.00                 0.24232247%
March 1998                  23,698,417.49             14,624,421.00              1,049,002.00                 0.28955597%
April 1998                  23,538,605.30             14,624,421.00              1,049,002.00                 0.33703475%
May 1998                    23,357,691.67             14,624,421.00              1,049,002.00                 0.38476147%
June 1998                   23,155,800.56             14,624,421.00              1,049,002.00                 0.43273882%
July 1998                   22,933,085.72             14,624,421.00              1,049,002.00                 0.48096955%
August 1998                 22,689,730.64             14,624,421.00              1,049,002.00                 0.52945646%
September 1998              22,425,948.34             14,624,421.00              1,049,002.00                 0.57820237%
October 1998                22,141,981.23             14,624,421.00              1,049,002.00                 0.62721017%
November 1998               21,838,100.76             14,624,421.00              1,049,002.00                 0.67648281%
December 1998               21,650,906.52             14,479,675.51              1,038,619.48                 0.72602325%
January 1999                21,451,851.54             14,327,045.96              1,027,671.45                 0.77583455%
February 1999               21,241,242.20             14,166,598.83              1,016,162.66                 0.82589007%
March 1999                  21,019,399.62             13,998,399.72              1,004,097.82                 0.87622317%
April 1999                  20,786,676.05             13,822,523.29                991,482.30                 0.92680595%
May 1999                    20,543,437.08             13,639,043.05                978,321.36                 0.97767311%
June 1999                   20,290,069.67             13,448,036.44                964,620.56                 1.02882787%
July 1999                   20,026,981.43             13,249,584.76                950,385.72                 1.08027351%
August 1999                 19,754,599.76             13,043,773.13                935,622.96                 1.13201336%
September 1999              19,473,395.72             12,830,705.83                920,339.76                 1.18395280%
October 1999                19,183,839.58             12,610,479.83                904,543.06                 1.23616406%
November 1999               18,886,469.81             12,383,228.22                888,242.42                 1.28843967%
December 1999               18,581,817.03             12,149,074.31                871,446.69                 1.34086434%
January 2000                18,270,588.21             11,908,248.52                854,172.38                 1.39275156%
February 2000               17,954,100.85             11,661,370.42                836,463.95                 1.44149838%
March 2000                  17,633,510.81             11,408,974.76                818,359.74                 1.48759655%
April 2000                  17,310,820.15             11,152,153.08                799,938.05                 1.52714014%
May 2000                    16,988,175.23             10,892,129.66                781,286.71                 1.55897609%
June 2000                   16,668,656.35             10,630,775.13                762,539.89                 1.57824366%
July 2000                   16,356,161.64             10,370,560.71                743,874.85                 1.58014216%
August 2000                 16,050,850.19             10,111,654.75                725,303.66                 1.58079759%
September 2000              15,752,599.64              9,854,050.59                706,825.85                 1.58145848%
October 2000                15,461,289.51              9,597,741.61                688,440.94                 1.58212486%
November 2000               15,176,801.22              9,342,721.21                670,148.46                 1.58279681%
December 2000               14,899,018.00              9,088,982.83                651,947.94                 1.58347437%


                                      S-84

<PAGE>



                              Class A6                  Class A5
                              Targeted                 Component 2                 Class A10                  Percentage
  Distribution                Principal             Planned Principal          Planned Principal              Reduction
      Date                     Balance                   Balance                    Balance                     Factor
- ----------------            -------------           -----------------          -----------------              -----------
<S>                         <C>                       <C>                        <C>                          <C>  
January 2001                14,627,824.92              8,836,519.96                633,838.91                 1.58415760%
February 2001               14,363,108.82              8,585,326.11                615,820.91                 1.58484655%
March 2001                  14,104,758.31              8,335,394.82                597,893.47                 1.58554129%
April 2001                  13,852,663.73              8,086,719.66                580,056.13                 1.58624188%
May 2001                    13,606,717.14              7,839,294.27                562,308.44                 1.58694836%
June 2001                   13,366,812.25              7,593,112.27                544,649.94                 1.58766081%
July 2001                   13,132,844.46              7,348,167.36                527,080.17                 1.58837928%
August 2001                 12,904,710.78              7,104,453.25                509,598.68                 1.58910384%
September 2001              12,682,309.82              6,861,963.69                492,205.03                 1.58983454%
October 2001                12,465,541.79              6,620,692.45                474,898.78                 1.59057146%
November 2001               12,254,308.45              6,380,633.35                457,679.46                 1.59131464%
December 2001               12,048,513.08              6,141,780.24                440,546.65                 1.59206417%
January 2002                11,848,060.49              5,904,126.99                423,499.91                 1.59282010%
February 2002               11,652,856.97              5,667,667.52                406,538.80                 1.59358250%
March 2002                  11,462,810.26              5,432,395.77                389,662.88                 1.59435143%
April 2002                  11,277,829.57              5,198,305.71                372,871.73                 1.59512698%
May 2002                    11,097,825.49              4,965,391.36                356,164.90                 1.59590919%
June 2002                   10,922,710.06              4,733,646.75                339,541.98                 1.59669816%
July 2002                   10,752,396.65              4,503,065.95                323,002.54                 1.59749394%
August 2002                 10,586,800.00              4,273,643.06                306,546.16                 1.59829660%
September 2002              10,425,836.21              4,045,372.23                290,172.41                 1.59910623%
October 2002                10,269,422.67              3,818,247.60                273,880.89                 1.59992289%
November 2002               10,117,478.05              3,592,263.38                257,671.16                 1.60074666%
December 2002                9,969,922.34              3,367,413.79                241,542.81                 1.60157762%
January 2003                 9,826,676.75              3,143,693.09                225,495.45                 1.60241584%
February 2003                9,705,823.94              2,936,510.72                210,634.36                 1.60326139%
March 2003                   9,588,976.69              2,730,441.14                195,853.10                 1.60411437%
April 2003                   9,476,060.36              2,525,478.75                181,151.26                 1.60497484%
May 2003                     9,367,001.52              2,321,618.02                166,528.44                 1.60584290%
June 2003                    9,261,727.87              2,118,853.43                151,984.24                 1.60671861%
July 2003                    9,160,168.28              1,917,179.48                137,518.27                 1.60760207%
August 2003                  9,062,252.72              1,716,590.73                123,130.15                 1.60849336%
September 2003               8,967,912.28              1,517,081.73                108,819.47                 1.60939257%
October 2003                 8,877,079.13              1,318,647.10                 94,585.86                 1.61029977%
November 2003                8,789,686.53              1,121,281.45                 80,428.93                 1.61121507%
December 2003                8,705,668.76                924,979.46                 66,348.29                 1.61213855%
January 2004                 8,624,961.19                729,735.80                 52,343.56                 1.61307029%
February 2004                8,553,048.23                538,819.44                 38,649.23                 1.61401040%


                                      S-85

<PAGE>



                              Class A6                   Class A5
                              Targeted                  Component 2                Class A10                  Percentage
 Distribution                 Principal              Planned Principal         Planned Principal              Reduction
     Date                      Balance                    Balance                   Balance                     Factor
- --------------               ------------            -----------------         -----------------              -----------
<S>                         <C>                       <C>                        <C>                         <C>  
March 2004                   8,483,507.96                349,693.84                 25,083.35                 1.61495896%
April 2004                   8,411,054.23                167,902.93                 12,043.59                 1.61591608%
May 2004                     8,329,451.43                      0.00                      0.00                 1.61688183%
June 2004                    8,093,607.82                      0.00                      0.00                 1.61785633%
July 2004                    7,861,566.25                      0.00                      0.00                 1.61883967%
August 2004                  7,633,264.90                      0.00                      0.00                 1.61983195%
September 2004               7,408,642.92                      0.00                      0.00                 1.62083328%
October 2004                 7,187,640.34                      0.00                      0.00                 1.62184375%
November 2004                6,970,198.15                      0.00                      0.00                 1.62286347%
December 2004                6,756,258.20                      0.00                      0.00                 1.62389254%
January 2005                 6,545,763.24                      0.00                      0.00                 1.62493108%
February 2005                6,354,472.80                      0.00                      0.00                 1.62597919%
March 2005                   6,166,236.35                      0.00                      0.00                 1.62703698%
April 2005                   5,981,002.42                      0.00                      0.00                 1.62810457%
May 2005                     5,798,720.37                      0.00                      0.00                 1.62918207%
June 2005                    5,619,340.31                      0.00                      0.00                 1.63026959%
July 2005                    5,442,813.14                      0.00                      0.00                 1.63136726%
August 2005                  5,269,090.53                      0.00                      0.00                 1.63247518%
September 2005               5,098,124.89                      0.00                      0.00                 1.63359349%
October 2005                 4,929,869.36                      0.00                      0.00                 1.63472231%
November 2005                4,764,277.83                      0.00                      0.00                 1.63586176%
December 2005                4,601,304.88                      0.00                      0.00                 1.63701196%
January 2006                 4,440,905.81                      0.00                      0.00                 1.63817305%
February 2006                4,296,992.23                      0.00                      0.00                 1.63934516%
March 2006                   4,128,730.78                      0.00                      0.00                 1.64052842%
April 2006                   3,962,968.06                      0.00                      0.00                 1.64172296%
May 2006                     3,799,735.05                      0.00                      0.00                 1.64292892%
June 2006                    3,638,988.35                      0.00                      0.00                 1.64414644%
July 2006                    3,480,685.23                      0.00                      0.00                 1.64537566%
August 2006                  3,324,783.66                      0.00                      0.00                 1.64661673%
September 2006               3,171,242.25                      0.00                      0.00                 1.64786978%
October 2006                 3,020,020.26                      0.00                      0.00                 1.64913498%
November 2006                2,871,077.62                      0.00                      0.00                 1.65041246%
December 2006                2,724,374.85                      0.00                      0.00                 1.65170239%
January 2007                 2,579,873.13                      0.00                      0.00                 1.65300491%
February 2007                2,451,860.67                      0.00                      0.00                 1.65432018%
March 2007                   2,325,541.68                      0.00                      0.00                 1.65564837%
April 2007                   2,200,888.34                      0.00                      0.00                 1.65698963%


                                      S-86

<PAGE>



                               Class A6                     Class A5
                               Targeted                    Component 2                Class A10               Percentage
 Distribution                  Principal                Planned Principal         Planned Principal           Reduction
     Date                       Balance                      Balance                   Balance                  Factor
- --------------               ------------               -----------------         -----------------           -----------
<S>                         <C>                       <C>                        <C>                         <C>  
May 2007                     2,077,873.25                      0.00                      0.00                 1.65834414%
June 2007                    1,956,469.42                      0.00                      0.00                 1.65971206%
July 2007                    1,836,650.24                      0.00                      0.00                 1.66109357%
August 2007                  1,718,389.52                      0.00                      0.00                 1.66248882%
September 2007               1,601,661.45                      0.00                      0.00                 1.66389801%
October 2007                 1,486,440.59                      0.00                      0.00                 1.66532132%
November 2007                1,372,701.89                      0.00                      0.00                 1.66675892%
December 2007                1,260,420.65                      0.00                      0.00                 1.66821100%
January 2008                 1,149,572.57                      0.00                      0.00                 1.66967775%
February 2008                1,040,133.66                      0.00                      0.00                 1.67115937%
March 2008                     932,080.32                      0.00                      0.00                 1.67265604%
April 2008                     825,389.30                      0.00                      0.00                 1.67416797%
May 2008                       720,037.66                      0.00                      0.00                 1.67569536%
June 2008                      616,002.83                      0.00                      0.00                 1.67723842%
July 2008                      513,262.55                      0.00                      0.00                 1.67879735%
August 2008                    411,794.92                      0.00                      0.00                 1.68037237%
September 2008                 311,578.31                      0.00                      0.00                 1.68196369%
October 2008                   212,591.45                      0.00                      0.00                 1.68357154%
November 2008                  114,813.38                      0.00                      0.00                 1.68519614%
December 2008                   18,223.42                      0.00                      0.00                 1.68683772%
January 2009                         0.00                      0.00                      0.00                 1.68849651%
February 2009                        0.00                      0.00                      0.00                 1.69017274%
March 2009                           0.00                      0.00                      0.00                 1.69148582%
April 2009                           0.00                      0.00                      0.00                 1.69296660%
May 2009                             0.00                      0.00                      0.00                 1.69469003%
June 2009                            0.00                      0.00                      0.00                 1.69643181%
July 2009                            0.00                      0.00                      0.00                 1.69819219%
August 2009                          0.00                      0.00                      0.00                 1.69997144%
September 2009                       0.00                      0.00                      0.00                 1.70176982%
October 2009                         0.00                      0.00                      0.00                 1.70358761%
November 2009                        0.00                      0.00                      0.00                 1.70542507%
December 2009                        0.00                      0.00                      0.00                 1.70728250%
January 2010                         0.00                      0.00                      0.00                 1.70916018%
February 2010                        0.00                      0.00                      0.00                 1.71105841%
March 2010                           0.00                      0.00                      0.00                 1.71297748%
April 2010                           0.00                      0.00                      0.00                 1.71491769%
May 2010                             0.00                      0.00                      0.00                 1.71687936%
June 2010                            0.00                      0.00                      0.00                 1.71886281%


                                      S-87

<PAGE>



                                  Class A6                   Class A5
                                  Targeted                 Component 2                Class A10               Percentage
 Distribution                     Principal              Planned Principal         Planned Principal          Reduction
     Date                         Balance                    Balance                   Balance                  Factor
- --------------                    ---------              -----------------         -----------------          -----------
<S>                         <C>                       <C>                        <C>                         <C>  
July 2010                            0.00                      0.00                      0.00                 1.72086835%
August 2010                          0.00                      0.00                      0.00                 1.72289632%
September 2010                       0.00                      0.00                      0.00                 1.72494704%
October 2010                         0.00                      0.00                      0.00                 1.72702086%
November 2010                        0.00                      0.00                      0.00                 1.72911814%
December 2010                        0.00                      0.00                      0.00                 1.73123922%
January 2011                         0.00                      0.00                      0.00                 1.73338446%
February 2011                        0.00                      0.00                      0.00                 1.73555424%
March 2011                           0.00                      0.00                      0.00                 1.73774894%
April 2011                           0.00                      0.00                      0.00                 1.73996893%
May 2011                             0.00                      0.00                      0.00                 1.74221461%
June 2011                            0.00                      0.00                      0.00                 1.74448639%
July 2011                            0.00                      0.00                      0.00                 1.74678466%
August 2011                          0.00                      0.00                      0.00                 1.74910986%
September 2011                       0.00                      0.00                      0.00                 1.75146239%
October 2011                         0.00                      0.00                      0.00                 1.75384271%
November 2011                        0.00                      0.00                      0.00                 1.75625124%
December 2011                        0.00                      0.00                      0.00                 1.75868846%
January 2012                         0.00                      0.00                      0.00                 1.76115481%
February 2012                        0.00                      0.00                      0.00                 1.76365078%
March 2012                           0.00                      0.00                      0.00                 1.76617684%
April 2012                           0.00                      0.00                      0.00                 1.76873349%
May 2012                             0.00                      0.00                      0.00                 1.77132124%
June 2012                            0.00                      0.00                      0.00                 1.77394059%
July 2012                            0.00                      0.00                      0.00                 1.77659208%
August 2012                          0.00                      0.00                      0.00                 1.77927625%
September 2012                       0.00                      0.00                      0.00                 1.78199386%
October 2012                         0.00                      0.00                      0.00                 1.78396049%
November 2012                        0.00                      0.00                      0.00                 1.78673642%
December 2012                        0.00                      0.00                      0.00                 1.78954713%
January 2013                         0.00                      0.00                      0.00                 1.79239323%
February 2013                        0.00                      0.00                      0.00                 1.79527532%
March 2013                           0.00                      0.00                      0.00                 1.79819404%
April 2013                           0.00                      0.00                      0.00                 1.80115002%
May 2013                             0.00                      0.00                      0.00                 1.80414391%
June 2013                            0.00                      0.00                      0.00                 1.80717640%
July 2013                            0.00                      0.00                      0.00                 1.81024816%
August 2013                          0.00                      0.00                      0.00                 1.81335989%


                                      S-88

<PAGE>



                                  Class A6                  Class A5
                                  Targeted                 Component 2                Class A10                Percentage
 Distribution                     Principal             Planned Principal         Planned Principal            Reduction
     Date                          Balance                   Balance                   Balance                  Factor
- --------------                    ---------             -----------------         -----------------           -----------
<S>                         <C>                       <C>                        <C>                         <C>  
September 2013                       0.00                      0.00                      0.00                 1.81651232%
October 2013                         0.00                      0.00                      0.00                 1.81970618%
November 2013                        0.00                      0.00                      0.00                 1.82294223%
December 2013                        0.00                      0.00                      0.00                 1.82622123%
January 2014                         0.00                      0.00                      0.00                 1.82954398%
February 2014                        0.00                      0.00                      0.00                 1.83291129%
March 2014                           0.00                      0.00                      0.00                 1.83632398%
April 2014                           0.00                      0.00                      0.00                 1.83978292%
May 2014                             0.00                      0.00                      0.00                 1.84328896%
June 2014                            0.00                      0.00                      0.00                 1.84684301%
July 2014                            0.00                      0.00                      0.00                 1.85044598%
August 2014                          0.00                      0.00                      0.00                 1.85409882%
September 2014                       0.00                      0.00                      0.00                 1.85780247%
October 2014                         0.00                      0.00                      0.00                 1.86155795%
November 2014                        0.00                      0.00                      0.00                 1.86536625%
December 2014                        0.00                      0.00                      0.00                 1.86922842%
January 2015                         0.00                      0.00                      0.00                 1.87314553%
February 2015                        0.00                      0.00                      0.00                 1.87711867%
March 2015                           0.00                      0.00                      0.00                 1.88114898%
April 2015                           0.00                      0.00                      0.00                 1.88523760%
May 2015                             0.00                      0.00                      0.00                 1.88938572%
June 2015                            0.00                      0.00                      0.00                 1.89359457%
July 2015                            0.00                      0.00                      0.00                 1.89786539%
August 2015                          0.00                      0.00                      0.00                 1.90219947%
September 2015                       0.00                      0.00                      0.00                 1.90659814%
October 2015                         0.00                      0.00                      0.00                 1.91106276%
November 2015                        0.00                      0.00                      0.00                 1.91559472%
December 2015                        0.00                      0.00                      0.00                 1.92013442%
January 2016                         0.00                      0.00                      0.00                 1.92361027%
February 2016                        0.00                      0.00                      0.00                 1.92833350%
March 2016                           0.00                      0.00                      0.00                 1.93312965%
April 2016                           0.00                      0.00                      0.00                 1.93800032%
May 2016                             0.00                      0.00                      0.00                 1.94294715%
June 2016                            0.00                      0.00                      0.00                 1.94797185%
July 2016                            0.00                      0.00                      0.00                 1.95307614%
August 2016                          0.00                      0.00                      0.00                 1.95826184%
September 2016                       0.00                      0.00                      0.00                 1.96353078%
October 2016                         0.00                      0.00                      0.00                 1.96888489%


                                      S-89

<PAGE>



                                  Class A6                  Class A5
                                  Targeted                 Component 2                Class A10                Percentage
 Distribution                     Principal             Planned Principal         Planned Principal            Reduction
     Date                          Balance                   Balance                   Balance                   Factor
- --------------                     -------              -----------------         -----------------           -----------
<S>                         <C>                       <C>                        <C>                         <C>  
November 2016                        0.00                      0.00                      0.00                 1.97432612%
December 2016                        0.00                      0.00                      0.00                 1.97985650%
January 2017                         0.00                      0.00                      0.00                 1.98547812%
February 2017                        0.00                      0.00                      0.00                 1.99119315%
March 2017                           0.00                      0.00                      0.00                 1.99700379%
April 2017                           0.00                      0.00                      0.00                 2.00291235%
May 2017                             0.00                      0.00                      0.00                 2.00892120%
June 2017                            0.00                      0.00                      0.00                 2.01503278%
July 2017                            0.00                      0.00                      0.00                 2.02124961%
August 2017                          0.00                      0.00                      0.00                 2.02757445%
September 2017                       0.00                      0.00                      0.00                 2.03265035%
October 2017                         0.00                      0.00                      0.00                 2.03646744%
November 2017                        0.00                      0.00                      0.00                 2.04305680%
December 2017                        0.00                      0.00                      0.00                 2.04764164%
January 2018                         0.00                      0.00                      0.00                 2.05358016%
February 2018                        0.00                      0.00                      0.00                 2.06047820%
March 2018                           0.00                      0.00                      0.00                 2.06750149%
April 2018                           0.00                      0.00                      0.00                 2.07465333%
May 2018                             0.00                      0.00                      0.00                 2.08193711%
June 2018                            0.00                      0.00                      0.00                 2.08935638%
July 2018                            0.00                      0.00                      0.00                 2.09691478%
August 2018                          0.00                      0.00                      0.00                 2.10461610%
September 2018                       0.00                      0.00                      0.00                 2.11246427%
October 2018                         0.00                      0.00                      0.00                 2.12046336%
November 2018                        0.00                      0.00                      0.00                 2.12861759%
December 2018                        0.00                      0.00                      0.00                 2.13693134%
January 2019                         0.00                      0.00                      0.00                 2.14540916%
February 2019                        0.00                      0.00                      0.00                 2.15405578%
March 2019                           0.00                      0.00                      0.00                 2.16287608%
April 2019                           0.00                      0.00                      0.00                 2.17187518%
May 2019                             0.00                      0.00                      0.00                 2.18105837%
June 2019                            0.00                      0.00                      0.00                 2.19043116%
July 2019                            0.00                      0.00                      0.00                 2.19999927%
August 2019                          0.00                      0.00                      0.00                 2.20976866%
September 2019                       0.00                      0.00                      0.00                 2.21974556%
October 2019                         0.00                      0.00                      0.00                 2.22949009%
November 2019                        0.00                      0.00                      0.00                 2.23926027%
December 2019                        0.00                      0.00                      0.00                 2.24987558%


                                      S-90

<PAGE>



                                  Class A6                  Class A5
                                  Targeted                 Component 2                Class A10               Percentage
  Distribution                    Principal             Planned Principal         Planned Principal           Reduction
      Date                         Balance                   Balance                   Balance                  Factor
- ---------------                   ---------             -----------------         -----------------           -----------
<S>                         <C>                       <C>                        <C>                          <C>  
January 2020                         0.00                      0.00                      0.00                 2.26072515%
February 2020                        0.00                      0.00                      0.00                 2.27181659%
March 2020                           0.00                      0.00                      0.00                 2.28315785%
April 2020                           0.00                      0.00                      0.00                 2.29475720%
May 2020                             0.00                      0.00                      0.00                 2.30662330%
June 2020                            0.00                      0.00                      0.00                 2.31876522%
July 2020                            0.00                      0.00                      0.00                 2.33119241%
August 2020                          0.00                      0.00                      0.00                 2.34391478%
September 2020                       0.00                      0.00                      0.00                 2.35694268%
October 2020                         0.00                      0.00                      0.00                 2.37028699%
November 2020                        0.00                      0.00                      0.00                 2.38395907%
December 2020                        0.00                      0.00                      0.00                 2.39797085%
January 2021                         0.00                      0.00                      0.00                 2.41233485%
February 2021                        0.00                      0.00                      0.00                 2.42706420%
March 2021                           0.00                      0.00                      0.00                 2.44217270%
April 2021                           0.00                      0.00                      0.00                 2.45767486%
May 2021                             0.00                      0.00                      0.00                 2.47358590%
June 2021                            0.00                      0.00                      0.00                 2.48992189%
July 2021                            0.00                      0.00                      0.00                 2.50669973%
August 2021                          0.00                      0.00                      0.00                 2.52393720%
September 2021                       0.00                      0.00                      0.00                 2.54165309%
October 2021                         0.00                      0.00                      0.00                 2.55986721%
November 2021                        0.00                      0.00                      0.00                 2.57860047%
December 2021                        0.00                      0.00                      0.00                 2.59787497%
January 2022                         0.00                      0.00                      0.00                 2.61771410%
February 2022                        0.00                      0.00                      0.00                 2.63814260%
March 2022                           0.00                      0.00                      0.00                 2.65918666%
April 2022                           0.00                      0.00                      0.00                 2.68087409%
May 2022                             0.00                      0.00                      0.00                 2.70323437%
June 2022                            0.00                      0.00                      0.00                 2.72629879%
July 2022                            0.00                      0.00                      0.00                 2.75010066%
August 2022                          0.00                      0.00                      0.00                 2.77467188%
September 2022                       0.00                      0.00                      0.00                 2.79862081%
October 2022                         0.00                      0.00                      0.00                 2.82480849%
November 2022                        0.00                      0.00                      0.00                 2.85062107%
December 2022                        0.00                      0.00                      0.00                 2.87726179%
January 2023                         0.00                      0.00                      0.00                 2.90169649%
February 2023                        0.00                      0.00                      0.00                 2.93147818%


                                      S-91

<PAGE>



                                  Class A6                 Class A5
                                  Targeted                Component 2                 Class A10                Percentage
 Distribution                     Principal            Planned Principal          Planned Principal            Reduction
     Date                          Balance                   Balance                   Balance                  Factor
- --------------                    ---------            -----------------          -----------------           -----------
<S>                                  <C>                       <C>                       <C>                  <C>        
March 2023                           0.00                      0.00                      0.00                 2.96234003%
April 2023                           0.00                      0.00                      0.00                 2.99434123%
May 2023                             0.00                      0.00                      0.00                 3.02754532%
June 2023                            0.00                      0.00                      0.00                 3.06170017%
July 2023                            0.00                      0.00                      0.00                 3.09619753%
August 2023                          0.00                      0.00                      0.00                 3.13337605%
September 2023                       0.00                      0.00                      0.00                 3.17206080%
October 2023                         0.00                      0.00                      0.00                 3.21234435%
November 2023                        0.00                      0.00                      0.00                 3.25432701%
December 2023                        0.00                      0.00                      0.00                 3.29811765%
January 2024                         0.00                      0.00                      0.00                 3.34383463%
February 2024                        0.00                      0.00                      0.00                 3.39160691%
March 2024                           0.00                      0.00                      0.00                 3.44157518%
April 2024                           0.00                      0.00                      0.00                 3.49389331%
May 2024                             0.00                      0.00                      0.00                 3.54872985%
June 2024                            0.00                      0.00                      0.00                 3.60626989%
July 2024                            0.00                      0.00                      0.00                 3.66671710%
August 2024                          0.00                      0.00                      0.00                 3.73029615%
September 2024                       0.00                      0.00                      0.00                 3.79725545%
October 2024                         0.00                      0.00                      0.00                 3.86787041%
November 2024                        0.00                      0.00                      0.00                 3.94244718%
December 2024                        0.00                      0.00                      0.00                 4.02069172%
January 2025                         0.00                      0.00                      0.00                 4.10289314%
February 2025                        0.00                      0.00                      0.00                 4.19144542%
March 2025                           0.00                      0.00                      0.00                 4.28558074%
April 2025                           0.00                      0.00                      0.00                 4.38584212%
May 2025                             0.00                      0.00                      0.00                 4.49284532%
June 2025                            0.00                      0.00                      0.00                 4.60729152%
July 2025                            0.00                      0.00                      0.00                 4.72998260%
August 2025                          0.00                      0.00                      0.00                 4.86183993%
September 2025                       0.00                      0.00                      0.00                 5.00050262%
October 2025                         0.00                      0.00                      0.00                 5.14783209%
November 2025                        0.00                      0.00                      0.00                 5.31346683%
December 2025                        0.00                      0.00                      0.00                 5.49261967%
January 2026                         0.00                      0.00                      0.00                 5.68736896%
February 2026                        0.00                      0.00                      0.00                 5.89985893%
March 2026                           0.00                      0.00                      0.00                 6.13638617%
April 2026                           0.00                      0.00                      0.00                 6.39793017%


                                      S-92

<PAGE>



                                  Class A6                  Class A5
                                  Targeted                 Component 2                Class A10                Percentage
 Distribution                     Principal             Planned Principal         Planned Principal            Reduction
     Date                          Balance                   Balance                   Balance                   Factor
- --------------                    ---------             -----------------         -----------------           -----------
<S>                         <C>                       <C>                        <C>                         <C>  
May 2026                             0.00                      0.00                      0.00                 6.68690227%
June 2026                            0.00                      0.00                      0.00                 7.00885129%
July 2026                            0.00                      0.00                      0.00                 7.37026257%
August 2026                          0.00                      0.00                      0.00                 7.77652167%
September 2026                       0.00                      0.00                      0.00                 8.23734483%
October 2026                         0.00                      0.00                      0.00                 8.74328177%
November 2026                        0.00                      0.00                      0.00                 9.34256560%
December 2026                        0.00                      0.00                      0.00                10.05171311%
January 2027                         0.00                      0.00                      0.00                10.91442603%
February 2027                        0.00                      0.00                      0.00                11.95637685%
March 2027                           0.00                      0.00                      0.00                13.18413194%
April 2027                           0.00                      0.00                      0.00                14.74654011%
May 2027                             0.00                      0.00                      0.00                16.78419206%
June 2027                            0.00                      0.00                      0.00                19.51573779%
July 2027                            0.00                      0.00                      0.00                23.14481351%
August 2027                          0.00                      0.00                      0.00                27.44183846%
September 2027                       0.00                      0.00                      0.00                34.51645455%
October 2027                         0.00                      0.00                      0.00                44.15126014%
November 2027                        0.00                      0.00                      0.00                60.90265469%
December 2027                        0.00                      0.00                      0.00                93.48541141%
January 2028                         0.00                      0.00                      0.00               100.00000000%
                                                                               
</TABLE>                                                                       
                                                                               
                                                                               
                                                                               
                                      S-93                                     
                                                                               
<PAGE>                                                                         
                                                                               
================================================================================
                                                                               
   No dealer, salesperson or other person has been authorized to give any
information or to make any representations not contained in this Prospectus
Supplement or the Prospectus and, if given or made, such information or
representation must not be relied upon as having been authorized by the Seller
or any Underwriter. This Prospectus Supplement and the Prospectus do not
constitute an offer to sell or a solicitation of an offer to buy any of the
Offered Certificates in any jurisdiction to any person to whom it is unlawful to
make such offer or solicitation in such jurisdiction. Neither the delivery of
this Prospectus nor any sale made hereunder shall, under any circumstances,
create any implication that the information herein is correct as of any time
subsequent to the date hereof or that there has been no change in the affairs of
the Seller since such date.

                         TABLE OF CONTENTS                                      

                       PROSPECTUS SUPPLEMENT
                                                               Page
                                                               ----
Terms of the Certificates.......................................S-5
Risk Factors...................................................S-19
The Mortgage Pool..............................................S-21             
Payment and Yield Considerations...............................S-30             
HomeSide Mortgage Securities, Inc..............................S-44
HomeSide Lending, Inc..........................................S-44
Delinquency and Foreclosure Experience of the Servicer.........S-45
The Pooling and Servicing Agreement............................S-47
Description of the Certificates................................S-51
Federal Income Tax Considerations..............................S-73            
ERISA Considerations...........................................S-75
Legal Investment Matters.......................................S-77
Use of Proceeds................................................S-78             
Underwriting...................................................S-78
Legal Matters..................................................S-78      
Ratings........................................................S-78
Glossary.......................................................S-80
Appendix A.....................................................S-84


                            PROSPECTUS

Prospectus Supplement............................................ii             
Available Information............................................ii             
Incorporation of Certain Documents by Reference..................ii
Reports to Certificateholders...................................iii
Summary of Prospectus.............................................1
Risk Factors......................................................6             
Description of the Certificates...................................8
The Mortgage Pools...............................................11
Credit Support...................................................14
Yield, Maturity and Weighted Average Life Considerations.........19
HomeSide Mortgage Securities, Inc................................20
HomeSide Lending, Inc............................................21
Servicing of the Mortgage Loans..................................24
The Pooling and Servicing Agreement..............................28
Certain Legal Aspects of the Mortgage Loans......................36
Legal Investment Matters.........................................40
ERISA Considerations.............................................42
Federal Income Tax Consequences..................................43
Plan of Distribution.............................................58
Use of Proceeds..................................................59
Financial Information............................................59
Legal Matters....................................................59

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








==================================================
                                                  
                                                  
                                                  
                                                  
                                                  
                HomeSide Mortgage                 
                Securities, Inc.                  
                     Seller                       
                                                  
                                                  
                  $386,536,280                    
              Multi-Class Mortgage                
           Pass-Through Certificates,             
                  Series 1998-1                   
                                                  
                                                  
                                                  
                                                  
                     [LOGO]                       
                                                  
                                                  
                                                  
                                                  
                                                  
             HomeSide Lending, Inc.               
                    Servicer                      
                                                  
                                                  
                                                  
                                                  
                                                  
- --------------------------------------------------
                                                   
              PROSPECTUS SUPPLEMENT               
                                                  
- --------------------------------------------------
                                                  
                                                  
                                                   
          Donaldson, Lufkin & Jenrette            
             Securities Corporation               
                                                  
                                                  
                                                  
                January 28, 1998                  
                                                  
                                                  
                                                  
                                                  
                                                  
                                                  
                                                  
                                                  
                                                   
                                                  
==================================================

<PAGE>


PROSPECTUS

             Mortgage Pass-Through Certificates (Issuable in Series)

                       HOMESIDE MORTGAGE SECURITIES, INC.

                                     Seller

                             HOMESIDE LENDING, INC.

                                    Servicer

                                   ----------

     Each Certificate offered hereby will evidence a beneficial ownership
interest in one of a number of trust funds (each a "Trust Fund") created by
HomeSide Mortgage Securities, Inc. ("HomeSide Mortgage Securities" or the
"Seller"), formerly known as BancBoston Mortgage Securities, Inc., from time to
time. As specified in the related Prospectus Supplement, the property of each
Trust Fund will consist of a pool of one- to four-family residential mortgage
loans (the "Mortgage Loans") and related property and interests (such as amounts
received as Monthly Payments or principal prepayments which are on deposit in
the Certificate Account from time to time, property which secured a Mortgage
Loan which has been acquired by foreclosure or proceeds of the liquidation of a
Mortgaged Property) conveyed to such Trust Fund by the Seller. As more
specifically described in the related Prospectus Supplement, each pool will
consist entirely of fixed-rate, first-lien Mortgage Loans or entirely of
adjustable-rate, first-lien Mortgage Loans originated by HomeSide Lending, Inc.
("HomeSide Lending" or the "Servicer"), formerly known as BancBoston Mortgage
Corporation, either directly or through correspondent originators, or originated
by other originators and, in any such case, acquired by the Seller. Information
regarding the size, composition and other characteristics of the mortgage pool
relating to such Series, will be furnished in the related Prospectus Supplement
at the time such Series is offered. If specified in the related Prospectus
Supplement, a Trust Fund may also include one or more of the following:
reinvestment income, reserve accounts, insurance policies, guarantees or similar
instruments or agreements.

     The Certificates may be sold from time to time in one or more series on
terms determined at the time of sale and specified in the Prospectus Supplement
relating to such series. Each series of Certificates will be issued in a single
class or in two or more classes. The Certificates of each class will evidence
the beneficial ownership of (i) any distributions in respect of the assets of
the Trust Fund that are allocable to principal of the Certificates in the amount
of the aggregate original principal balance, if any, of such class of
Certificates as specified in the related Prospectus Supplement and (ii) any
distributions in respect of the assets of the Trust Fund that are allocable to
interest on the principal balance or notional principal balance of such
Certificates at the interest rate, if any, applicable to such class of
Certificates as specified in the related Prospectus Supplement. One or more
classes of each series (i) may be entitled to receive distributions allocable to
principal, principal prepayments, interest or any combination thereof prior to
one or more other classes of Certificates of such series or after the occurrence
of certain events and (ii) may be subordinated in the right to receive such
distributions on such Certificates to one or more senior classes of
Certificates, in each case as specified in the related Prospectus Supplement.
Interest on each class of Certificates entitled to distributions allocable to
interest will accrue at a fixed rate or at a rate that is subject to change from
time to time as specified in the related Prospectus Supplement on an actual or
notional principal amount, may represent a specified portion of interest
received on some or all of the assets of the Trust Fund or may otherwise be
determined as specified in the related Prospectus Supplement.

     Distributions on the Certificates of a series will be made only from the
assets of the related Trust Fund. The Certificates of any series will not be
insured or guaranteed by any governmental entity or by any other person.

     THE CERTIFICATES DO NOT REPRESENT AN OBLIGATION OF OR AN INTEREST IN
HOMESIDE MORTGAGE SECURITIES, INC., HOMESIDE LENDING, INC. OR ANY OF THEIR
AFFILIATES. THE CERTIFICATES WILL NOT BE SAVINGS ACCOUNTS OR DEPOSITS AND ARE
NOT INSURED OR GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY
OTHER GOVERNMENTAL AGENCY NOR HAS THE FEDERAL DEPOSIT INSURANCE CORPORATION OR
ANY OTHER GOVERNMENTAL AGENCY PASSED UPON THE ACCURACY OF THE INFORMATION
CONTAINED IN THIS PROSPECTUS.

     Except as otherwise specifically provided in the applicable Prospectus
Supplement (which may also provide that a party other than the Seller shall have
some or all of the following obligations), the Seller's only obligations with
respect to the Certificates will be (i) its obligation, as described herein (see
"The Pooling and Servicing Agreement--Repurchase or Substitution"), to
repurchase Mortgage Loans under certain circumstances if either documentation
with respect to one or more Mortgage Loans required to be delivered by the
Seller to the Trustee is missing or defective or a representative or warranty
with respect to one or more Mortgage Loans is breached and such breach
materially and adversely affects the interests of the Certificateholders in a
Mortgage Loan, and (ii) its obligations, if any, as principal obligor in
connection with certain credit enhancements that may be described in the
Prospectus Supplement. Except as otherwise specifically provided in the
applicable Prospectus Supplement and except for certain representations and
warranties relating to the Servicer, the Servicer's obligations with respect to
each Series of Certificates will be limited to its contractual servicing
obligations, including any obligation it may have to advance, under the
circumstances specified in the Prospectus Supplement, delinquent payments on the
Mortgage Loans included in the related Trust Fund, and its obligations pursuant
to certain representations and warranties made by it.

     The yield on each class of Certificates of a series will be affected by the
rate of payment of principal (including prepayments) on the assets in the
related Trust Fund and the timing of receipt of such payments as described
herein and in the related Prospectus Supplement. Each series of Certificates may
be subject to early termination only under the circumstances described herein
and in the related Prospectus Supplement.

                                   ----------
     Prospective investors in the Certificates should consider the factors
discussed under "Risk Factors" beginning on page 6.

                                   ----------
     If specified in a Prospectus Supplement, an election will be made to treat
the related Trust Fund as a "real estate mortgage investment conduit" ("REMIC")
for federal income tax purposes, or two REMIC elections may be made with respect
to the related Trust Fund. See "Federal Income Tax Consequences".

     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.

     Offers of the Certificates may be made through one or more different
methods, including offerings through underwriters, as more fully described under
"Plan of Distribution" herein and in the related Prospectus Supplement. There
will have been no public market for any series of Certificates prior to the
offering thereof. Accordingly, once an offering of any Series of Certificates
has been made, there can be no assurance that a secondary market for
Certificates of such Series will develop or, if it does develop, that such
market will continue. No application will be made to list the Certificates on
any securities exchange.

     This Prospectus may not be used to consummate sales of Certificates unless
accompanied by a Prospectus Supplement.

                The date of this Prospectus is January 28, 1998.


<PAGE>


                              PROSPECTUS SUPPLEMENT

     The Prospectus Supplement relating to a series of Certificates being
offered hereby will, among other things, set forth with respect to such series
of Certificates (i) information as to the assets comprising the Trust Fund,
including the characteristics of the Mortgage Loans and, if applicable, the
insurance, guarantees or other instruments or agreements included in the Trust
Fund and the amount and source of any reserve accounts; (ii) the aggregate
original principal balance of each class of Certificates entitled to
distributions allocable to principal and, if a fixed rate of interest, the
interest rate for each class of such Certificates entitled to distributions
allocable to interest; (iii) information as to any class of Certificates that
has a rate of interest that is subject to change from time to time and the basis
on which such interest rate will be determined; (iv) information as to any class
of Certificates on which interest will accrue and be added to the principal or,
if applicable, the notional principal balance thereof; (v) information as to the
method used to calculate the amount of interest to be paid on any class entitled
to distributions of interest only; (vi) information as to the nature and extent
of subordination with respect to any class of Certificates that is subordinate
in right of payment to any other class; (vii) the circumstances, if any, under
which the Trust Fund is subject to early termination; (viii) if applicable, the
final distribution date and the first mandatory principal distribution date of
each class of such Certificates; (ix) the method used to calculate the aggregate
amounts of principal and interest required to be distributed on each
distribution date in respect of each class of such Certificates and, with
respect to any series consisting of more than one class, the basis on which such
amounts will be allocated among the classes of such series; (x) the distribution
date for each class of the Certificates, the date on which payments received in
respect of the assets included in the Trust Fund during the related period will
be deposited in the related Certificate Account (as defined herein) and, if
applicable, the assumed reinvestment rate applicable to payments received in
respect of such assets and the date on which such payments are assumed to be
received for such series of Certificates; (xi) the name of the trustee of the
Trust Fund; (xii) information with respect to the administrator, if any, of the
Trust Fund; (xiii) whether an election will be made to treat all or a portion of
the Trust Fund as a REMIC or a double REMIC and, if applicable, the designation
of the regular interests and residual interests therein; and (xiv) information
with respect to the plan of distribution of such Certificates.

                              AVAILABLE INFORMATION

     The Seller will be subject to the informational requirements of the
Securities Exchange Act of 1934, as amended (the "Exchange Act"), with respect
to the series of Certificates offered hereby and by the related Prospectus
Supplement, and in accordance therewith will file reports and other information
with the Securities and Exchange Commission (the "Commission"). Such reports and
other information can be inspected and copied at the public reference facilities
maintained by the Commission at Room 1024, 450 Fifth Street, N.W., Washington,
D.C. 20549, and at the Commission's Regional Offices at Seven World Trade
Center, Suite 1300, New York, New York 10048, and Citicorp Center, 500 West
Madison Street, Suite 1400, Chicago, Illinois 60661. Copies of such material can
be obtained upon written request addressed to the Commission, Public Reference
Section, 450 Fifth Street, N.W., Washington, D.C. 20549, at prescribed rates.
Such material can also be obtained from the web site that the Commission
maintains at http://www.sec.gov.

     The Seller has filed with the Commission a Registration Statement under the
Securities Act of 1933, as amended, with respect to the Certificates. This
Prospectus, which forms a part of the Registration Statement, omits certain
information contained in such Registration Statement pursuant to the rules and
regulations of the Commission. The Registration Statement can be inspected and
copied at prescribed rates at the public reference facilities maintained by the
Commission as described in the preceding paragraph.

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     All documents filed by the Seller pursuant to Section 13(a), 13(c), 14 or
15(d) of the Exchange Act with respect to a series of Certificates subsequent to
the date of this Prospectus and the related Prospectus Supplement and prior to
the termination of the offering of such series of Certificates shall be deemed
to be incorporated by reference in this Prospectus as supplemented by the
related Prospectus Supplement. If so specified in any such document, such
document shall also be deemed to be incorporated by reference in the
Registration Statement of which this Prospectus forms a part.

     Any statement contained herein or in a Prospectus Supplement for a series
of Certificates or in a document incorporated or deemed to be incorporated by
reference herein or therein shall be deemed to be modified or superseded

<PAGE>

for purposes of this Prospectus and such Prospectus Supplement to the extent
that a statement contained herein or in such Prospectus Supplement or in any
subsequently filed document which also is or is deemed to be incorporated by
reference herein or in such Prospectus Supplement modifies or supersedes such
statement, except to the extent that such subsequently filed document expressly
states otherwise. Any such statement so modified or superseded shall not be
deemed, except as so modified or superseded, to constitute a part of this
Prospectus or the related Prospectus Supplement or, if applicable, the
Registration Statement.

     The Seller will provide without charge to each person, including any
beneficial owner, to whom a copy of this Prospectus and the related Prospectus
Supplement is delivered, on the written or oral request of any such person, a
copy of any and all of the documents incorporated herein by reference, except
the exhibits to such documents (unless such exhibits are specifically
incorporated by reference in such documents). Written requests for such copies
should be directed to the Office of the Secretary, HomeSide Mortgage Securities,
Inc., 7301 Baymeadows Way, Jacksonville, Florida 32256. Telephone requests for
such copies should be directed to the Office of the Secretary at (904) 281-3000.

                                   ----------


     Until 90 days after the date of each Prospectus Supplement, all dealers
effecting transactions in the series of Certificates covered by such Prospectus
Supplement, whether or not participating in the distribution thereof, may be
required to deliver such Prospectus Supplement and this Prospectus. This is in
addition to the obligation of dealers to deliver a Prospectus Supplement and
Prospectus when acting as underwriters of the series of Certificates covered by
such Prospectus Supplement and with respect to their unsold allotments or
subscriptions.

     No person has been authorized to give any information or to make any
representations other than those contained in this Prospectus and any Prospectus
Supplement with respect hereto and, if given or made, such information or
representations must not be relied upon as having been authorized. This
Prospectus and any Prospectus Supplement with respect hereto do not constitute
an offer to sell or a solicitation of an offer to buy any securities other than
the Certificates offered hereby and thereby nor an offer to sell or a
solicitation of an offer to buy the Certificates to any person in any state or
other jurisdiction in which such offer or solicitation would be unlawful.
Neither the delivery of this Prospectus or any Prospectus Supplement with
respect hereto nor any sale made hereunder and thereunder shall, under any
circumstances, create any implication that the information herein or therein is
correct as of any time subsequent to the date of such information.

                                   ----------


                          REPORTS TO CERTIFICATEHOLDERS

     The Trustee will provide to the holders of Certificates of each series,
annually and on each Distribution Date, reports concerning the Trust Fund
related to such Certificates. See "The Pooling and Servicing Agreement-- Reports
to Certificateholders". The Trustee will file with the Commission such reports
with respect to the Trust Fund for a series of Certificates as are required
under the Exchange Act and the rules and regulations of the Commission
thereunder until the completion of the reporting period required by Rule 15d-1
under the Exchange Act.

                                   ----------



<PAGE>

                                TABLE OF CONTENTS

SUMMARY OF PROSPECTUS.......................................................1

RISK FACTORS................................................................6

DESCRIPTION OF THE CERTIFICATES.............................................8
     General................................................................8
     Classes of Certificates................................................9
     Distributions of Principal and Interest...............................10

THE MORTGAGE POOLS.........................................................11

CREDIT SUPPORT.............................................................14
     General...............................................................14
     Limited Guarantee of the Guarantor....................................14
     Subordination.........................................................14
     Cross-Support.........................................................15
     Pool Insurance........................................................15
     Special Hazard Insurance..............................................17
     Bankruptcy Bond.......................................................17
     Repurchase Bond.......................................................18
     Guaranteed Investment Contracts.......................................18
     Reserve Accounts......................................................18
     Other Insurance, Guarantees and Similar Instruments or Agreements.....19

YIELD, MATURITY AND WEIGHTED AVERAGE LIFE CONSIDERATIONS...................19

HOMESIDE MORTGAGE SECURITIES, INC..........................................20

HOMESIDE LENDING, INC......................................................21
     Production............................................................21
     Wholesale Production..................................................21
     Underwriting Policies.................................................22

SERVICING OF THE MORTGAGE LOANS............................................24
     Collection and Other Servicing Procedures.............................24
     Private Mortgage Insurance............................................25
     Hazard Insurance......................................................26
     Advances..............................................................27
     Servicing and Other Compensation and Payment of Expenses..............27
     Resignation, Succession and Indemnification of the Servicer...........28

THE POOLING AND SERVICING AGREEMENT........................................28
     Assignment of Mortgage Loans; Warranties..............................28
     Payments on Mortgage Loans; Certificate Account.......................30
     Repurchase or Substitution............................................30
     Certain Modifications and Refinancings................................31
     Evidence as to Compliance.............................................32
     List of Certificateholders............................................32
     The Trustee...........................................................32
     Reports to Certificateholders.........................................33
     Events of Default.....................................................33

                                        i

<PAGE>



     Rights Upon Event of Default..........................................34
     Amendment.............................................................35
     Termination; Purchase of Mortgage Loans...............................35

CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS................................36
     General...............................................................36
     Foreclosure...........................................................36
     Right of Redemption...................................................37
     Anti-Deficiency Legislation and Other Limitations on Lenders..........37
     Enforceability of Certain Provisions..................................38
     Applicability of Usury Laws...........................................39
     Soldiers' and Sailors' Civil Relief Act...............................39
     Environmental Considerations..........................................40
     Truth in Lending Act..................................................40

LEGAL INVESTMENT MATTERS...................................................40

ERISA CONSIDERATIONS.......................................................42

FEDERAL INCOME TAX CONSEQUENCES............................................43
     General...............................................................43
     REMIC Elections.......................................................44
     REMIC Certificates....................................................44
     Tax Opinion...........................................................44
     Status of Certificates................................................44
     Income from Regular Certificates......................................45
     Income from Residual Certificates.....................................48
     Sale or Exchange of Certificates......................................50
     Taxation of Certain Foreign Investors.................................51
     Transfers of Residual Certificates....................................52
     Servicing Compensation and Other REMIC Pool Expenses..................53
     Reporting and Administrative Matters..................................54
     Non-REMIC Certificates................................................54
     Trust Fund as Grantor Trust...........................................54
     Status of the Certificates............................................55
     Possible Application of Stripped Bond Rules...........................55
     Taxation of Certificates if Stripped Bond Rules Do Not Apply..........55
     Taxation of Certificates if Stripped Bond Rules Apply.................56
     Sales of Certificates.................................................57
     Foreign Investors.....................................................57
     Reporting.............................................................57
     Backup Withholding....................................................57

PLAN OF DISTRIBUTION.......................................................58

USE OF PROCEEDS............................................................59

FINANCIAL INFORMATION......................................................59

LEGAL MATTERS..............................................................59


                                       ii

<PAGE>



                              SUMMARY OF PROSPECTUS

     The following summary is qualified in its entirety by reference to the
detailed information appearing elsewhere in this Prospectus and by reference to
the Prospectus Supplement to be prepared in connection with each Series of
Certificates. Unless otherwise specified, capitalized terms used and not defined
in this Summary of Prospectus have the meanings given to them in this Prospectus
and in the related Prospectus Supplement.

Title of Securities             Mortgage Pass-Through Certificates, issuable in
                                series.

Seller; Servicer                HomeSide Mortgage Securities, Inc. ("HomeSide
                                Mortgage Securities" or the "Seller"), formerly
                                known as BancBoston Mortgage Securities, Inc.
                                See "HomeSide Mortgage Securities, Inc."
                                HomeSide Lending, Inc. ("HomeSide Lending" or
                                the "Servicer"), formerly known as BancBoston
                                Mortgage Corporation. See "HomeSide Lending,
                                Inc." If specified in the Prospectus Supplement,
                                HomeSide Lending will service, and may act as
                                master servicer with respect to, the Mortgage
                                Loans included in the Trust Fund.

Description of Certificates     Each Certificate will represent a beneficial
                                ownership interest in one of a number of trusts
                                to be created by the Seller from time to time
                                pursuant to a pooling and servicing agreement
                                (each, an "Agreement") between the Seller and
                                the commercial bank or trust company acting as
                                trustee specified in the Prospectus Supplement.
                                The property of each trust (a "Trust Fund") will
                                consist of a pool (a "Mortgage Pool") of
                                residential one- to four-family mortgage loans
                                (the "Mortgage Loans") and related property and
                                interests (including, for example, (i) amounts
                                received as Monthly Payments or principal
                                prepayments which are on deposit in the
                                Certificate Account from time to time, (ii)
                                property which secured a Mortgage Loan which has
                                been acquired by foreclosure or (iii) proceeds
                                of the liquidation of a Mortgaged Property)
                                conveyed to each Trust Fund by the Seller. As
                                specified in the related Prospectus Supplement,
                                each Mortgage Pool will consist entirely of
                                fixed-rate or adjustable-rate Mortgage Loans
                                originated by the Servicer, either directly or
                                through correspondent originators, or originated
                                by other originators and, in any such case,
                                acquired by the Servicer. If specified in the
                                related Prospectus Supplement, a Trust Fund may
                                also include one or more of the following:
                                reinvestment income, reserve accounts, insurance
                                policies, guarantees or similar instruments or
                                agreements intended to decrease the likelihood
                                that Certificateholders will experience delays
                                in distributions of scheduled payments on, or
                                losses in respect of, the assets in such Trust
                                Fund. The Certificates of any series will be
                                entitled to payment only from the assets of the
                                related Trust Fund.

                                The Certificates of any series may be issued in
                                a single class or in two or more classes, as
                                specified in the Prospectus Supplement. One or
                                more classes of Certificates of each series (i)
                                may be entitled to receive distributions
                                allocable only to principal, only to interest or
                                to any combination thereof; (ii) may be entitled
                                to receive distributions only of prepayments of
                                principal throughout the lives of the
                                Certificates or during specified periods; (iii)
                                may be subordinated in the right to receive
                                distributions of scheduled payments of
                                principal, prepayments of principal, interest or
                                any combination thereof to one or more other
                                classes of Certificates of such series
                                throughout the lives of the Certificates or
                                during specified periods; (iv) may be entitled
                                to receive such distributions only after the
                                occurrence of events specified in the Prospectus
                                Supplement; (v) may be entitled to receive
                                distributions in accordance with a schedule or
                                formula or on the basis of collections from

                                        1

<PAGE>

                                designated portions of the assets in the Trust
                                Fund; (vi) as to Certificates entitled to
                                distributions allocable to interest, may be
                                entitled to receive interest at a fixed rate or
                                a rate that is subject to change from time to
                                time; and (vii) as to Certificates entitled to
                                distributions allocable to interest, may be
                                entitled to distributions allocable to interest
                                only after the occurrence of events specified in
                                the Prospectus Supplement and may accrue
                                interest until such events occur, in each case
                                as specified in the Prospectus Supplement. The
                                timing and amounts of such distributions may
                                vary among classes, over time, or otherwise as
                                specified in the related Prospectus Supplement.

                                The Certificates will be offered in
                                fully-registered form only in the denominations
                                specified in the Prospectus Supplement. The
                                Certificates will not be guaranteed or insured
                                by any governmental agency or instrumentality or
                                any other issuer and, except as described in the
                                Prospectus Supplement, the Mortgage Loans
                                included in the related Trust Fund will not be
                                guaranteed or insured by any governmental agency
                                or instrumentality or any other person.

Distributions on
the Certificates                Distributions on the Certificates entitled
                                thereto will be made on the 25th day (or, if
                                such day is not a business day, the business day
                                immediately following such 25th day) of each
                                month or such other date specified in the
                                Prospectus Supplement solely out of the payments
                                received in respect of the assets of the related
                                Trust Fund. The amount allocable to payments of
                                principal and interest on any distribution date
                                will be determined as specified in the
                                Prospectus Supplement. All distributions will be
                                made pro rata to Certificateholders of the class
                                entitled thereto or by the other method
                                specified in the Prospectus Supplement. See
                                "Description of the Certificates."

                                The aggregate original principal balance of the
                                Certificates will equal the aggregate
                                distributions allocable to principal that such
                                Certificates will be entitled to receive. If
                                specified in the Prospectus Supplement, the
                                Certificates of a series will have an aggregate
                                original principal balance equal to the
                                aggregate unpaid principal balance of the
                                related Mortgage Loans as of the first day of
                                the month of creation of the Trust Fund and will
                                bear interest in the aggregate at a rate equal
                                to the interest rate borne by the underlying
                                Mortgage Loans, net of servicing fees payable to
                                the Servicer and any primary or sub-services of
                                the Mortgage Loans and any other amounts
                                (including fees payable to the Servicer as
                                master Servicer, if applicable) specified in the
                                Prospectus Supplement (as to each Mortgage Loan,
                                the "Remittance Rate"). See "Description of the
                                Certificates--Distributions of Principal and
                                Interest."

                                The rate at which interest will be passed
                                through to holders of Certificates entitled
                                hereto may be a fixed rate or a rate that is
                                subject to change from time to time, in each
                                case as specified in the Prospectus Supplement.
                                Any such rate may be calculated on a
                                loan-by-loan, weighted average or other basis,
                                in each case as described in the Prospectus
                                Supplement. See "Description of the
                                Certificates--Distributions of Principal and
                                Interest."

The Mortgage Pools              As specified in the Prospectus Supplement, each
                                Mortgage Pool will consist of Mortgage Loans
                                which were represented to the Seller as meeting
                                certain standards. Each Mortgage Pool will
                                contain one or more of the following types of
                                Mortgage

                                        2

<PAGE>

                                Loans:(1) 20- to 30-year ("30-year") fixed-rate,
                                fully amortizing Mortgage Loans providing for
                                level monthly payments of principal and
                                interest; (2) 10- to 15-year ("15-year")
                                fixed-rate, fully amortizing Mortgage Loans
                                providing for level monthly payments of
                                principal and interest;(3) Adjustable-rate
                                Mortgage Loans ("ARMs" or "ARM Loans"), which
                                may include loans providing for negative
                                amortization; (4) Another type of Mortgage Loan,
                                as described in the applicable Prospectus
                                Supplement. If specified in the applicable
                                Prospectus Supplement, a Mortgage Pool may
                                contain Mortgage Loans subject to buy-down plans
                                ("Buy-Down Mortgage Loans"). See "The Mortgage
                                Pools."

Primary Mortgage
Insurance                       To the extent specified in the applicable
                                Prospectus Supplement, each Mortgage Loan having
                                a Loan-to-Value Ratio above a specified level
                                will be covered by a Primary Mortgage Insurance
                                Policy insuring against default by the Borrower
                                with respect to all or a specified portion of
                                the principal amount thereof until the principal
                                balance of such Mortgage Loan is reduced below a
                                specified percentage of the lesser of the sales
                                price or appraised value of the Mortgaged
                                Property. See "The Mortgage Pools."

Purchase of Mortgage
Loans                           As described in the applicable Prospectus
                                Supplement, the Agreement for each series may
                                permit, but not require, the Seller, the
                                Servicer or another party to purchase from the
                                Trust Fund for such series all remaining
                                Mortgage Loans and all property acquired in
                                respect of the Mortgage Loans, at a price
                                described in the Prospectus Supplement, subject
                                to the condition that the aggregate outstanding
                                principal balance of the Mortgage Loans for such
                                series at the time of purchase shall be less
                                than a percentage of the aggregate principal
                                balance at the Cut-Off Date specified in the
                                Prospectus Supplement. The exercise of such
                                right will result in the early retirement of the
                                Certificates of that series. See "The Pooling
                                and Servicing Agreement--Termination; Purchase
                                of Mortgage Loans."

Certificate Account             With respect to each Trust Fund, the Servicer
                                will be obligated to establish an account with
                                the related trustee into which it will deposit
                                on the dates specified in the related Prospectus
                                Supplement payments received in respect of the
                                assets in such Trust Fund. If specified in the
                                Prospectus Supplement, such payments will be
                                invested for the benefit of Certificateholders
                                for the periods and in the investments specified
                                in the Prospectus Supplement. See "The Pooling
                                and Servicing Agreement--Payments on Mortgage
                                Loans; Certificate Account."

Advances                        If specified in the Prospectus Supplement, the
                                Servicer, as Servicer or master servicer of the
                                Mortgage Loans, will be obligated to advance,
                                using its own funds, delinquent installments of
                                principal and interest (the latter adjusted to
                                the applicable Remittance Rate) on the Mortgage
                                Loans in a Trust Fund. Any such obligation to
                                make advances may be limited to amounts due
                                holders of certain classes of Certificates of
                                the related series, to amounts deemed to be
                                recoverable from late payments or liquidation
                                proceeds, for specified periods or any
                                combination thereof, in each case as specified
                                in the related Prospectus Supplement. Any such
                                advance will be recoverable by the Servicer as
                                specified in the related Prospectus Supplement.
                                See "Servicing of the Mortgage Loans--
                                Advances."


                                        3

<PAGE>

Credit Support                  If specified in the Prospectus Supplement, a
                                series of Certificates, or certain classes
                                within such series, may have the benefit
                                of one or more of the following types of credit
                                support. The protection against losses afforded
                                by any such credit support will be limited. See
                                "Credit Support."

A.  Limited Guarantee           If specified in the Prospectus Supplement,
                                certain obligations of the Servicer under the
                                related Agreement, including obligations of the
                                Servicer to cover certain deficiencies in
                                principal or interest payments on the Mortgage
                                Loans resulting from the bankruptcy of the
                                related borrower, may be covered by a financial
                                guarantee policy, limited guarantee or other
                                similar instrument (the "Limited Guarantee"),
                                limited in scope and amount, issued by an entity
                                named in the Prospectus Supplement (the
                                "Guarantor"). If so specified, the Guarantor may
                                be obligated to take either or both of the
                                following actions in the event the Servicer
                                fails to do so: make deposits to the Certificate
                                Account (a "Deposit Guarantee"); or make
                                advances (an "Advance Guarantee"). Any such
                                Limited Guarantee will be limited in amount and
                                a portion of the coverage of any such Limited
                                Guarantee may be separately allocated to certain
                                events. The scope, amount and, if applicable,
                                the allocation of any Limited Guarantee will be
                                described in the related Prospectus Supplement.
                                See "Credit Support--Limited Guarantee of the
                                Guarantor."

B.  Subordination               A series of Certificates may include one or more
                                classes that are subordinate in the right to
                                receive distributions on such Certificates to
                                one or more senior classes of Certificates of
                                the same series, to the extent described in the
                                related Prospectus Supplement. If so specified
                                in the related Prospectus Supplement,
                                subordination may apply only in the event of
                                certain types of losses not covered by other
                                forms of credit support, such as hazard losses
                                not covered by standard hazard insurance
                                policies or losses resulting from the bankruptcy
                                of the borrower.

                                If specified in the Prospectus Supplement, a
                                reserve fund may be established and maintained
                                by the deposit therein of distributions
                                allocable to the holders of subordinate
                                Certificates until a specified level is reached.
                                The related Prospectus Supplement will set forth
                                information concerning the amount of
                                subordination of a class or classes of
                                subordinate Certificates in a series, the
                                circumstances in which such subordination will
                                be applicable, the manner, if any, in which the
                                amount of subordination will decrease over time,
                                the manner of funding the related reserve fund,
                                if any, and the conditions under which amounts
                                in any such reserve fund will be used to make
                                distributions to holders of senior Certificates
                                or released from the related Trust Fund. See
                                "Credit Support--Subordination."

C.  Cross-Support               If specified in the Prospectus Supplement, the
                                beneficial ownership of separate groups of
                                assets included in a Trust Fund may be evidenced
                                by separate classes of the related series of
                                Certificates. In such case, and if so specified,
                                credit support may be provided by a
                                cross-support feature which requires that
                                distributions be made with respect to
                                Certificates evidencing beneficial ownership of
                                one or more asset groups prior to distributions
                                to subordinate Certificates evidencing a
                                beneficial ownership interest in other asset
                                groups within the same Trust Fund. If specified
                                in the Prospectus Supplement, the coverage
                                provided by one or more forms of credit support
                                may apply concurrently to two or more separate
                                Trust Funds. If applicable, the Prospectus
                                Supplement will identify the Trust Funds to
                                which such credit support relates and the manner
                                of determining the amount of the

                                        4

<PAGE>

                                coverage provided thereby and of the application
                                of such coverage to the identified Trust Funds.
                                See "Credit Support--Cross Support."

D. Pool and Special
Hazard Insurance                In order to decrease the likelihood that
                                Certificateholders will experience losses in
                                respect of the Mortgage Loans, if specified in
                                the Prospectus Supplement, the Seller will
                                obtain one or more insurance policies to cover
                                (i) losses by reason of defaults by borrowers (a
                                "Mortgage Pool Insurance Policy") and (ii)
                                losses by reason of hazards not covered under
                                the standard form of hazard insurance (a
                                "Special Hazard Insurance Policy"), in each case
                                up to the amounts, for the periods and subject
                                to the conditions specified in the Prospectus
                                Supplement. See "Credit Support--Pool Insurance"
                                and "--Special Hazard Insurance."

E.  Reserve Accounts,
Other Insurance,
Guarantees and Similar
Instruments and
Agreements                      In order to decrease the likelihood that
                                Certificateholders will experience delays in the
                                receipt of scheduled payments on, and losses in
                                respect of, the assets in a Trust Fund, if
                                specified in the related Prospectus Supplement,
                                such Trust Fund may also include reserve
                                accounts, other insurance, guarantees and
                                similar instruments and agreements entered into
                                with the entities, in the amounts, for the
                                purposes and subject to the conditions specified
                                in the Prospectus Supplement. See "Credit
                                Support--Reserve Accounts" and "--Other
                                Insurance, Guarantees and Similar Instruments or
                                Agreements."

Federal Income Tax
Consequences                    The federal income tax consequences to
                                Certificateholders will depend on, among other
                                factors, whether an election is made to treat
                                the Trust Fund or specified portions thereof as
                                a "real estate mortgage investment conduit"
                                ("REMIC") under the provisions of the Internal
                                Revenue Code of 1986, as amended (the "Code").
                                See "Federal Income Tax Consequences".

ERISA Considerations            A fiduciary of any employee benefit plan subject
                                to the Employee Retirement Income Security Act
                                of 1974, as amended ("ERISA"), or a plan subject
                                to Section 4975 of 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".

Legal Investment Matters        The Prospectus Supplement for each series of
                                Certificates will specify which, if any, of the
                                classes of Certificates offered thereby will
                                constitute "mortgage related securities" under
                                the Secondary Mortgage Market Enhancement Act of
                                1984 ("SMMEA"). Classes of Certificates that
                                qualify as "mortgage related securities" will be
                                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. Institutions whose
                                investment authority is subject to legal
                                restrictions should consult with their own legal
                                advisors or the applicable authorities to
                                determine whether and to what extent an
                                investment in a particular class of Certificates
                                (whether or not such class constitutes a
                                "mortgage related security") constitutes a legal
                                investment for them. See "Legal Investment
                                Matters".

                                        5

<PAGE>



                                  RISK FACTORS

     Prospective Certificateholders should consider, among other things, the
following factors in connection with the purchase of the Certificates:

     l. Losses on the Mortgage Pool. An investment in Certificates evidencing
interests in Mortgage Loans may be affected, among other things, by a decline in
real estate values or changes in mortgage market rates. If the residential real
estate market in the locale of properties securing the Mortgage Loans 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 Mortgage Pool, become equal to or greater than the
value of 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 any
subordination feature, applicable insurance policies or other credit
enhancement, holders of the Certificates of a Series evidencing interests in
such 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 of the
defaulted Mortgage Loans. See "The Mortgage Pools."

     2. Limited Obligations. The Certificates will not represent an interest in
or obligation of the Seller. The Certificates will not be insured or guaranteed
by any government agency or instrumentality, nor, unless expressly provided in
the related Prospectus Supplement, by HomeSide Lending, Inc., HomeSide Mortgage
Securities, Inc. or any of their affiliates.

     3. Limited Liquidity. There can be no assurance that a secondary market
will develop for the Certificates of any Series or, if it does develop, that it
will provide the holders of Certificates of such Series with liquidity of
investment or that it will remain for the term of such series of Certificates.
Although the Certificateholders of each series receive monthly statements
containing certain statistical information with respect to the related Mortgage
Pool, neither the Company nor the Servicer publishes any information relating to
the Certificates of any series or any Mortgage Pool. The limited availability of
any such published information may influence the liquidity of the Certificates.
The Certificates will not be listed on any securities exchange.

     4. Prepayment Considerations. The prepayment experience on the Mortgage
Loans will affect the average life of the Certificates or each class of
Certificates. Prepayments on the Mortgage Loans may be influenced by a variety
of economic, geographic, social and other factors, including the difference
between the interest rates on the Mortgage Loans and prevailing mortgage rates
(giving consideration to the cost of refinancing). In general, if mortgage
interest rates fall below the interest rates on the Mortgage Loans, the rate of
prepayment would be expected to increase, and the yields at which an investor in
the Certificates may be able to reinvest amounts received as payments on such
investor's Certificates may be lower than the yield on such Certificates.
Conversely, if mortgage interest rates rise above the interest rates on the
Mortgage Loans, the rate of prepayment would be expected to decrease, and the
amount of payments available to a Certificateholder for reinvestment may be
relatively low. Other factors affecting prepayment of mortgage loans include
changes in housing needs, job transfers, unemployment and servicing decisions.
See "Yield, Maturity and Weighted Average Life Considerations."

     5. Yield, Maturity and Weighted Average Life Considerations. The yield of
the Certificates of each series will depend in part on the rate of principal
payment on the Mortgage Loans (including prepayments, liquidations due to
defaults and mortgage loan repurchases). Such yield may be adversely affected,
depending upon whether a particular Certificate is purchased at a premium or
discount price, by a higher or lower than anticipated rate of prepayments on the
related Mortgage Loans. In particular, the yield on Classes of Certificates
entitling the holders thereof primarily or exclusively to payments of interest
or primarily or exclusively to payments of principal will be extremely sensitive
to the rate of prepayments on the related Mortgage Loans. In addition, the yield
on certain Classes of Certificates may be relatively more sensitive to the rate
of prepayment of specified Mortgage Loans than other Classes of Certificates.
Furthermore, the yield to investors may be adversely affected by interest
shortfalls which may result from the timing

                                        6

<PAGE>

of the receipt of prepayments or liquidations to the extent that such
interest shortfalls are not covered by aggregate Servicing Fees or other
mechanisms specified in the applicable Prospectus Supplement. The yield to
investors in Classes of Certificates will be adversely affected to the extent
that losses on the Mortgage Loans in the related Trust Fund are allocated to
such Classes and may be adversely affected to the extent of unadvanced
delinquencies on the Mortgage Loans in the related Trust Fund. Classes of
Certificates identified in the applicable Prospectus Supplement as subordinated
Certificates are more likely to be affected by delinquencies and losses than
other Classes of Certificates. See "Yield, Maturity and Weighted Average Life
Considerations."

     6. Subordination. With respect to Certificates of a series having one or
more classes of subordinated Certificates, while the subordination feature is
intended to enhance the likelihood of timely payment of principal and interest
to senior Certificateholders, such subordination will be limited as specified in
the Prospectus Supplement, any reserve fund could be depleted under certain
circumstances, and payments applied to the senior Certificates which are
otherwise due to the subordinated Certificates may be less than losses.



                                        7

<PAGE>

                         DESCRIPTION OF THE CERTIFICATES

     Each Series of Certificates will be issued pursuant to a separate pooling
and servicing agreement (each, an "Agreement") entered into among the Seller,
the Servicer and a commercial bank or trust company named in the Prospectus
Supplement, as trustee (the "Trustee") for the benefit of holders of
Certificates of that Series. The provisions of each Agreement will vary
depending upon the nature of the Certificates to be issued thereunder and the
nature of the related Trust Fund. The Agreement will be substantially in the
form filed as an exhibit to the Registration Statement of which this Prospectus
is a part, or in such similar form as will reflect the terms of a series of
Certificates described in the Prospectus Supplement. The following summaries
describe the material provisions which may appear in each Agreement. The
Prospectus Supplement for a series of Certificates will describe any provision
of the Agreement relating to such series that materially differs from the
description thereof contained in this Prospectus. 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 Agreement for each series of
Certificates and the applicable Prospectus Supplement. The Seller will provide
Certificateholders, without charge, on written request a copy of the Agreement
for any series. Requests should be addressed to HomeSide Mortgage Securities,
Inc., 7301 Baymeadows Way, Jacksonville, Florida 32256, Attention: General
Counsel. The Agreement relating to a series of Certificates will be filed with
the Securities and Exchange Commission in a report on Form 8-K within 15 days
after the date of issuance of such series of Certificates (the "Delivery Date").

     The Certificates of a series will be entitled to payment only from the
assets included in the Trust Fund related to such series and will not be
entitled to payments in respect of the assets included in any other trust fund
established by the Seller. The Certificates will not represent obligations of
the Seller, the Servicer or any of their affiliates and will not be insured or
guaranteed by any governmental agency or any other person. Unless otherwise
specified in the Prospectus Supplement, the Seller's only obligations with
respect to the Certificates will consist of its obligations pursuant to certain
representations and warranties made by it. Unless otherwise specified in the
Prospectus Supplement, the Servicer's only obligations with respect to the
Certificates will consist of its contractual servicing and/or master servicing
obligations, including any obligation to make advances under certain limited
circumstances specified herein of delinquent installments of principal and
interest (adjusted to the applicable Remittance Rate), and its obligations
pursuant to certain representations and warranties made by it.

     The Mortgage Loans will not be insured or guaranteed by any governmental
entity or, except as specified in the Prospectus Supplement, by any other
person. To the extent that delinquent payments on or losses in respect of
defaulted Mortgage Loans are not advanced by the Servicer or any other entity or
paid from any applicable credit support arrangement, such delinquencies may
result in delays in the distribution of payments to the holders of one or more
classes of Certificates, and such losses will be borne by the holders of one or
more classes of Certificates.

General

     The Certificates of each series will be issued in fully-registered form
only. The minimum original Certificate Principal Balance or Notional Principal
Balance that may be represented by a Certificate (the "denomination") will be
specified in the Prospectus Supplement. The original Certificate Principal
Balance of each Certificate will equal the aggregate distributions allocable to
principal to which such Certificate is entitled. Distributions allocable to
interest on each Certificate that is not entitled to distributions allocable to
principal will be calculated based on the Notional Principal Balance of such
Certificate. The Notional Principal Balance of a Certificate will not evidence
an interest in or entitlement to distributions allocable to principal but will
be used solely for convenience in expressing the calculation of interest and for
certain other purposes.

     The Certificates of a series will be transferable and exchangeable on a
Certificate Register to be maintained at the corporate trust office of the
Trustee for the related series or such other office or agency maintained for
such purposes by the Trustee in New York City. Unless otherwise specified in the
Prospectus Supplement, under each Agreement, the Trustee will initially be
appointed as the Certificate Registrar. Unless otherwise specified in the

                                        8

<PAGE>

Prospectus Supplement, no service charge will be made for any registration of
transfer or exchange of Certificates, but payment of a sum sufficient to cover
any tax or other governmental charge may be required.

Classes of Certificates

     Each series of Certificates will be issued in a single class or in two or
more classes. The Certificates of each class will evidence the beneficial
ownership of (i) any distributions in respect of the assets of the Trust Fund
that are allocable to principal, in the aggregate amount of the original
Certificate Principal Balance, if any, of such class of Certificates as
specified in the Prospectus Supplement and (ii) any distributions in respect of
the assets of the Trust Fund that are allocable to interest on the Certificate
Principal Balance or Notional Principal Balance of such Certificates from time
to time at the Certificate Interest Rate, if any, applicable to such class of
Certificates as specified in the Prospectus Supplement. If specified in the
Prospectus Supplement, one or more classes of a series of Certificates may
evidence beneficial ownership interests in separate groups of assets included in
the related Trust Fund.

     If specified in the Prospectus Supplement, the Certificates will have an
aggregate original Certificate Principal Balance equal to the aggregate unpaid
principal balance of the Mortgage Loans as of the close of business on the first
day of the month of creation of the Trust Fund (the "Cut-Off Date") after
deducting payments of principal due on or before, and prepayments of principal
received on or before, the Cut-Off Date and in the aggregate will bear interest
equal to the weighted average of the Remittance Rates. The Remittance Rate will
equal the rate of interest payable on each Mortgage Loan minus the Servicer's
servicing fee as described herein, the servicing fee of any third party servicer
of the Mortgage Loans and such other amounts (including fees payable to the
Servicer as master servicer, if applicable) as are specified in the Prospectus
Supplement. The Certificates may have an original Certificate Principal Balance
as determined in the manner specified in the Prospectus Supplement.

     Each class of Certificates that is entitled to distributions allocable to
interest will bear interest at a fixed rate or a rate that is subject to change
from time to time (a) in accordance with a schedule, (b) in reference to an
index, or (c) otherwise (each, a "Certificate Interest Rate"), in each case as
specified in the Prospectus Supplement. One or more classes of Certificates may
provide for interest that accrues, but is not currently payable ("Accrual
Certificates"). With respect to any class of Accrual Certificates, if specified
in the Prospectus Supplement, any interest that has accrued but is not paid on a
given Distribution Date (as defined below under "Distributions of Principal and
Interest") will be added to the aggregate Certificate Principal Balance of such
class of Certificates on that Distribution Date.

     A series of Certificates may include one or more classes entitled only to
distributions (i) allocable to interest, (ii) allocable to principal (and
allocable as between scheduled payments of principal and Principal Prepayments,
as defined below) or (iii) allocable to both principal (and allocable as between
scheduled payments of principal and Principal Prepayments) and interest. A
series of Certificates may consist of one or more classes as to which
distributions will be allocated (i) on the basis of collections from designated
portions of the assets of the Trust Fund, (ii) in accordance with a schedule or
formula, (iii) in relation to the occurrence of events, or (iv) otherwise, in
each case as specified in the Prospectus Supplement. The timing and amounts of
such distributions may vary among classes, over time or otherwise, in each case
as specified in the Prospectus Supplement.

     The taking of action with respect to certain matters under the Agreement,
including certain amendments thereto, will require the consent of the holders of
the Certificates. The voting rights allocated to each class of Certificates will
be specified in the Prospectus Supplement. Votes may be allocated in different
proportions among classes of Certificates depending on whether the Certificates
of a class have a Notional Principal Balance or a Certificate Principal Balance.


                                        9

<PAGE>

Distributions of Principal and Interest

General.

     Distributions of principal and interest at the applicable Certificate
Interest Rate (if any) on the Certificates will be made by the Trustee to the
extent of funds available from the related Trust Fund on the 25th day (or if
such 25th day is not a business day, on the business day next following such
25th day) of each calendar month (each, a "Distribution Date"), commencing in
the month following the issuance of the related series, or on such other date as
is specified in the Prospectus Supplement. Distributions will be made to the
persons in whose names the Certificates are registered at the close of business
on the dates specified in the Prospectus Supplement (each, a "Record Date").
Distributions will be made by check or money order mailed to the person entitled
thereto at the address appearing in the Certificate Register or, if specified in
the Prospectus Supplement, in the case of Certificates that are of a certain
minimum denomination as specified in the Prospectus Supplement, upon written
request by the Certificateholder, by wire transfer or by such other means as are
agreed upon with the person entitled thereto; provided, however, that the final
distribution in retirement of the Certificates will be made only upon
presentation and surrender of the Certificates at the office or agency of the
Trustee specified in the notice to Certificateholders of such final
distribution.

     Distributions allocable to principal and interest on the Certificates will
be made by the Trustee out of, and only to the extent of, funds in a separate
account established and maintained under the Agreement for the benefit of
holders of the Certificates of the related series (the "Certificate Account"),
including any funds transferred from any Reserve Account. As between
Certificates of different classes and as between distributions of principal
(and, if applicable, between distributions of Principal Prepayments and
scheduled payments of principal) and interest, distributions made on any
Distribution Date will be applied as specified in the Prospectus Supplement.
Distributions to any class of Certificates will be made pro rata to all
Certificateholders of that class or by the other method described in the
Prospectus Supplement. If so specified in the Prospectus Supplement, the amounts
received by the Trustee as described below under "The Pooling and Servicing
Agreement--Payments on Mortgage Loans; Certificate Account" will be invested in
the eligible investments specified herein and in the Prospectus Supplement and
all income or other gain from such investments will be deposited in the
Certificate Account and will be available to make payments on the Certificates
on the next succeeding Distribution Date in the manner specified in the
Prospectus Supplement.

     Distributions of Interest. Interest will accrue on the aggregate
Certificate Principal Balance (or, in the case of Certificates entitled only to
distributions allocable to interest, the aggregate Notional Principal Balance)
of each class of Certificates entitled to interest from the date, at the
Certificate Interest Rate and for the periods (each, an "Interest Accrual
Period") specified in the Prospectus Supplement. To the extent funds are
available therefor, interest accrued during each Interest Accrual Period on each
class of Certificates entitled to interest (other than a class of Accrual
Certificates) will be distributable on the Distribution Dates specified in the
Prospectus Supplement until the aggregate Certificate Principal Balance of the
Certificates of such class has been distributed in full or, in the case of
Certificates entitled only to distributions allocable to interest, until the
aggregate Notional Principal Balance of such Certificates is reduced to zero or
for the period of time designated in the Prospectus Supplement. Distributions of
interest on each class of Accrual Certificates will commence only after the
occurrence of the events specified in the Prospectus Supplement. Prior to such
time, the beneficial ownership interest of such class of Accrual Certificates in
the Trust Fund, as reflected in the aggregate Certificate Principal Balance of
such class of Accrual Certificates, will increase on each Distribution Date by
the amount of interest that accrued on such class of Accrual Certificates during
the preceding Interest Accrual Period but that was not required to be
distributed to such class on such Distribution Date. Any such class of Accrual
Certificates will thereafter accrue interest on its outstanding Certificate
Principal Balance as so adjusted.

     Distributions of Principal. Unless otherwise specified in the Prospectus
Supplement, the aggregate Certificate Principal Balance of any class of
Certificates entitled to distributions of principal will be the aggregate
original Certificate Principal Balance of such class of Certificates specified
in the Prospectus Supplement, reduced by all distributions reported to the
holders of such Certificates as allocable to principal, and, in the case of
Accrual Certificates, as specified in the Prospectus Supplement, increased on
each Distribution Date by all interest accrued but not then

                                       10

<PAGE>

distributable on such Accrual Certificates. The Prospectus Supplement will
specify the method by which the amount of principal to be distributed on the
Certificates on each Distribution Date will be calculated and the manner in
which such amount will be allocated among the classes of Certificates entitled
to distributions of principal.

     If so specified in the Prospectus Supplement, one or more classes of senior
Certificates will be entitled to receive all or a disproportionate percentage of
the payments or other recoveries of principal on a Mortgage Loan which are
received in advance of their scheduled due dates and not accompanied by amounts
of interest representing scheduled interest due after the month of such payments
("Principal Prepayments") in the percentages and under the circumstances or for
the periods specified in the Prospectus Supplement. Any such allocation of
Principal Prepayments to such class or classes of Certificateholders will have
the effect of accelerating the amortization of such Certificates while
increasing the interests evidenced by the remaining Certificates in the Trust
Fund.

     Unscheduled Distributions. If specified in the Prospectus Supplement, the
Certificates will be subject to receipt of distributions before the next
scheduled Distribution Date under the circumstances and in the manner described
below and in the Prospectus Supplement. If applicable, the Trustee will be
required to make such unscheduled distributions on the day and in the amount
specified in the Prospectus Supplement if, due to substantial payments of
principal (including Principal Prepayments) on the Mortgage Loans, low rates
then available for reinvestment of such payments or both, the Trustee
determines, based on the assumptions specified in the Agreement, that the amount
anticipated to be on deposit in the Certificate Account on the next Distribution
Date, together with, if applicable, any amounts available to be withdrawn from
any Reserve Account, may be insufficient to make required distributions on the
Certificates on such Distribution Date. To the extent specified in the
Prospectus Supplement, the amount of any such unscheduled distribution that is
allocable to principal will not exceed the amount that would otherwise have been
required to be distributed as principal on the Certificates on the next
Distribution Date. To the extent specified in the Prospectus Supplement, all
unscheduled distributions will include interest at the applicable Certificate
Interest Rate (if any) on the amount of the unscheduled distribution allocable
to principal for the period and to the date specified in the Prospectus
Supplement.

     Unless otherwise specified in the Prospectus Supplement, all distributions
allocable to principal in any unscheduled distribution will be made in the same
priority and manner as distributions of principal on the Certificates would have
been made on the next Distribution Date, and with respect to Certificates of the
same class, unscheduled distributions of principal will be made on a pro rata
basis. Notice of any unscheduled distribution will be given by the Trustee prior
to the date of such distribution.

                               THE MORTGAGE POOLS

     Each mortgage pool (a "Mortgage Pool") will consist of one- to four-family
residential mortgage loans evidenced by promissory notes (each, a "Note")
secured by first mortgages or first deeds of trust or other similar security
instrument (each, a "Mortgage") creating a first lien on properties (the
"Mortgaged Properties"). When each series of Certificates is issued, the Seller
will cause the Mortgage Loans comprising each Mortgage Pool to be assigned to
the Trustee for the benefit of the holders of the Certificates of that series,
and will receive the Certificates in exchange therefor. Certain Certificates
evidencing interests in a Trust Fund may not form part of the offering made
pursuant to this Prospectus or the related Prospectus Supplement.

     The Mortgaged Properties in each Mortgage Pool may consist of single-unit
dwellings, two-, three- and four-unit detached, townhouse or rowhouse dwellings,
condominium and planned-unit development ("PUD") units and such other types of
homes or units as are described in the applicable Prospectus Supplement, and may
include vacation and second homes and investment properties. The applicable
Prospectus Supplement will contain information concerning the originators of the
Mortgage Loans and the underwriting standards employed by such originators.

     Unless otherwise specified in the applicable Prospectus Supplement, all
Mortgage Loans will (i) have individual principal balances at origination of not
more than $1,000,000, (ii) have monthly payments due on the first

                                       11

<PAGE>

of each month, (iii) be secured by Mortgaged Properties located in one of the
states of the United States or the District of Columbia, and (iv) be of one or
more of the following types of Mortgage Loans:

     (1) Fully-amortizing Mortgage Loans, each with a 20-to 30-year ("30-Year")
term at origination, interest (the "Mortgage Interest Rate") at a fixed rate and
level monthly payments over the term of the Mortgage Loan.

     (2) Fully-amortizing Mortgage Loans, each with a 10-to 15-year ("15-Year")
term at origination, a fixed Mortgage Interest Rate and level monthly payments
over the term of the Mortgage Loan.

     (3) Mortgage Loans, each with an adjustable Mortgage Interest Rate, which
may include loans providing for negative amortization.

     Mortgage Loans with certain Loan-to-Value Ratios and/or certain principal
balances may be covered wholly or partially by primary mortgage guaranty
insurance policies (each, a "Primary Mortgage Insurance Policy"). The existence,
extent and duration of any such coverage will be described in the applicable
Prospectus Supplement. The "Loan-to- Value Ratio" is the ratio, expressed as a
percentage, of the principal amount of the Mortgage Loan to the lesser of (i)
the sales price for such property at the time the Mortgage Loan is closed and
(ii) the appraised value at origination or, in the case of refinancings, the
value set forth in the appraisal, if any, obtained by the loan originator in
connection with such refinancing. Unless otherwise specified in the applicable
Prospectus Supplement, each Mortgage Loan will also be covered by a Standard
Hazard Insurance Policy, as described under "Servicing of the Mortgage
Loans--Hazard Insurance" below.

     In addition, other credit enhancements acceptable to the rating agency (or
agencies) rating the Certificates may be provided for coverage of certain risks
of default or losses. See "Credit Support" herein.

     If specified in the applicable Prospectus Supplement, a Mortgage Pool may
contain Mortgage Loans subject to buy-down plans ("Buy-Down Mortgage Loans")
pursuant to which the monthly payments made by the Borrower will be less than
the scheduled monthly payments on the Buy-Down Mortgage Loan, the resulting
difference to be drawn from an amount contributed by the seller of the Mortgaged
Property or another source at the time of origination of the Buy-Down Mortgage
Loan and placed in a trust or custodial account (the "Buy-Down Fund") (such
amount hereinafter referred to as the "Buy-Down Reserve"). The applicable
Prospectus Supplement or Current Report (as defined below) will contain
information, with respect to any Buy-Down Mortgage Loans, concerning limitations
on the interest rate payable by the Borrower initially, on annual increases in
the interest rate, on the length of the buy-down period, and on the Buy-Down
Fund. The repayment of a temporary Buy-Down Mortgage Loan is dependent on the
ability of the Borrower to make larger monthly payments after the Buy-Down
Reserves have been depleted and, for certain Buy-Down Mortgage Loans, while such
funds are being depleted. The inability of the Borrower to make larger monthly
payments may lead to a default on the Buy-Down Mortgage Loan or, if the Borrower
is able to obtain refinancing on favorable terms, a prepayment of such loan. See
"Yield, Maturity and Weighted Average Life Considerations."

     The Prospectus Supplement for a series of Certificates may specify that the
related Mortgage Pool contains Mortgage Loans that have been used for
refinancing for the purpose of removing equity from the related Mortgaged
Properties ("Cash-Out Refinance Loans").

     The Prospectus Supplement for each series of Certificates will specify the
approximate aggregate principal balance of the Mortgage Loans (within the
percentage or dollar range specified therein). The Prospectus Supplement for
each series of Certificates will contain information regarding the Mortgage
Loans which are expected to be included in the related Mortgage Pool, including
among other things, information, as of the applicable Cut-Off Date and to the
extent then specifically known to the Seller, as to (i) the aggregate principal
balance of the Mortgage Loans, (ii) the aggregate principal balance or
percentage by aggregate principal balance of Mortgage Loans secured by each type
of property, (iii) the original terms to maturity of the Mortgage Loans, (iv)
the smallest and largest in principal balance at origination of the Mortgage
Loans, (v) the earliest origination date and latest maturity date of the
Mortgage Loans,

                                       12

<PAGE>

(vi) the aggregate principal balance or percentage by aggregate principal
balance of Mortgage Loans having Loan-to-Value Ratios at origination exceeding
80%, (vii) the Mortgage Interest Rate or range of Mortgage Interest Rates borne
by the Mortgage Loans and (viii) the average outstanding principal balance of
the Mortgage Loans. If specific information with respect to the Mortgage Loans
is not known at the time the related series of Certificates is initially
offered, more general information of the nature described above will be provided
in the Prospectus Supplement, and specific information will be set forth in a
report on Form 8-K to be filed with the Securities and Exchange Commission
within fifteen days after the initial issuance of such Certificates (the
"Current Report"). A copy of the Agreement with respect to a series of
Certificates will be attached to the related Current Report and will be
available for inspection at the corporate trust office of the Trustee specified
in the related Prospectus Supplement.

     The Seller's assignment of the Mortgage Loans to the Trustee will be
without recourse. Unless otherwise specified in the applicable Prospectus
Supplement, the Seller or another party identified in such Prospectus Supplement
will make certain representations concerning the Mortgage Loans, including that
no Mortgage Loan in a Mortgage Pool evidenced by Certificates will be more than
one month delinquent as of the date of the initial issuance of the Certificates.
For a description of other representations that will be made by the party
specified in the applicable Prospectus Supplement concerning the Mortgage Loans,
see "The Pooling and Servicing Agreement--Assignment of Mortgage Loans;
Warranties." The Seller's obligations with respect to the Mortgage Loans will be
limited to any representations and warranties made by it in, as well as its
contractual obligations under, the Agreement for each series of Certificates.
Unless otherwise specified in the applicable Prospectus Supplement, these
obligations consist primarily of the obligation under certain circumstances to
repurchase or replace Mortgage Loans as to which there has been a material
breach of the Seller's representations and warranties which materially and
adversely affects the interests of the Certificateholders in a Mortgage Loan or
to cure such breach, and of the obligation, under certain circumstances, to
ensure the timely payment of premiums on certain insurance policies and bonds.
See "The Pooling and Servicing Agreement--Assignment of Mortgage Loans;
Warranties."

     In addition, to the extent specified in the applicable Prospectus
Supplement, in the event of delinquencies in payments of principal and interest
on the Mortgage Loans in any Mortgage Pool, the Servicer (or, if so indicated in
the applicable Prospectus Supplement, another entity) will advance cash in
amounts described herein under "The Pooling and Servicing Agreement-Advances"
and "--Payments on Mortgage Loans; Certificate Account." The Servicer is not
required to make any advance which it determines in its good faith judgment not
to be ultimately recoverable under any applicable policy of insurance
("Insurance Proceeds") or out of the proceeds of liquidation of a Mortgage Loan
("Liquidation Proceeds"). Each month, the Trustee (or such other paying agent as
may be specified in the applicable Prospectus Supplement) will be obligated to
remit to Certificateholders of each series all amounts relating to the Mortgage
Loans due to the Certificateholders to the extent such amounts have been
collected or advanced by the Servicer or such other entity and remitted to the
Trustee pursuant to the terms of the Agreement for such series. See "Description
of the Certificates--Distributions of Principal and Interest."

     There can be no assurance that real estate values will remain at present
levels in the areas in which the Mortgaged Properties will be located. 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 Mortgage Pool
become equal to or greater than the value of the properties subject to the
Mortgage Loans included in such Mortgage Pool, the actual rates of
delinquencies, foreclosures and losses could be significantly higher than those
now generally experienced in the mortgage lending industry. To the extent that
such delinquencies, foreclosures and losses are not covered by applicable credit
enhancements described in the Prospectus Supplement, the losses resulting
therefrom will be borne by holders of the Certificates of the series evidencing
interests in such Mortgage Pool. With respect to any series as to which
subordinated Certificates shall have been issued, such losses will first be
borne by the holders of subordinated Certificates as a result and to the extent
of the subordination in right of payment of the subordinated Certificates to the
senior Certificates and as a result of first allocating such losses to reduce
the Certificate Principal Balance of such subordinated Certificates.


                                       13

<PAGE>

     Because the principal amounts of Mortgage Loans decline monthly as
principal payments, including prepayments, are received, the fractional
undivided interest in principal evidenced by each Certificate in a series
multiplied by the aggregate principal balance of the Mortgage Loans in the
related Mortgage Pool will decline correspondingly. The principal balance
represented by a Certificate, therefore, ordinarily will decline over time.

                                 CREDIT SUPPORT

General

     Credit support may be provided with respect to one or more classes of a
series of Certificates or with respect to the assets in the related Trust Fund.
Credit support may be in the form of a limited financial guarantee policy,
limited guarantee or other similar instrument (a "Limited Guarantee") issued by
an entity named in the Prospectus Supplement (the "Guarantor"), the
subordination of one or more classes of the Certificates of such series, the
establishment of one or more reserve accounts, the use of a pool insurance
policy, bankruptcy bond, special hazard insurance policy, repurchase bond,
guaranteed investment contract or another method of credit support described in
the related Prospectus Supplement, or any combination of the foregoing. Unless
otherwise specified in the Prospectus Supplement, any credit support will not
provide protection against all risks of loss and will not guarantee repayment of
the entire principal balance of the Certificates and interest thereon. If losses
occur which exceed the amount covered by credit support or which are not covered
by the credit support, Certificateholders will bear their allocable share of the
resulting deficiencies.

Limited Guarantee of the Guarantor

     If specified in the Prospectus Supplement, certain obligations of the
Servicer under the related Agreement may be covered by a Limited Guarantee,
limited in scope and amount, issued by the Guarantor. If so specified, the
Guarantor may be obligated to take either or both of the following actions in
the event the Servicer fails to do so: make deposits to the Certificate Account
(a "Deposit Guarantee"); or make advances (an "Advance Guarantee"). Any such
Limited Guarantee will be limited in amount and a portion of the coverage of any
such Limited Guarantee may be separately allocated to certain events. The scope,
amount and, if applicable, the allocation of any Limited Guarantee will be
described in the related Prospectus Supplement.

Subordination

     If so specified in the Prospectus Supplement, distributions in respect of
scheduled principal, Principal Prepayments, interest or any combination thereof
that otherwise would have been payable to one or more classes of Certificates of
a series (the "subordinated Certificates") will instead be payable to holders of
one or more other classes of such series (the "senior Certificates") under the
circumstances and to the extent specified in the Prospectus Supplement. If
specified in the Prospectus Supplement, delays in receipt of scheduled payments
on the Mortgage Loans and losses on defaulted Mortgage Loans will be borne first
by the various classes of subordinated Certificates and thereafter by the
various classes of senior Certificates, in each case under the circumstances and
subject to the limitations specified in the Prospectus Supplement. The aggregate
distributions in respect of delinquent payments on the Mortgage Loans over the
lives of the Certificates or at any time, the aggregate losses in respect of
defaulted Mortgage Loans which must be borne by the subordinated Certificates by
virtue of subordination and the amount of the distributions otherwise
distributable to the subordinated Certificateholders that will be distributable
to senior Certificateholders on any Distribution Date may be limited as
specified in the Prospectus Supplement. If aggregate distributions in respect of
delinquent payments on the Mortgage Loans or aggregate losses in respect of such
Mortgage Loans were to exceed the total amounts payable and available for
distribution to holders of subordinated Certificates or, if applicable, were to
exceed the specified maximum amount, holders of senior Certificates could
experience losses on the Certificates.

     In addition to or in lieu of the foregoing, if so specified in the
Prospectus Supplement, all or any portion of distributions otherwise payable to
holders of subordinated Certificates on any Distribution Date may instead be

                                       14

<PAGE>

deposited into one or more reserve accounts (a "Reserve Account") established by
the Trustee. If so specified in the Prospectus Supplement, such deposits may be
made on each Distribution Date, on each Distribution Date for specified periods
or until the balance in the Reserve Account has reached a specified amount and,
following payments from the Reserve Account to holders of senior Certificates or
otherwise, thereafter to the extent necessary to restore the balance in the
Reserve Account to required levels, in each case as specified in the Prospectus
Supplement. If so specified in the Prospectus Supplement, amounts on deposit in
the Reserve Account may be released to the Servicer or the holders of any class
of Certificates at the times and under the circumstances specified in the
Prospectus Supplement.

     If specified in the Prospectus Supplement, one or more classes of
Certificates may bear the risk of certain losses on defaulted Mortgage Loans not
covered by other forms of credit support prior to other classes of Certificates.
Such subordination might be effected by reducing the Certificate Principal
Balance of the subordinated Certificates on account of such losses, thereby
decreasing the proportionate share of distributions allocable to such
Certificates, or by another means specified in the Prospectus Supplement.

     If specified in the Prospectus Supplement, various classes of senior
Certificates and subordinated Certificates may themselves be subordinate in
their right to receive certain distributions to other classes of senior and
subordinated Certificates, respectively, through a cross-support mechanism or
otherwise.

     As between classes of senior Certificates and as between classes of
subordinated Certificates, distributions may be allocated among such classes (i)
in the order of their scheduled final distribution dates, (ii) in accordance
with a schedule or formula, (iii) in relation to the occurrence of events, or
(iv) otherwise, in each case as specified in the Prospectus Supplement. As
between classes of subordinated Certificates, payments to holders of senior
Certificates on account of delinquencies or losses and payments to any Reserve
Account will be allocated as specified in the Prospectus Supplement.

Cross-Support

     If specified in the Prospectus Supplement, the beneficial ownership of
separate groups of assets included in a Trust Fund may be evidenced by separate
classes of the related series of Certificates. In such case, credit support may
be provided by a cross-support feature which may require that distributions be
made with respect to Certificates evidencing beneficial ownership of one or more
asset groups prior to distributions to subordinated Certificates evidencing a
beneficial ownership interest in other asset groups within the same Trust Fund.
The Prospectus Supplement for a series which includes a cross-support feature
will describe the manner and conditions for applying such cross-support feature.

     If specified in the Prospectus Supplement, the coverage provided by one or
more forms of credit support may apply concurrently to two or more separate
Trust Funds. If applicable, the Prospectus Supplement will identify the Trust
Funds to which such credit support relates and the manner of determining the
amount of the coverage provided thereby and of the application of such coverage
to the identified Trust Funds.

Pool Insurance

     In order to decrease the likelihood that Certificateholders will experience
losses in respect of the Mortgage Loans, if specified in the Prospectus
Supplement, the Seller will obtain one or more pool insurance policies. Any such
policies may be in lieu of or in addition to any obligations of the Seller or
the Servicer in respect of the Mortgage Loans. Such pool insurance policy will,
subject to the limitations described below and in the Prospectus Supplement,
cover loss by reason of default in payments on the Mortgage Loans up to the
amounts specified in the Prospectus Supplement or the Detailed Description and
for the periods specified in the Prospectus Supplement. The Servicer will agree
to use its best reasonable efforts to maintain in effect any such pool insurance
policy and to present claims thereunder to the pool insurer on behalf of itself,
the Trustee and the Certificateholders. The pool insurance policy, however, is
not a blanket policy against loss, since claims thereunder may only be made
respecting particular defaulted Mortgage Loans and only

                                       15

<PAGE>

upon satisfaction of certain conditions precedent described below. The pool
insurance policy, if any, will not cover losses due to a failure to pay or
denial of a claim under a primary mortgage insurance policy, irrespective of the
reason therefor. The related Prospectus Supplement will describe any provisions
of a pool insurance policy that are materially different from those described
below.

     Any pool insurance policy may provide that no claims may be validly
presented thereunder unless (i) any required primary mortgage insurance policy
is in effect for the defaulted Mortgage Loan and a claim thereunder has been
submitted and settled; (ii) hazard insurance on the related Mortgaged Property
has been kept in force and real estate taxes and other protection and
preservation expenses have been paid; (iii) if there has been physical loss or
damage to the Mortgaged Property, it has been restored to its condition
(reasonable wear and tear excepted) at the Cut-Off Date; (iv) the insured has
acquired good and merchantable title to the Mortgaged Property free and clear of
liens, except certain permitted encumbrances; and (v) the Servicer has advanced
foreclosure costs. Upon satisfaction of these conditions, the pool insurer will
have the option either (a) to purchase the Mortgaged Property at a price equal
to the Principal Balance thereof plus accrued and unpaid interest at the
Mortgage Rate to the date of purchase and certain expenses incurred by the
Servicer on behalf of the Trustee and the Certificateholders, or (b) to pay the
amount by which the sum of the Principal Balance of the defaulted Mortgage Loan
plus accrued and unpaid interest at the Mortgage Rate to the date of payment of
the claim and the aforementioned expenses exceeds the proceeds received from an
approved sale of the Mortgaged Property, in either case net of certain amounts
paid or assumed to have been paid under any related primary mortgage insurance
policy. If any property securing a defaulted Mortgage Loan is damaged and
proceeds, if any, from the related hazard insurance policy or any applicable
special hazard insurance policy are insufficient to restore the damaged property
to a condition sufficient to permit recovery under the pool insurance policy,
the Servicer will not be required to expend its own funds to restore the damaged
property unless it determines (i) that such restoration will increase the
proceeds to Certificateholders on liquidation of the Mortgage Loan after
reimbursement of the Servicer for its expenses, and (ii) that such expenses will
be recoverable by it through proceeds of the sale of the property or proceeds of
the pool insurance policy or any primary mortgage insurance policy.

     In general, no pool insurance policy will insure (and many primary mortgage
insurance policies may not insure) against loss sustained by reason of a default
arising from, among other things, (i) fraud or negligence in the origination or
servicing of a Mortgage Loan, including misrepresentation by the Mortgagor or
persons involved in the origination thereof, or (ii) failure to construct a
Mortgaged Property in accordance with plans and specifications. If so specified
in the related Prospectus Supplement, a failure of coverage attributable to one
of the foregoing events might result in a breach of a representation of the
Seller (or another party) and in such event might give rise to an obligation on
the part of the Seller (or such other party) to purchase or replace the
defaulted Mortgage Loan if the breach materially and adversely affects the
interests of Certificateholders and cannot be cured.

     As specified in the Prospectus Supplement, the original amount of coverage
under any pool insurance policy will be reduced over the life of the related
series of Certificates by the aggregate dollar amount of claims paid less the
aggregate of the net amounts realized by the pool insurer upon disposition of
all foreclosed properties. The amount of claims paid will include certain
expenses incurred by the Servicer as well as accrued interest on delinquent
Mortgage Loans to the date of payment of the claim. See "Certain Legal Aspects
of the Mortgage Loans --Foreclosure". Accordingly, if aggregate net claims paid
under any pool insurance policy reach the original policy limit, coverage under
that pool insurance policy will be exhausted and any further losses will be
borne by one or more classes of Certificateholders unless assumed by some other
entity, if and to the extent specified in the Prospectus Supplement.

     Since any mortgage pool insurance policy may require that the property
subject to a defaulted Mortgage Loan be restored to its original condition prior
to claiming against the pool insurer, such policy may not provide coverage
against hazard losses. The hazard policies concerning the Mortgage Loans
typically exclude from coverage physical damage resulting from a number of
causes and, even when the damage is covered, may afford recoveries which are
significantly less than the full replacement cost of such losses. Even if
special hazard insurance is applicable as specified in the Prospectus
Supplement, no coverage in respect of special hazard losses will cover all
risks, and the amount of any such coverage will be limited. See "Special Hazard
Insurance" below. As a result, certain hazard risks will not be insured

                                       16

<PAGE>

against and will therefore be borne by Certificateholders, unless otherwise
assumed by some other entity, as specified in the Prospectus Supplement.

Special Hazard Insurance

     In order to decrease the likelihood that Certificateholders will experience
losses in respect of the Mortgage Loans, if specified in the Prospectus
Supplement, the Seller will obtain one or more special hazard insurance policies
with respect to the Mortgage Loans. Such a special hazard insurance policy will,
subject to limitations described below and in the Prospectus Supplement, protect
holders of Certificates from (i) loss by reason of damage to Mortgaged
Properties caused by certain hazards (including earthquakes and, to a limited
extent, tidal waves and related water damage) not covered by the standard form
of hazard insurance policy for the respective states in which the Mortgaged
Properties are located or under flood insurance policies, if any, covering the
Mortgaged Properties, and (ii) loss from partial damage caused by reason of the
application of the co-insurance clause contained in hazard insurance policies.
See "Servicing of the Mortgage Loans--Hazard Insurance" below. Any special
hazard insurance policy may not cover losses occasioned by war, civil
insurrection, certain governmental actions, errors in design, faulty workmanship
or materials (except under certain circumstances), nuclear reaction, flood (if
the Mortgaged Property is located in a federally designated flood area),
chemical contamination and certain other risks. Aggregate claims under each
special hazard insurance policy may be limited to a specified percentage of the
aggregate principal balance as of the Cut-Off Date of the Mortgage Loans. Any
special hazard insurance policy may also provide that no claim may be paid
unless hazard and, if applicable, flood insurance on the Mortgaged Property has
been kept in force and other protection and preservation expenses have been paid
by the Servicer.

     Subject to the foregoing limitations, any special hazard insurance policy
may provide that, where there has been damage to property securing a foreclosed
Mortgage Loan (title to which has been acquired by the insured) and to the
extent such damage is not covered by the hazard insurance policy or flood
insurance policy, if any, maintained by the mortgagor or the Servicer, the
special hazard insurer will pay the lesser of (i) the cost of repair or
replacement of such property or (ii) upon transfer of the property to the
special hazard insurer, the unpaid principal balance of such Mortgage Loan at
the time of acquisition of such property by foreclosure or deed in lieu of
foreclosure, plus accrued interest to the date of claim settlement and certain
expenses incurred by the Servicer with respect to such property. If the unpaid
principal balance plus accrued interest and certain expenses is paid by the
insurer, the amount of further coverage under the related special hazard
insurance policy will be reduced by such amount less any net proceeds from the
sale of the property. Any amount paid as the cost of repair or replacement of
the property will also reduce coverage by such amount. Restoration of the
property with the proceeds described under clause (i) above will satisfy the
condition under any pool insurance policy that the property be restored before a
claim under such pool insurance policy may be validly presented with respect to
the defaulted Mortgage Loan secured by such property. The payment described
under clause (ii) above will render unnecessary presentation of a claim in
respect of such Mortgage Loan under the related pool insurance policy.
Therefore, so long as a pool insurance policy remains in effect, the payment by
the insurer under a special hazard insurance policy of the cost of repair or
replacement or the unpaid principal balance of the Mortgage Loan plus accrued
interest and certain expenses will not affect the total insurance proceeds paid
to Certificateholders, but will affect the relative amounts of coverage
remaining under the related special hazard insurance policy and pool insurance
policy.

Bankruptcy Bond

     In the event of a bankruptcy of a borrower, the bankruptcy court may
establish the value of the Mortgaged Property securing the related Mortgage Loan
at an amount less than the then outstanding principal balance of such Mortgage
Loan secured by such Mortgaged Property and could reduce the secured debt to
such value. In such case, the holder of such Mortgage Loan would become an
unsecured creditor to the extent of the difference between the outstanding
principal balance of such Mortgage Loan and such reduced secured debt. In
addition, certain other modifications of the terms of a Mortgage Loan can result
from a bankruptcy proceeding, including the reduction in monthly payments
required to be made by the borrower. See "Certain Legal Aspects of the Mortgage
Loans --

                                       17

<PAGE>



Enforceability of Certain Provisions". If so provided in the related Prospectus
Supplement, the Servicer will obtain a bankruptcy bond or similar insurance
contract (the "bankruptcy bond") for proceedings with respect to borrowers under
the Bankruptcy Code. The bankruptcy bond will cover certain losses resulting
from a reduction by a bankruptcy court of scheduled payments of principal of and
interest on a Mortgage Loan or a reduction by such court of the principal amount
of a Mortgage Loan and will cover certain unpaid interest on the amount of such
a principal reduction from the date of the filing of a bankruptcy petition.

     The bankruptcy bond will provide coverage in the aggregate amount specified
in the related Prospectus Supplement. Such amount will be reduced by payments
made under such bankruptcy bond in respect of the related Mortgage Loans, to the
extent specified in the related Prospectus Supplement, and will not be restored.

     In lieu of a bankruptcy bond, the Servicer may obtain a Limited Guarantee
to cover such bankruptcy-related losses.

Repurchase Bond

     If so specified in the related Prospectus Supplement, the Servicer will
be obligated to purchase any Mortgage Loan up to an aggregate dollar amount
specified in the related Prospectus Supplement) for which insurance coverage is
denied due to dishonesty, misrepresentation or fraud in connection with the
origination or sale of such Mortgage Loan. Such obligation may be secured by a
surety bond or other instrument or mechanism guaranteeing payment of the amount
to be paid by the Servicer.

Guaranteed Investment Contracts

     If so specified in the Prospectus Supplement, on or prior to the Delivery
Date, the Trustee will enter into a guaranteed investment contract (a "GIC")
pursuant to which all amounts deposited in the Certificate Account, and if so
specified the Reserve Accounts, will be invested by the Trustee and under which
the issuer of the GIC will pay to the Trustee interest at an agreed rate per
annum with respect to the amounts so invested.

Reserve Accounts

     If specified in the Prospectus Supplement, cash, U.S. Treasury securities,
instruments evidencing ownership of principal or interest payments thereon,
letters of credit, demand notes, certificates of deposit, other instruments or
obligations or a combination thereof in the aggregate amount specified in the
Prospectus Supplement will be deposited by the Servicer on the Delivery Date in
one or more Reserve Accounts established by the Trustee. Such cash and the
principal and interest payments on such other instruments will be used to
enhance the likelihood of timely payment of principal of, and interest on, or,
if so specified in the Prospectus Supplement, to provide additional protection
against losses in respect of, the assets in the related Trust Fund, to pay the
expenses of the Trust Fund or for such other purposes specified in the
Prospectus Supplement. Whether or not the Servicer has any obligation to make
such a deposit, certain amounts to which the subordinated Certificateholders, if
any, will otherwise be entitled may instead be deposited into the Reserve
Account from time to time and in the amounts as specified in the Prospectus
Supplement. Any cash in the Reserve Account and the proceeds of any other
instrument upon maturity will be invested in Eligible Investments, which will
include obligations of the United States and certain agencies thereof,
certificates of deposit, certain commercial paper, time deposits and bankers
acceptances sold by eligible commercial banks, certain repurchase agreements of
United States government securities with eligible commercial banks and certain
other Eligible Investments described in the Agreement. If a letter of credit is
deposited with the Trustee, such letter of credit will be irrevocable. Unless
otherwise specified in the Prospectus Supplement, any instrument deposited
therein will name the Trustee, in its capacity as trustee for the holders of the
related Certificates, as beneficiary and will be issued by an entity acceptable
to each rating agency that rates the Certificates. Additional information with
respect to such instruments deposited in the Reserve Accounts will be set forth
in the Prospectus Supplement.


                                       18

<PAGE>

     Any amounts so deposited and payments on instruments so deposited will be
available for withdrawal from the Reserve Account for distribution to the
holders of Certificates for the purposes, in the manner and at the times
specified in the Prospectus Supplement.

Other Insurance, Guarantees and Similar Instruments or Agreements

     If specified in the Prospectus Supplement, the related Trust Fund may also
include insurance, guarantees, letters of credit or similar arrangements for the
purpose of (i) maintaining timely payments or providing additional protection
against losses on the assets included in such Trust Fund, (ii) paying
administrative expenses or (iii) establishing a minimum reinvestment rate on the
payments made in respect of such assets or principal payment rate on such
assets. Such arrangements may include agreements under which Certificateholders
are entitled to receive amounts deposited in various accounts held by the
Trustee upon the terms specified in the Prospectus Supplement. Such arrangements
may be in lieu of any obligation of the Servicer to advance delinquent
installments in respect of the Mortgage Loans.

            YIELD, MATURITY AND WEIGHTED AVERAGE LIFE CONSIDERATIONS

     The yields to maturity and weighted average lives of the Certificates will
be affected primarily by the rate and timing of principal payments received on
or in respect of the Mortgage Loans included in the related Trust Fund. Such
principal payments will include scheduled payments as well as Principal
Prepayments (including refinancings) and prepayments resulting from foreclosure,
condemnation and other dispositions of the Mortgaged Properties (including
amounts paid by insurers under applicable insurance policies), from purchase by
the Seller of any Mortgage Loan as to which there has been a material breach of
warranty or defect in documentation (or deposit of certain amounts in respect of
delivery of a substitute Mortgage Loan), purchase by the Servicer of Mortgage
Loans modified by it in lieu of refinancing thereof and from the repurchase by
the Seller of all of the Mortgage Loans in certain circumstances. See "The
Pooling and Servicing Agreement--Termination; Purchase of Mortgage Loans." The
yield to maturity and weighted average lives of the Certificates may also be
affected by the amount and timing of delinquencies and losses on the Mortgage
Loans.

     A number of social, economic, tax, geographic, demographic, legal and other
factors may influence prepayments, delinquencies and losses. For a Trust Fund
comprised of Mortgage Loans, these factors may include the age of the Mortgage
Loans, the geographic distribution of the Mortgaged Properties, the payment
terms of the Mortgages, the characteristics of the mortgagors, homeowner
mobility, economic conditions generally and in the geographic area in which the
Mortgaged Properties are located, enforceability of due-on-sale clauses,
servicing decisions, prevailing mortgage market interest rates in relation to
the interest rates on the Mortgage Loans, the availability of mortgage funds,
the use of second or "home equity" mortgage loans by mortgagors, the
availability of refinancing opportunities (including refinancing opportunities
offered by HomeSide Lending to existing borrowers or to its affiliates), the use
of the properties as second or vacation homes, the extent of the mortgagors' net
equity in the Mortgaged Properties and, where investment properties are securing
the Mortgage Loans, tax-related considerations and the availability of other
investments. The rate of principal payment may also be subject to seasonal
variations.

     The rate of principal prepayments on pools of conventional housing loans
has fluctuated significantly in recent years. Generally, if prevailing interest
rates were to fall significantly below the interest rates on the Mortgage Loans,
the Mortgage Loans would be expected to prepay at higher rates than if
prevailing rates were to remain at or above the interest rates on the Mortgage
Loans. Conversely, if interest rates were to rise above the interest rates on
the Mortgage Loans, the Mortgage Loans would be expected to prepay at lower
rates than if prevailing rates were to remain at or below interest rates on the
Mortgage Loans. The timing of changes in the rate of prepayments may
significantly affect a Certificateholder's actual yield to maturity, even if the
average rate of principal payments is consistent with a Certificateholder's
expectation. In general, the earlier a prepayment of principal the greater the
effect on a Certificateholder's yield to maturity. As a result, the effect on a
Certificateholder's yield of principal payments occurring at a rate higher (or
lower) than the rate anticipated by the investor during the period immediately
following the issuance

                                       19

<PAGE>

of the related series of Certificates will not be offset by a subsequent like
reduction (or increase) in the rate of principal payments.

     To the extent described in the applicable Prospectus Supplement, the
effective yields to Certificateholders will be lower than the yields produced by
the interest rates on the Certificates because, while interest will accrue on
each Mortgage Loan from the first day of each month, the distribution of such
interest to Certificateholders will be made in the month following the month of
accrual.

     When a Mortgage Loan prepays in full, the borrower will generally be
required to pay interest on the amount of prepayment only to the prepayment
date. When a partial prepayment of principal is made on a Mortgage Loan, the
borrower generally will not be required to pay interest on the amount of the
partial prepayment during the month in which such prepayment is made. In
addition, unless otherwise specified in the related Prospectus Supplement, a
full or partial prepayment will not be required to be passed through to
Certificateholders until the month following receipt.

     If and to the extent specified in the applicable Prospectus Supplement,
under the Agreement, if a full or partial voluntary prepayment of a Mortgage
Loan is made and does not include the full amount of interest on such Mortgage
Loan which would have been due but for such prepayment to and including the end
of the month in which the prepayment takes place, the servicer will be obligated
to pay the interest thereon at the Remittance Rate from the date of prepayment
through the end of such month (each such payment, a "Compensating Interest
Payment"), provided that the aggregate of such Compensating Interest Payments by
the Servicer with respect to any Distribution Date will not exceed the aggregate
Servicing Fee to which the Servicer is entitled in connection with such
Distribution Date. The Servicer will not be entitled to reimbursement for such
Compensating Interest Payments. Consequently, to the extent the Servicer is so
obligated, neither partial nor full prepayments will reduce the amount of
interest passed through to Certificateholders the following month from the
amount which would have been passed through in the absence of such prepayments.
If the Servicer is not obligated to make Compensating Interest Payments, or if
such payments are insufficient to cover the interest shortfall, partial or full
prepayments will reduce the amount of interest passed through to
Certificateholders, as described in the applicable Prospectus Supplement.

     Factors other than those identified herein and in the Prospectus Supplement
could significantly affect principal prepayments at any time and over the lives
of the Certificates. The relative contribution of the various factors affecting
prepayment may also vary from time to time. There can be no assurance as to the
rate of payment of principal of the Mortgage Loans at any time or over the lives
of the Certificates.

     The Prospectus Supplement relating to a series of Certificates will discuss
in greater detail the effect of the rate and timing of principal payments
(including prepayments), delinquencies and losses on the yield, weighted average
lives and maturities of such Certificates.

                       HOMESIDE MORTGAGE SECURITIES, INC.

     HomeSide Mortgage Securities, Inc. ("HomeSide Mortgage Securities" or the
"Seller") was incorporated in the State of Delaware on July 29, 1989 under the
name of BancBoston Mortgage Securities, Inc. and is a wholly-owned subsidiary of
HomeSide Lending, Inc. The Seller has not had and is not expected to have any
business operations other than offering Certificates and related activities. It
is anticipated that the Seller may from time to time purchase mortgage loans
directly from correspondents and affiliates.

     The principal offices of the Seller are located at 7301 Baymeadows Way,
Jacksonville, Florida 32256. Its telephone number is (904) 281-3000.


                                       20

<PAGE>

                             HOMESIDE LENDING, INC.

     HomeSide Lending, Inc. ("HomeSide Lending" or the "Servicer"), the
successor to BancBoston Mortgage Corporation ("BBMC"), which was the mortgage
banking subsidiary of BankBoston, N.A., formerly known as The First National
BankBoston ("BankBoston"), was acquired by HomeSide, Inc. on March 15, 1996 (the
"BBMC Acquisition"). Barnett Mortgage Corporation ("BMC"), formerly the mortgage
banking subsidiary of Barnett Banks, Inc. ("Barnett"), was acquired by HomeSide,
Inc. on May 31, 1996. Upon the acquisition of BMC, now known as HomeSide
Holdings, Inc. ("HomeSide Holdings"), by HomeSide, Inc., all of the assets and
liabilities of BMC, with the exception of certain GNMA servicing rights, were
transferred to HomeSide Lending. HomeSide Holdings is a wholly-owned subsidiary
of HomeSide, Inc. and HomeSide Lending is a wholly-owned subsidiary of HomeSide
Holdings. HomeSide Lending was incorporated in Florida on September 18, 1986.
HomeSide Lending's executive offices are located at 7301 Baymeadows Way,
Jacksonville, Florida 32256, telephone number (904) 281-3000.

     HomeSide Lending is engaged in the business of mortgage banking, which
primarily involves originating, purchasing, selling and servicing residential
mortgage loans secured by one- to four-family homes.

     Thomas H. Lee Equity Fund III, L.P. (the "Fund") and certain affiliates of
Thomas H. Lee Company and Madison Dearborn Capital Partners, L.P. collectively
own approximately 26%; BankBoston and Siesta Holdings, Inc., an affiliate of
Barnett, collectively own approximately 53% and management of HomeSide, Inc. and
other unaffiliated investors own the remainder of the outstanding common stock
of HomeSide, Inc. In October 1997 HomeSide, Inc. and National Australia Bank
Limited executed an Agreement and Plan of Merger, pursuant to which HomeSide,
Inc. will become a wholly-owned subsidiary of National Australia Bank Limited.
Subject to regulatory approvals, HomeSide, Inc. anticipates that this
transaction will be completed during the first quarter of 1998.

Production

     HomeSide Lending originates and purchases residential single family
mortgage loans through all major channels including correspondents (including
BankBoston and Barnett), mortgage brokers, co-issue partners, consumer direct
telemarketing and affinity programs. Each correspondent assisting HomeSide
Lending in the origination of mortgage loans is required to follow HomeSide
Lending's loan underwriting policies.

Wholesale Production

     Correspondent Production

     Through its correspondent program, HomeSide Lending purchases loans from
approximately 500 commercial banks, savings and loan associations, licensed
mortgage lenders and other financial intermediaries. The correspondent takes the
mortgage application and processes the loan, which is either underwritten
through contract underwriters or, in some cases, the correspondent to whom
underwriting authority has been delegated. Closing documents are submitted to
HomeSide Lending for legal review and funding. The participants in this program
are prequalified and monitored on an ongoing basis by HomeSide Lending. If a
correspondent subsequently fails to meet HomeSide Lending's requirements,
HomeSide Lending typically terminates the relationship. Correspondents are also
required to repurchase loans in the event of fraud or misrepresentation in the
origination process and for certain other reasons.

     Co-Issue Production

     Co-issue production, which represents the purchase of servicing rights from
a correspondent under contracts to deliver specified volumes on a monthly or
quarterly basis, is another main source of HomeSide Lending's production. The
co-issue correspondent controls the entire loan process from application to
closing. This arrangement particularly suits large originators who have the
ability to deliver on an automated basis. Reflecting this delegated underwriting
authority, co-issue correspondents are subject to more extensive credit and
quality control reviews. Contractually, the

                                       21

<PAGE>

co-issue correspondent is obligated to make certain representations and
warranties and is required to repurchase loans in the event of fraud or
misrepresentation in the origination process or for certain other reasons.

     Broker Production

     Under its broker program, HomeSide Lending funds loans at closing from a
network of approximately 450 mortgage brokers nationwide. The broker controls
the process of application and loan processing. A preclosing quality control
review is performed by HomeSide Lending to verify the borrower's credit. All
loans originated through brokers are underwritten by HomeSide Lending's approved
contract underwriters. Loans are funded by HomeSide Lending and may be closed in
either the broker's name or HomeSide Lending's name. Participants in this
program prequalify on the basis of creditworthiness, mortgage lending experience
and reputation. Each broker is subject to annual and ongoing reviews by HomeSide
Lending.

     Direct Production

     HomeSide Lending's direct production includes the use of telemarketing to
originate loans from several sources, including refinancings of mortgage loans
in HomeSide Lending's existing servicing portfolio, leads generated from direct
mail campaigns and other advertising, and mortgages related to affinity group
and co-branding partnerships.

     BankBoston retained all of its retail production facilities in the New
England area and entered into exclusive five-year agreements to sell, subject to
certain limitations, all loans originated from these sources to HomeSide Lending
on a broker or correspondent basis at market prices. In 1996, HomeSide Lending
sold or closed most of HomeSide Lending's remaining retail branches.

     HomeSide Lending may from time to time conduct solicitations of borrowers
under any Mortgage Loans to refinance such loans with HomeSide Lending acting
for its own account. See "Yield, Maturity and Weighted Average Life
Considerations."

Underwriting Policies

     The Mortgage Loans will be originated or acquired by HomeSide Lending based
on its credit, appraisal, and underwriting guidelines as published and amended
from time to time. The Mortgage Loans may be underwritten by HomeSide Lending or
by designated third parties. HomeSide Lending may purchase Mortgage Loans which
do not conform to the underwriting standards set forth in HomeSide Lending's
published guide. Such Mortgage Loans may be purchased in negotiated transactions
from sellers who will represent that the Mortgage Loans have been originated in
accordance with credit, appraisal and underwriting standards agreed to by
HomeSide Lending. In such event, the applicable Prospectus Supplement will
describe the underwriting standards used in originating such Mortgage Loans. All
Mortgage Loans will be originated using an application approved by HomeSide
Lending.

     In originating or purchasing residential mortgages, HomeSide Lending
follows standard procedures established to comply with applicable federal and
state laws and regulations. HomeSide Lending's underwriting standards generally
follow guidelines acceptable to Fannie Mae and FHLMC.

     To determine the adequacy of the underlying property to be financed,
HomeSide Lending requires an appraisal by an independent third party. The
appraiser inspects the property and estimates its market value on the basis of
comparable properties and the cost of replacing the property. If the property is
new construction, the appraiser will inspect the property to verify that
construction has been completed. Generally, the maximum amount allowed to be
financed on a property is based upon the lower of purchase price or appraised
value.

     Initially, a prospective mortgagor is required to complete a detailed
application designed to provide HomeSide Lending with pertinent information
about the prospective mortgagor, the property to be financed and the type of
loan

                                       22

<PAGE>

desired. As part of the description of the prospective mortgagor's financial
condition, HomeSide Lending requires a current statement describing assets and
liabilities and income and expenses, and a credit report which summarizes the
prospective mortgagor's credit and payment history with merchants and other
lenders.

     HomeSide Lending may, in order to assess the creditworthiness of a
prospective mortgagor and as part of the normal course of its underwriting
process, use a statistically derived credit or mortgage score. The score is
provided by a third party and may be used to determine eligibility for certain
loan programs. HomeSide Lending, when making an underwriting decision, will use
the score in conjunction with other mortgage loan characteristics.

     Under HomeSide Lending's Full Documentation underwriting program, HomeSide
Lending requires verification of the prospective Mortgagor's employment and
income from the prospective mortgagor's employer, where the employer reports the
prospective mortgagor's length of employment with that organization and current
salary. Each prospective mortgagor who is self-employed is required to submit a
copy of his or her federal income tax returns. HomeSide Lending may originate or
purchase loans under its Alternative Documentation underwriting program, which
is the same as the corresponding Fannie Mae and FHLMC programs, as in effect at
the time of each mortgage loan origination. Under this program, the prospective
mortgagor's employment and income are verified through alternative sources such
as pay stubs, W-2 forms and/or federal income tax returns.

     HomeSide Lending's documentation standards may vary from those described
above for certain prospective mortgagors. The degree to which the documentation
required varies will be dependent on the financial ability of the prospective
mortgagor to make a larger cash down payment on a purchase transaction or to
finance a lower percentage of the appraised value of the property securing the
related mortgage loan. Such standards have been modified, for example, for
mortgage loans eligible for HomeSide Lending's "limited" or "no ratio"
documentation programs. To be eligible for either of these programs, the
prospective mortgagor is required to have a higher level of verified assets
and/or liquid reserves. In addition, greater reliance is placed on the
prospective mortgagor's credit or mortgage score. The maximum Loan-to-Value
ratio of any mortgage loan originated under these programs is 80%.

     Under the Limited Documentation Program, HomeSide Lending may not require
that a prospective borrower's income be verified prior to closing, but the
prospective borrower must agree to allow HomeSide Lending to audit the
prospective mortgagor's income at a later date.

     Under the No Ratio Documentation Program, income is not used as a means
of qualifying for the loan. The prospective mortgagor is required to provide
evidence of his or her job stability to be verified in writing by an independent
third party. HomeSide Lending may require two full appraisals or may place
certain other restrictions on eligibility for this program.

     Upon receipt of the appropriate verification, HomeSide Lending makes a
determination as to whether the prospective mortgagor has sufficient monthly
income to meet the monthly payment obligations on the proposed mortgage loan,
including taxes and insurance, as well as other financial obligations and normal
monthly living expenses. HomeSide Lending's underwriting standards for such
determination generally follow the guidelines established by Fannie Mae and
FHLMC, as in effect at the time of each mortgage loan origination.

     Mortgage loans that HomeSide Lending acquires or originates which have an
original principal amount exceeding 80% of original value will usually have
primary mortgage insurance. Such insurance typically reduces the exposure of
HomeSide Lending to an effective Loan-to-Value Ratio of 75%.

     HomeSide Lending grants delegated underwriting status to its larger
correspondents who meet certain financial strength, delinquency, underwriting
and quality control standards. The granting of delegated status by HomeSide
Lending enables a correspondent to submit conventional loans to HomeSide Lending
without prior underwriting approval. Correspondent lenders who have not been
granted delegated underwriting status are required by HomeSide

                                       23

<PAGE>

Lending to have their mortgage loans underwritten by third party contract
underwriters prior to purchase by HomeSide Lending. In all cases, correspondents
are required to use underwriting standards established by HomeSide Lending.

     HomeSide Lending implemented an automated underwriting process for its
retail production operation in 1994. The automated underwriting technology
incorporates credit scoring and appraisal evaluation systems. These systems
employ rules-based and statistical technologies to evaluate the borrower, the
property and salability of the loan to the secondary market.

     From time to time, exceptions to HomeSide Lending's underwriting guidelines
may be made. Such exceptions may be made only if specifically approved on a
loan-by-loan basis by certain personnel of HomeSide Lending who have the
authority to make such exceptions. Exceptions may be made only after careful
consideration of certain mitigating factors such as borrower capacity,
liquidity, employment and residential stability and local economic conditions.

     With respect to any Mortgage Pool which contains Mortgage Loans acquired by
HomeSide Lending in a bulk purchase, the related Prospectus Supplement will
describe the extent, if any, to which such Mortgage Loans were reunderwritten by
HomeSide Lending. To the extent that any Mortgage Pool contains Mortgage Loans
as to which HomeSide Lending is unable to establish the underwriting standards
used in originating such Mortgage Loans, the related Prospectus Supplement will
describe any resulting risks.

                         SERVICING OF THE MORTGAGE LOANS

     With respect to each series of Certificates, the related Mortgage Loans
will be serviced by HomeSide Lending, acting alone or, as master servicer,
through one or more direct servicers. Unless otherwise specified in the
Prospectus Supplement, if HomeSide Lending acts as master servicer with respect
to a series, the related Agreement will provide that HomeSide Lending shall not
be released from its obligations to the Trustee and Certificateholders with
respect to the servicing and administration of the Mortgage Loans, that any
servicing agreement entered into between HomeSide Lending and a direct servicer
will be deemed to be between HomeSide Lending and the direct servicer alone and
that the Trustee and the Certificateholders will have no claims, obligations,
duties or liabilities with respect to any such agreement.

     The Prospectus Supplement for each series will specify whether HomeSide
Lending will act as sole servicer or master servicer for such series. If
HomeSide Lending acts as master servicer for a series, all references herein to
HomeSide Lending as servicer should be read to refer to HomeSide Lending as
master servicer, as appropriate.

Collection and Other Servicing Procedures

     Subject to the terms of the Agreement, the Servicer generally will be
obligated to service and administer the Mortgage Loans in accordance with the
specific procedures set forth in the Fannie Mae Seller's Guide and Fannie Mae
Servicing Guide, as amended or supplemented from time to time, and, to the
extent such procedures are unavailable, in accordance with the mortgage
servicing practices of prudent mortgage lending institutions.

     The Servicer will be responsible for using its best reasonable efforts to
collect all payments called for under the Mortgage Loans and shall, consistent
with each Agreement, follow such collection procedures as it deems necessary and
advisable with respect to the Mortgage Loans. Consistent with the above, the
Servicer, may, in its discretion, (i) waive any late payment charge and (ii) if
a default on the related Mortgage Loan has occurred or is reasonably
foreseeable, arrange with the mortgagor a schedule for the liquidation of a
delinquency running for no more than 125 days after the applicable due date. In
the event of any such arrangement the Servicer will be responsible for
distributing funds with respect to such Mortgage Loan during the scheduled
period in accordance with the original amortization schedule thereof and without
regard to the temporary modification thereof.


                                       24

<PAGE>

     The Servicer will be obligated to use it best reasonable efforts to realize
upon a defaulted Mortgage Loan in such manner as will maximize the payments to
Certificateholders. In this regard, the Servicer may (directly or through a
local assignee) sell the property at a foreclosure or trustee's sale, negotiate
with the mortgagor for a deed in lieu of foreclosure or, in the event a
deficiency judgment is available against the mortgagor or other person,
foreclose against such property and proceed for the deficiency against the
appropriate person. See "Certain Legal Aspects of the Mortgage
Loans--Anti-Deficiency Legislation and Other Limitations on Lenders" for a
description of the limited availability of deficiency judgments. The amount of
the ultimate net recovery (including the proceeds of any pool insurance or other
guarantee), after reimbursement to the Servicer of its expenses incurred in
connection with the liquidation of any such defaulted Mortgage Loan will be
distributed to the related Certificateholders on the next Distribution Date
following the month of receipt. If specified in the Prospectus Supplement, if
such net recovery exceeds the Principal Balance of such Mortgage Loan plus one
month's interest thereon at the Remittance Rate, the excess will be paid to the
Servicer as additional servicing compensation. The Servicer will not be required
to expend its own funds in connection with any foreclosure or towards the
restoration of any Mortgaged Property unless it shall determine (i) that such
restoration or foreclosure will increase the Liquidation Proceeds in respect of
the related Mortgaged Loan to Certificateholders after reimbursement to itself
for such expenses and (ii) that such expenses will be recoverable to it either
through Liquidation Proceeds or Insurance Proceeds in respect of the related
Mortgage Loan.

     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 or such enforcement
would adversely affect or jeopardize coverage under any related primary mortgage
insurance policy or pool insurance policy. If it reasonably believes it may be
restricted by law, for any reason, from enforcing such a "due-on-sale" clause,
the Servicer, with the consent of the insurer under any insurance policy
implicated thereby, 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 -- Enforceability of
Certain Provisions". In connection with any such assumption, the Mortgage Rate
borne by the related Mortgage Note may not be decreased.

     The Servicer will maintain with one or more depository institutions one or
more accounts into which it will deposit all payments of taxes, insurance
premiums, assessments or comparable items received for the account of the
mortgagors. Withdrawals from such account or accounts may be made only to effect
payment of taxes, insurance premiums, assessments or comparable items, to
reimburse the Servicer out of related collections for any cost incurred in
paying taxes, insurance premiums and assessments or otherwise preserving or
protecting the value of the Mortgages, to refund to mortgagors any amounts
determined to be overages and to pay interest to mortgagors on balances in such
account or accounts to the extent required by law.

Private Mortgage Insurance

     Generally, Mortgage Loans that the Servicer originates or acquires do not
have Loan-to-Value Ratios in excess of 95%. Unless otherwise specified in the
Prospectus Supplement, each Agreement will obligate the Servicer to exercise its
best reasonable efforts to maintain and keep in full force and effect a private
mortgage insurance policy on all Mortgage Loans that have a Loan-to-Value Ratio
in excess of 80%.

     A private mortgage insurance policy may provide that, as an alternative to
paying a claim thereunder, the mortgage insurer will have the right to purchase
the Mortgage Loan following the receipt of a notice of default, at a purchase
price equal to the sum of the principal balance of the Mortgage Loan, accrued
interest thereon and the amount of certain advances made by the Servicer with
respect to the Mortgage Loan. The mortgage insurer may have such purchase right
after the borrower has failed to make three scheduled monthly payments (or one
payment if it is the first payment due on the Mortgage Loan) or after any
foreclosure or other proceeding affecting the Mortgage Loan or the

                                       25

<PAGE>

Mortgaged Property has been commenced. The proceeds of any such purchase will be
distributed to Certificateholders on the applicable Distribution Date. A
mortgage insurer may be more likely to exercise such purchase option when
prevailing interest rates are low relative to the interest rate borne by the
defaulted Mortgage Loan, in order to reduce the aggregate amount of accrued
interest that the insurer would be obligated to pay upon payment of a claim.

Hazard Insurance

     The Servicer will cause to be maintained for each Mortgaged Property a
standard hazard insurance policy. The coverage of such policy is required to be
in an amount at least equal to the maximum insurable value of the improvements
which are a part of such property from time to time or the principal balance
owing on such Mortgage Loan from time to time, whichever is less. All amounts
collected by the Servicer under any hazard policy (except for amounts to be
applied to the restoration or repair of property subject to the related Mortgage
or property acquired by foreclosure or amounts released to the related mortgagor
in accordance with the Servicer's normal servicing procedures) will be deposited
in the Certificate Account.

     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, riot, strike and civil
commotion, subject to the conditions and exclusions particularized in each
policy. Although the policies relating to the Mortgage Loans will be
underwritten by different insurers and, therefore, will not contain identical
terms and conditions, the basic terms thereof are dictated by state law. Such
policies typically do 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 mud flow), nuclear
reactions, pollution, 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. If the property securing a Mortgage Loan is located in a
federally designated flood area, the Agreement will require that flood insurance
be maintained in an amount representing coverage not less than the least of (i)
the principal balance owing on such Mortgage Loan from time to time, (ii) the
maximum insurable value of the improvements which are a part of such property
from time to time or (iii) the maximum amount of insurance which is available
under the Flood Disaster Protection Act of 1973, as amended. The Seller may also
purchase special hazard insurance against certain of the uninsured risks
described above. See "Credit Support--Special Hazard Insurance".

     Most of the properties securing the Mortgage Loans will be covered by
homeowners' insurance policies, which, in addition to the standard form of fire
and extended coverage, provide coverage for certain other risks. These
homeowners' policies typically contain a "coinsurance" 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, then the insurer's
liability in the event of partial loss will not exceed the lesser of (i) the
actual cash value (generally defined as replacement cost at the time and place
of loss, less physical depreciation) of the improvements damaged or destroyed,
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 the amount of hazard insurance the Servicer is required to cause to
be maintained on the improvements securing the Mortgage Loans declines as the
principal balances owing thereon decrease, if the residential properties
securing the Mortgage Loans appreciate in value over time, the effect of
coinsurance in the event of partial loss may be that hazard insurance proceeds
will be insufficient to restore fully the damaged property.

     The Servicer, will cause to be maintained on any Mortgaged Property
acquired upon foreclosure, or by deed in lieu of foreclosure, hazard insurance
with extended coverage in an amount which is at least equal to the lesser of (i)
the maximum insurable value from time to time of the improvements which are a
part of such property or (ii) the unpaid principal balance of the related
Mortgage Loan at the time of such foreclosure or deed in lieu of foreclosure,
plus

                                       26

<PAGE>

accrued interest and the Servicer's good-faith estimate of the related
liquidation expenses to be incurred in connection therewith.

     The Servicer may maintain, in lieu of causing individual hazard insurance
policies to be maintained with respect to each Mortgage Loan, one or more
blanket insurance policies covering hazard losses on the Mortgage Loans. The
Servicer will pay the premium for such policy on the basis described therein and
will pay any deductible amount with respect to claims under such policy relating
to the Mortgage Loans.

Advances

     To the extent specified in the Prospectus Supplement, in the event that any
borrower fails to make any payment of principal or interest required under the
terms of a Mortgage Loan, the Servicer will be obligated to advance the entire
amount of such payment adjusted in the case of any delinquent interest payment
to the applicable Remittance Rate. This obligation to advance will be limited to
amounts which the Servicer reasonably believes will be recoverable by it out of
liquidation proceeds or otherwise in respect of such Mortgage Loan. The Servicer
will be entitled to reimbursement for any such advance from related late
payments on the Mortgage Loan as to which such advance was made. Furthermore,
the Servicer will be entitled to reimbursement for any such advance (i) from
Liquidation Proceeds or Insurance Proceeds received if such Mortgage Loan is
foreclosed prior to any payment to Certificateholders in respect of the
repossession or foreclosure and (ii) from receipts or recoveries on all other
Mortgage Loans or from any other assets of the Trust Fund, for all or any
portion of such advance which the Servicer determines, in good faith, may not be
ultimately recoverable from such liquidation or insurance proceeds (a
"Nonrecoverable Advance"). Any Nonrecoverable Advance will be reimbursable out
of the assets of the Trust Fund. The amount of any scheduled payment required to
be advanced by the Servicer will not be affected by any agreement between the
Servicer and a borrower providing for the postponement or modification of the
due date or amount of such scheduled payment. If specified in the Prospectus
Supplement, the Trustee for the related series will make advances of delinquent
payments of principal and interest in the event of a failure by the Servicer to
perform such obligation.

     Any such obligation to make advances may be limited to amounts due holders
of certain classes of Certificates of the related series or may be limited to
specified periods or otherwise as specified in the Prospectus Supplement.

Servicing and Other Compensation and Payment of Expenses

     Unless otherwise specified in the Prospectus Supplement, the Servicer's
primary compensation for its servicing activities will come from the payment to
it, with respect to each interest payment on a Mortgage Loan, of all or a
portion of the difference between the Mortgage Rate for such Mortgage Loan and
the related Remittance Rate. In addition to its primary compensation, the
Servicer will retain all assumption fees, late payment charges and other
miscellaneous charges, all to the extent collected from borrowers. In the event
the Servicer is acting as master servicer under an Agreement, it will receive
compensation with respect to the performance of its activities as master
servicer.

     Unless otherwise specified in the Prospectus Supplement, the Servicer will
be responsible for paying all expenses incurred in connection with the servicing
of the Mortgage Loans (subject to limited reimbursement as described under "The
Pooling and Servicing Agreement---Payments on Mortgage Loans; Certificate
Account"), including, without limitation, payment of any premium for any Advance
Guarantee, Deposit Guarantee, bankruptcy bond, repurchase bond or other
guarantee or surety, payment of the fees and the disbursements of the Trustee
and the and independent accountants, payment of the compensation of any direct
servicers of the Mortgage Loans, payment of all fees and expenses in connection
with the realization upon defaulted Mortgage Loans and payment of expenses
incurred in connection with distributions and reports to Certificateholders.
Unless otherwise specified in the Prospectus Supplement, the Servicer may assign
any of its primary servicing compensation in excess of that amount customarily
retained as servicing compensation for similar assets.


                                       27

<PAGE>

Resignation, Succession and Indemnification of the Servicer

     The Agreement will provide that the Servicer may not resign from its
obligations and duties as servicer or master servicer thereunder, except upon
determination that its performance of such duties is no longer permissible under
applicable law. No such resignation will become effective until the Trustee or a
successor has assumed the Servicer's servicing obligations and duties under such
Agreement. The Guarantor's obligations under any Advance Guarantee or Deposit
Guarantee will, upon issuance thereof, be irrevocable, subject to certain
limited rights of assignment as described in the Prospectus Supplement if
applicable.

     The Agreement will provide that neither the Seller nor the Servicer nor, if
applicable, the Guarantor, nor any of their respective directors, officers,
employees or agents, shall be under any liability to the Trust Fund or the
Certificateholders of the related series for taking any action, or for
refraining from taking any action, in good faith pursuant to such Agreement, or
for errors in judgment; provided, however, that neither the Servicer nor, if
applicable, the Guarantor, nor any such person, will be protected against any
liability which would otherwise be imposed by reason of willful misfeasance, bad
faith or gross negligence in the performance of duties or by reason of reckless
disregard of obligations and duties thereunder. The Agreement will also provide
that the Seller, the Servicer and, if applicable, the Guarantor and their
respective directors, officers, employees and agents are entitled to
indemnification by the related Trust Fund and will be held harmless against any
loss, liability or expense incurred in connection with any legal action relating
to the 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 duties thereunder or by reason of reckless disregard of
obligations and duties thereunder. In addition, each Agreement will provide that
neither the Seller nor the Servicer nor, if applicable, the Guarantor is under
any obligation to appear in, prosecute or defend any legal action which is not
incidental to the Servicer's servicing responsibilities under such Agreement or
the Guarantor's payment obligations under any Limited Guarantee, respectively,
and which in its respective opinion may involve it in any expense or liability.
Each of the Seller, the Servicer and, if applicable, the Guarantor may, however,
in its respective discretion undertake any such action which it may deem
necessary or desirable in respect of such 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 Seller, the Servicer and, if applicable, the Guarantor, will be entitled
to be reimbursed therefor from amounts deposited in the Certificate Account.

     Any corporation into which the Servicer may be merged or consolidated or
any corporation resulting from any merger, conversion or consolidation to which
the Servicer is a party, or any corporation succeeding to the business of the
Servicer, which assumes the obligations of the Servicer, will be the successor
of the Servicer under each Agreement.

                       THE POOLING AND SERVICING AGREEMENT

     The following summaries describe certain provisions of the Agreements. The
summaries do not purport to be complete and are subject to, and qualified in
their entirety by reference to, the provisions of the Agreement applicable to a
particular series of Certificates. Where particular provisions or terms used in
the Agreements are referred to, such provisions or terms are as specified in the
Agreements.

Assignment of Mortgage Loans; Warranties

     At the time of issuance of each series of Certificates, the Seller will
cause the Mortgage Loans in the Trust Fund represented by that series of
Certificates to be assigned to the Trustee, together with all principal and
interest due on or with respect to such Mortgage Loans, other than principal and
interest due on or before the Cut-Off Date and prepayments of principal received
on or before the Cut-Off Date. The Trustee, concurrently with such assignment,
will execute and deliver Certificates evidencing such Trust Fund to the Seller
in exchange for the Mortgage Loans. Each Mortgage Loan will be identified in a
schedule appearing as an exhibit to the Agreement for that series (the "Mortgage
Loan Schedule"). The Mortgage Loan Schedule will include, as to each Mortgage
Loan, information as to the

                                       28

<PAGE>

outstanding principal balance as of the close of business on the Cut-Off Date,
as well as information respecting the Mortgage Interest Rate, the current
scheduled monthly payment of principal and interest, the maturity date of each
Note and the servicing compensation to the Servicer.

     In addition, the Seller will, as to each Mortgage Loan, deliver to the
Trustee (i) the Note, endorsed to the order of, or assigned to, the Trustee by
the holder/payee thereof without recourse; (ii) the "buy-down" agreement (if
applicable); (iii) a Mortgage and Mortgage assignment meeting the requirements
of the Agreement; (iv) all Mortgage assignments from the original holder of the
Mortgage Loan, through any subsequent transferees to the transferee to the
Trustee; (v) an officer's certificate regarding the original Lender's Title
Insurance Policy, or other evidence of title; (vi) as to each Mortgage Loan, an
original certificate of Primary Mortgage Insurance Policy to the extent required
under the applicable requirements for the Mortgage Pool; and (vii) such other
documents as may be described in the applicable Prospectus Supplement. Except as
expressly permitted by the Agreement, all documents so delivered are to be
original executed documents; provided, however, that in instances where the
original recorded document has been retained by the applicable jurisdiction or
has not yet been returned from recordation, the Seller may deliver a photocopy
containing a certification of the appropriate judicial or other governmental
authority of the jurisdiction, and the Servicer shall cause the originals of
each Mortgage and Mortgage assignment which is so unavailable to be delivered to
the Trustee as soon as available.

     The Trustee will hold such documents for each series of Certificates in
trust for the benefit of all Certificateholders of such series. The Trustee is
obligated to review such documents for each Mortgage Loan within 45 days after
the conveyance of the Mortgage Loan to it. If any document is found by the
Trustee not to have been properly executed or received or to be unrelated to the
Mortgage Loan identified in the Agreement, the Trustee will promptly notify the
Seller. The Seller, or another party specified in the applicable Prospectus
Supplement, will be required to cure such defect or to repurchase the Mortgage
Loan or to provide a substitute Mortgage Loan. See "Repurchase or Substitution"
below.

     In the Agreement for each series, the Seller or another party described in
the Agreement (the "Representing Party") will make certain representations and
warranties with respect to the Mortgage Loans. Unless otherwise specified in the
applicable Prospectus Supplement, the representations and warranties in each
Agreement will generally include that (i) the information set forth in the
Mortgage Loan Schedule is true and correct in all material respects at the date
or dates with respect to which such information is furnished; (ii) each Mortgage
constitutes a valid and enforceable first lien on the Mortgaged Property,
including all improvements thereon (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
recording of such Mortgage, such exceptions appearing of record being acceptable
to mortgage lending institutions generally and specifically referred to in the
Lender's Title Insurance Policy delivered to the originator of the Mortgage Loan
and not adversely affecting the value of the Mortgaged Property and (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 such
Mortgage); (iii) each Primary Mortgage Insurance Policy is in full force and
effect, and each Mortgage Loan which has a Loan-to-Value Ratio greater than 80%
is subject to a Primary Mortgage Insurance Policy; (iv) at the date of initial
issuance of the Certificates, no Mortgage Loan was more than 30 days delinquent
in payment, no Mortgage Loan had more than one delinquency during the preceding
12-month period and no such delinquency extended for more than 30 days; (v) at
the time each Mortgage Loan was originated and, to the best knowledge of the
Representing Party, at the date of initial issuance of the Certificates, there
are no delinquent taxes, assessments or other outstanding charges affecting the
Mortgaged Property; (vi) each Mortgage Loan was originated in compliance with
and complied at the time of origination in all material respects with applicable
laws, including usury, equal credit opportunity and disclosure laws; (vii) each
Mortgage Loan is covered by a lender's title insurance policy insuring the
priority of the lien of the Mortgage in the original principal amount of such
Mortgage Loan, and each such policy is in full force and effect; and (viii)
immediately prior to the assignment to the Trust Fund the Seller had good title
to, and was the sole owner of, each Mortgage Loan free and clear of any lien,
claim, charge, encumbrance or interest of any kind.


                                       29

<PAGE>

     Upon the discovery or notice of a breach of any of such representations or
warranties which materially and adversely affects the interests of the
Certificateholders in a Mortgage Loan, the Seller or the applicable party will
cure the breach or repurchase such Mortgage Loan or will provide a substitute
Mortgage Loan in the manner described under "Repurchase or Substitution" below.
Unless otherwise indicated in the applicable Prospectus Supplement, this
obligation to repurchase or substitute constitutes the sole remedy available to
the Certificateholders or the Trustee for any such breach of representations and
warranties.

     The Agreement for a Series of Certificates may provide that the Servicer
may, at its sole option, purchase from the Trust Fund, at the price specified in
the Agreement, any Mortgage Loan as to which the related Borrower has failed to
make full payments as required under the related Note for three consecutive
months.

Payments on Mortgage Loans; Certificate Account

     It is expected that the Agreement for each series of Certificates will
provide that the Servicer will establish and maintain a special
non-interest-bearing trust account or accounts (the "Certificate Account") in
the name of the Trustee for the benefit of the Certificateholders. The amount at
any time credited to the Certificate Account will be fully-insured to the
maximum coverage possible or shall be invested in Permitted Investments, all as
described in the applicable Prospectus Supplement. In addition, a Distribution
Account may be established for the purpose of making distributions to
Certificateholders if and as described in the applicable Prospectus Supplement.

     The Servicer will deposit in the Certificate Account, as described more
fully in the applicable Prospectus Supplement, amounts representing the
following collections and payments (other than in respect of principal of or
interest on the Mortgage Loans due on or before the Cut-Off Date and prepayments
of principal received on or before the Cut-Off Date): (i) all installments of
principal and interest on the applicable Mortgage Loans and any principal and/or
interest required to be advanced by the Servicer that were due on the
immediately preceding Due Date, net of servicing fees due the Servicer and other
amounts, if any, specified in the applicable Prospectus Supplement; (ii) all
amounts received in respect of such Mortgage Loans representing late payments of
principal and interest to the extent such amounts were not previously advanced
by the Servicer with respect to such Mortgage Loans, net of servicing fees due
the Servicer; (iii) all principal prepayments (whether full or partial) on such
Mortgage Loans received, together with interest calculated at the Mortgage
Interest Rate (net of servicing fees due the Servicer) to the end of the
calendar month during which such principal prepayment shall have been received
by the Servicer, to the extent received from the mortgagor or advanced by the
Servicer, as described under "Servicing of the Mortgage Loans--Advances" herein;
and (iv) any amounts received by the Servicer as Insurance Proceeds (to the
extent not applied to the repair or restoration of the Mortgaged Property) or
Liquidation Proceeds.

Repurchase or Substitution

     The Trustee will review the documents delivered to it with respect to
the assets of the applicable Trust Fund within 45 days after execution and
delivery of the related Agreement. Unless otherwise specified in the Prospectus
Supplement, if any document required to be delivered by the Seller is not
delivered or is found to be defective in any material respect, then within 90
days after notice of such defect (or one and one half years if the Trustee shall
not have received a document by virtue of the fact that such document shall not
have been returned by the appropriate recording office), the Seller will (a)
cure such defect, (b) remove the affected Mortgage Loan from the Trust Fund and
substitute one or more other mortgage loans therefor or (c) repurchase the
Mortgage Loan from the Trustee for a price equal to 100% of its Principal
Balance plus interest thereon at the applicable Remittance Rate from the date on
which interest was last paid to the first day of the month in which such
purchase price is to be distributed to the related Certificateholders. Unless
otherwise specified in the Prospectus Supplement, this repurchase and
substitution obligation constitutes the sole remedy available to
Certificateholders or the Trustee on behalf of Certificateholders against the
Seller for a material defect in a document relating to a Mortgage Loan.


                                       30

<PAGE>

     Unless otherwise specified in the Prospectus Supplement, the Seller will
agree, within 90 days of the discovery by the Seller or receipt by the Seller of
notice from the Trustee of any breach of any representation or warranty of the
Seller set forth in the related Agreement with respect to the Mortgage Loans
that materially and adversely affects the interests of the Certificateholders in
a Mortgage Loan (a "Defective Mortgage Loan"), to either (a) cure such breach in
all material respects, (b) repurchase such Defective Mortgage Loan at a price
equal to 100% of its Principal Balance plus interest thereon at the applicable
Remittance Rate from the date on which interest was last paid to the first day
of the month in which such purchase price is to be distributed or (c) remove the
affected Mortgage Loan from the Trust Fund and substitute one or more other
mortgage loans or contracts therefor. Unless otherwise specified in the
Prospectus Supplement, this repurchase or substitution obligation will
constitute the sole remedy available to Certificateholders or the Trustee on
behalf of Certificateholders for any such breach.

     If so specified in the Prospectus Supplement for a series where the Seller
has acquired the related Mortgage Loans, in lieu of agreeing to repurchase or
substitute Mortgage Loans as described above, the Seller may obtain such an
agreement from the entity which sold such mortgage loans, which agreement will
be assigned to the Trustee for the benefit of the holders of the Certificates of
such series. In such event, unless otherwise specified in the related Prospectus
Supplement, the Seller will have no obligation to repurchase or substitute
mortgage loans if such entity defaults in its obligation to do so.

     If a mortgage loan is substituted for another Mortgage Loan as described
above, the new mortgage loan will have the following characteristics, or such
other characteristics as may be specified in the Prospectus Supplement: (i) a
Principal Balance (together with any other new mortgage loan so substituted), as
of the first Distribution Date following the month of substitution, after
deduction of all payments due in the month of substitution, not in excess of the
Principal Balance of the removed Mortgage Loan as of such Distribution Date (the
amount of any difference, plus one month's interest thereon at the applicable
Remittance Rate, to be deposited in the Certificate Account on the business day
prior to the applicable Distribution Date), (ii) a Mortgage Rate not less than,
and not more than one percentage point greater than, that of the removed
Mortgage Loan, (iii) a Remittance Rate equal to that of the removed Mortgage
Loan, (iv) a remaining term to stated maturity not later than, and not more than
one year less than, the remaining term to stated maturity of the removed
Mortgage Loan, (v) a Loan-to Value Ratio not greater than that of the removed
Mortgage Loan, and (vi) in the reasonable determination of the Seller, be of the
same type, quality and character as the removed Mortgage Loan (as if the defect
or breach giving rise to the substitution had not occurred) and be, as of the
substitution date, in compliance with the representations and warranties
contained in the Agreement.

     If a REMIC election is to be made with respect to all or a portion of a
Trust Fund, any such substitution will occur within two years after the initial
issuance of the related Certificates. If no REMIC election is made, any
substitution will be made within 90 days after the initial issuance of the
related Certificates.

Certain Modifications and Refinancings

     The Agreement will permit the Servicer to modify any Mortgage Loan upon the
request of the related Mortgagor, and will also permit the Servicer to solicit
such requests by offering Mortgagors the opportunity to refinance their Mortgage
Loans, provided in either case that the Servicer purchases such Mortgage Loan
from the Trust Fund immediately following such modification. Any such
modification may not be made unless the modification includes a change in the
interest rate on the related Mortgage Loan to approximately a prevailing market
rate. Any such purchase will be for a price equal to 100% of the Principal
Balance of such Mortgage Loan, plus accrued and unpaid interest thereon to the
date of purchase at the applicable Remittance Rate, net of any unreimbursed
advances of principal and interest thereon made by the Servicer. Such purchases
may occur when prevailing interest rates are below the interest rates on the
Mortgage Loans and Mortgagors request (and/or the Servicer offers) modifications
as an alternative to refinancings through other mortgage originators. If a REMIC
election is made with respect to all or a portion of the related Trust Fund, the
Servicer will indemnify the REMIC against liability for any prohibited
transactions taxes and any related interest, additions or penalties imposed on
the REMIC as a result of any such modification or purchase.


                                       31

<PAGE>

     The Agreement will provide that if the Servicer in its individual
capacity agrees to refinance any Mortgage Loan as described above, such Mortgage
Loan will be assigned to the Servicer by the Trustee upon certification that the
Principal Balance of such Mortgage Loan and accrued and unpaid interest thereon
at the Remittance Rate has been deposited in the Certificate Account.

Evidence as to Compliance

     The Agreement will provide that a firm of independent public accountants
will furnish to the Trustee on or before May 31 of each year, beginning with May
31 in the fiscal year which begins not less than three months after the date of
the initial issue of Certificates, a statement as to compliance by the Servicer
with certain standards relating to the servicing of the Mortgage Loans.

     The Agreement will also provide for delivery to the Trustee on or before
May 31 of each fiscal year, beginning with May 31 in the fiscal year which
begins not less than three months after the date of the initial issue of the
Certificates, a statement signed by an officer of the Servicer to the effect
that the Servicer has fulfilled its obligations under the Agreement throughout
the preceding year or, if there has been a default in the fulfillment of any
such obligation, describing each such default.

List of Certificateholders

     Upon written request of any Certificateholder of record of a series of
Certificates for purposes of communicating with other Certificateholders with
respect to their rights under the Agreement for such series, the Trustee will
furnish or cause to be furnished, within ten business days after the receipt of
such request, to such Certificateholders a list of the names and addresses of
the Certificateholders of that series as of the most recent Record Date.

     The Agreement will not provide for the holding of any annual or other
meetings of Certificateholders.

The Trustee

     Any commercial bank or trust company serving as Trustee may have normal
banking relationships with the Seller and the Servicer. In addition, the Seller
and the Trustee acting jointly will have the power and the responsibility for
appointing co-trustees or separate trustees of all or any part of the Trust Fund
relating to a particular series of Certificates. In the event of such
appointment, all rights, powers, duties and obligations conferred or imposed
upon the Trustee by the Agreement shall be conferred or imposed upon the Trustee
and such separate trustee or co-trustee jointly, or, in any jurisdiction in
which the Trustee shall be incompetent or unqualified to perform certain acts,
singly upon such separate trustee or co-trustee who shall exercise and perform
such rights, powers, duties and obligations solely at the direction of the
Trustee.

     The Trustee will make no representations as to the validity or sufficiency
of the Agreement, the Certificates (other than the signature and
countersignature of the Trustee on the Certificates) or of any Mortgage Loan or
related document, and will not be accountable for the use or application by the
Seller or Servicer of any funds paid to the Seller or Servicer in respect of the
Certificates or the related assets, or amounts deposited into the Certificate
Account. If no Event of Default has occurred, the Trustee will be required to
perform only those duties specifically required of it under the Agreement.
However, upon receipt of the various certificates, reports or other instruments
required to be furnished to it, the Trustee will be required to examine them to
determine whether they conform to the requirements of the Agreement.

     The Trustee may resign at any time, and the Seller may remove the Trustee
if the Trustee ceases to be eligible to continue as such under the Agreement, if
the Trustee becomes insolvent or in such other instances, if any, as are set
forth in the Agreement. Following any resignation or removal of the Trustee, the
Seller will be obligated to appoint a successor Trustee, any such successor to
be approved by the Guarantor if so specified in the Prospectus Supplement in

                                       32

<PAGE>

the event that the Guarantor has issued any Limited Guarantee with respect to
the Certificates. Any resignation or removal of the Trustee and appointment of a
successor Trustee does not become effective until acceptance of the appointment
by the successor Trustee.

Reports to Certificateholders

     At least two Business Days before each Distribution Date, the Servicer will
furnish to the Trustee certain information regarding the status of the Mortgage
Loans and other matters. On the related Distribution Date, the Trustee will mail
to Certificateholders a statement prepared by it and generally setting forth, to
the extent applicable to any series, among other things:

        (i)     The aggregate amount of the related distribution allocable to
                principal, separately identifying the amount allocable to each
                class;

        (ii)    The amount of such distribution allocable to interest separately
                identifying the amount allocable to each class;

        (iii)   The amount of servicing compensation received by the Servicer in
                respect of the Mortgage Loans during the month preceding the
                month of the Distribution Date;

        (iv)    The aggregate Certificate Principal Balance (or Notional
                Principal Balance) of each class of Certificates after giving
                effect to distributions and allocations, if any, of losses on
                the Mortgage Loans on such Distribution Date;

        (v)     The aggregate Certificate Principal Balance of any class of
                Accrual Certificates after giving effect to any increase in such
                Certificate Principal Balance that results from the accrual of
                interest that is not yet distributable thereon;

        (vi)    The aggregate amount of any advances made by the Servicer
                included in the amounts distributed to Certificateholders on
                such Distribution Date;

        (vii)   If any class of Certificates has priority in the right to
                receive Principal Prepayments, the amount of Principal
                Prepayments in respect of the Mortgage Loans; and

        (viii)  The aggregate Principal Balance of Mortgage Loans which were
                delinquent as to a total of one, two or three or more
                installments of principal and interest or were in foreclosure.

        (ix)    The Trustee will also furnish annually customary information
                deemed necessary for Certificateholders to prepare their tax
                returns.

     The Servicer will provide Certificateholders which are federally insured
savings and loan associations with certain reports and with access to
information and documentation regarding the Mortgage Loans included in the Trust
Fund sufficient to permit such associations to comply with applicable
regulations of the Office of Thrift Supervision.

Events of Default

     Events of Default under the Agreement with respect to a series of
Certificates will consist of: (i) any failure by the Servicer in the performance
of any obligation under the Agreement which causes any payment required to be
made under the terms of the Certificates or the Agreement not to be timely made,
which failure continues unremedied for a period of five days after the date upon
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 Certificateholders representing not

                                       33

<PAGE>

less than 25% of the Voting Rights of any class of Certificates to which a
payment is not timely made; (ii) 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 in the Certificates or in the Agreement
which failure continues unremedied for a period of 90 days after the date on
which written notice of such failure, requiring the same to be remedied, shall
have been given to the Servicer by the Trustee, or to the Servicer and the
Trustee by Certificateholders representing not less than 25% of the Voting
Rights of all classes of Certificates affected by such failure; (iii) the
entering against the Servicer of a decree or order of a court, agency or
supervisory authority having jurisdiction in the premises for the appointment of
a conservator, 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, provided that any such decree or order
shall have remained in force undischarged or unstayed for a period of 60 days;
(iv) the consent by the Servicer to the appointment of a conservator, receiver,
liquidator or liquidating committee in any insolvency, readjustment of debt,
marshalling of assets and liabilities, voluntary liquidation or similar
proceedings of or relating to the Servicer or of or relating to all or
substantially all of its property; (v) the admission by the Servicer in writing
of its inability to pay its debts generally as they become due, the filing by
the Servicer of a petition to take advantage of any applicable insolvency or
reorganization statute, the making of an assignment for the benefit of its
creditors or the voluntary suspension of the payment of its obligations; (vi)
the Servicer ceases to be a Fannie Mae or FHLMC approved servicer during any
time that either Fannie Mae or FHLMC continues to exist; and (vii) notice by the
Servicer that it is unable to make an Advance required to be made pursuant to
the Agreement or the failure of the Servicer to make any Advance required to be
made pursuant to the Agreement which failure continues unremedied for a period
of three days after the date upon 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 Certificateholders representing
not less than 25% of the aggregate Voting Rights of all classes of the
Certificates affected by such failure.

Rights Upon Event of Default

     As long as an Event of Default under the Agreement remains unremedied by
the Servicer, the Trustee, or holders of Certificates evidencing interests
aggregating not less than 25% of each affected class, may terminate all of the
rights and obligations of the Servicer under the Agreement, whereupon the
Trustee will succeed to all the responsibilities, duties and liabilities of the
Servicer under the Agreement and will be entitled to similar compensation
arrangements, provided that if the Trustee had no obligation under the Agreement
to make advances of delinquent principal and interest on the Mortgage Loans upon
the failure of the Servicer, to do so, if the Trustee had such obligation but is
prohibited by law or regulation from making such advances, the Trustee will not
be required to assume such obligation of the Servicer. The Servicer shall be
entitled to payment of certain amounts payable to it under the Agreement,
notwithstanding the termination of its activities as servicer. No such
termination will affect in any manner the Guarantor's obligations under any
Limited Guarantee, except that the obligation of the Servicer to make advances
of delinquent payments of principal and interest (adjusted to the applicable
Remittance Rate) will become the direct obligations of the Guarantor under the
Advance Guarantee until a new servicer is appointed. In the event that the
Trustee is unwilling or unable so to act, it may appoint, or petition a court of
competent jurisdiction for the appointment of, a housing and home finance
institution with a net worth of at least $15,000,000 and, if the Guarantor has
issued any Limited Guarantee with respect to the Certificates, approved by the
Guarantor, to act as successor to the Company, as servicer, under such
Agreement. In addition, if the Guarantor has issued any Limited Guarantee with
respect to the related series of Certificates, the Guarantor will have the right
to replace any successor servicer with an institution meeting the requirements
described in the preceding sentence. The Trustee and such successor may agree
upon the servicing compensation to be paid, which in no event may be greater
than the compensation to the Servicer under such Agreement.

     No holder of Certificates will have any right under the Agreement to
institute any proceeding with respect to the Agreement, unless such holder
previously has given to the Trustee written notice of default and unless the
holders of Certificates of each affected class evidencing, in the aggregate, 25%
or more of the interests in such class have made written request to 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 after
receipt of such notice, request and offer of indemnity

                                       34

<PAGE>

has neglected or refused to institute any such proceedings. However, the Trustee
is under no obligation to exercise any of the trusts or powers vested in it by
the Agreement or to make any investigation of matters arising thereunder or to
institute, conduct or defend any litigation thereunder or in relation thereto at
the request, order or direction of any of the Certificateholders, unless such
Certificateholders have offered to the Trustee reasonable security or indemnity
against the costs, expenses and liabilities which may be incurred therein or
thereby.

Amendment

     The Agreement may be amended by the Seller, the Servicer and the Trustee,
and if the Guarantor has issued any Limited Guarantee with respect to the
Certificates, with the consent of the Guarantor, but without Certificateholder
consent, to cure any ambiguity, to correct or supplement any provision therein
which may be inconsistent with any other provision therein, to take any action
necessary to maintain REMIC status of any Trust Fund as to which a REMIC
election has been made, to avoid or minimize the risk of the imposition of any
tax on the Trust Fund pursuant to the Code or to make any other provisions with
respect to matters or questions arising under the Agreement which are not
materially inconsistent with the provisions of the Agreement; provided that such
action will not, as evidenced by an opinion of counsel satisfactory to the
Trustee, adversely affect in any material respect the interests of any
Certificateholders of that series. The Agreement may also be amended by the
Seller, the Servicer and the Trustee with the consent of holders of Certificates
evidencing interests aggregating either not less than 66% of all interests in
the related Trust Fund or not less than 66% of all interests of each class
affected by such amendment, for the purpose of adding any provisions to or
changing in any manner or eliminating any of the provisions of such Agreement or
of modifying in any manner the rights of Certificateholders of that series;
provided, however, that no such amendment may (i) reduce in any manner the
amount of, or delay the timing of, payments received on Mortgage Loans which are
required to be distributed in respect of any Certificate without the consent of
the holder of such Certificate, (ii) adversely affect in any material respect
the interests of the holders of any class of Certificates in any manner other
than as described in (i), without the consent of the holders of Certificates of
such class evidencing at least 66% of the interests of such class or (iii)
reduce the aforesaid percentage of Certificates, the holders of which are
required to consent to any such amendment, without the consent of the holders of
all Certificates of such affected class then outstanding.

Termination; Purchase of Mortgage Loans

     The obligations of the parties to the Agreement for each Series will
terminate upon (i) the purchase of all the Mortgage Loans, as described in the
applicable Prospectus Supplement, (ii) the later of (a) the distribution to
Certificateholders of that series of final payment with respect to the last
outstanding Mortgage Loan, or (b) the disposition of all property acquired upon
foreclosure or deed-in-lieu of foreclosure with respect to the last outstanding
Mortgage Loan and the remittance to the Certificateholders of all funds due
under the Agreement; or (iii) mutual consent of the parties and all
Certificateholders. In no event, however, will the trust created by an Agreement
continue beyond the expiration of 21 years from the death of the survivor of the
descendants living on the date of the Agreement of a specific person named in
such Agreement. With respect to each series, the Trustee will give or cause to
be given written notice of termination of the Agreement to each
Certificateholder, and the final distribution under the Agreement will be made
only upon surrender and cancellation of the related Certificates at an office or
agency specified in the notice of termination.

     As described in the applicable Prospectus Supplement, the Agreement for
each series may permit, but not require, the Seller, the Servicer or another
party to purchase from the Trust Fund for such series all remaining Mortgage
Loans and all property acquired in respect of the Mortgage Loans, at a price
described in the Prospectus Supplement, subject to the condition that the
aggregate outstanding principal balance of the Mortgage Loans for such series at
the time of purchase shall be less than a percentage of the aggregate principal
balance at the Cut-Off Date specified in the Prospectus Supplement. The exercise
of such right will result in the early retirement of the Certificates of that
series.


                                       35

<PAGE>

                   CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS

     The following discussion contains summaries of certain legal aspects of
mortgage loans which are general in nature. Because such legal aspects are
governed primarily 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 is situated. The summaries are qualified in
their entirety by reference to the applicable federal and state laws governing
the Mortgage Loans.

General

     The Mortgages will be either deeds of trust or mortgages. A mortgage
creates a lien upon the real property encumbered by the mortgage. It is not
prior to the lien for real estate taxes and assessments. Priority between
mortgages depends on their terms and generally on the order of filing with a
state or county office. There are two parties to a mortgage: the mortgagor, who
is the borrower and homeowner or the land trustee or the trustee of an inter
vivos revocable trust (as described below), and the mortgagee, who is the
lender. Under the mortgage instrument, the mortgagor delivers to the mortgagee a
note or bond and the mortgage. In the case of a land trust, there are three
parties because title to the property is held by a land trustee under a land
trust agreement of which the borrower/homeowner is the beneficiary; at
origination of a mortgage loan, the borrower executes a separate undertaking to
make payments on the mortgage note. In the case of an inter vivos revocable
trust, there are three parties because title to the property is held by the
trustee under the trust instrument of which the home occupant is the primary
beneficiary; at origination of a mortgage loan, the primary beneficiary and the
trustee execute a mortgage note and the trustee executes a mortgage or deed of
trust, with the primary beneficiary agreeing to be bound by its terms. Although
a deed of trust is similar to a mortgage, a deed of trust formally has three
parties, the borrower-homeowner called the trustor (similar to a mortgagor), a
lender (similar to a mortgagee) called the beneficiary, and a third-party
grantee called the trustee. Under a deed of trust, the borrower grants the
property, irrevocably until the debt is paid, in trust and generally with a
power of sale, to the trustee to secure payment of the obligation. The trustee's
authority under a deed of trust and the mortgagee's authority under a mortgage
are governed by law, the express provisions of the deed of trust or mortgage
and, in some cases, the directions of the beneficiary.

Foreclosure

     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 some states, the
trustee must record a notice of default and send a copy to the borrower-trustor
and 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 in the real property, including any
junior lien holders. The borrower, or any other person having a junior
encumbrance on the real estate, may, during a reinstatement period, cure the
default by paying the entire amount in arrears plus the costs and expenses
incurred in enforcing the obligation. Generally, state law controls the amount
of foreclosure expenses and costs, including attorney's fees, which may be
recovered by a lender. If the deed of trust is not reinstated, a notice of sale
must be posted in a public place and, in most states, published for a specific
period of time in one or more newspapers. In addition, some state laws require
that a copy of the notice of sale be posted on the property and sent to all
parties having an interest in the real property.

     Foreclosure of a mortgage is generally accomplished by judicial action. The
action is initiated by the service of legal pleadings upon all parties having an
interest in the real property. Delays in completion of the foreclosure may
occasionally result from difficulties in locating necessary parties defendant.
Judicial foreclosure proceedings are often not protested by any of the parties
defendant. However, when the mortgagee's right to foreclose is contested, the
legal proceedings necessary to resolve the issue can be time consuming. After
the completion of judicial foreclosure, the court generally issues a judgment of
foreclosure and appoints a referee or other court officer to conduct the sale of
the property.

                                       36

<PAGE>

     A sale conducted in accordance with the terms of the power of sale
contained in a mortgage or deed of trust is generally presumed to be conducted
regularly and fairly, and a conveyance of the real property by the referee
confers absolute legal title to the real property to the purchaser, free of all
junior mortgages and free of all other liens and claims subordinate to the
mortgage or deed of trust under which the sale is made (with the exception of
certain governmental liens and any redemption rights that may be granted to
borrowers pursuant to applicable state law). The purchaser's title is, however,
subject to all senior liens, encumbrances and mortgages. Thus, if the mortgage
or deed of trust being foreclosed is a junior mortgage or deed of trust, the
referee or trustee will convey title to the property to the purchaser, subject
to the underlying first mortgage or deed of trust and any other prior liens and
claims. A foreclosure under a junior mortgage or deed of trust generally will
have no effect on any senior mortgage or deed of trust, with the possible
exception of triggering the right of a senior mortgagee or beneficiary to
accelerate its indebtedness under a "due-on-sale" clause or "due on further
encumbrance" clause contained in the senior mortgage.

     In case of foreclosure under either a mortgage or a deed of trust, the
sale by the referee 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
referee for an amount equal to the principal amount of the mortgage or deed of
trust, accrued and unpaid interest and expenses of foreclosure. Thereafter, the
lender will assume the burdens of ownership, including obtaining casualty
insurance and making such repairs at its own expense as are necessary to render
the property suitable for sale. The lender will commonly obtain the services of
a real estate broker and pay the broker's 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 any mortgage insurance proceeds.

     Some courts have been faced with the issue of whether or not federal or
state constitutional provisions reflecting due process concerns for adequate
notice require that borrowers under deeds of trust or mortgages receive notices
in addition to the statutorily prescribed minimum. 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.

Right of Redemption

     In some states, after sale pursuant to a deed of trust or foreclosure of a
mortgage, the borrower and foreclosed junior lienors are given a statutory
period in which to redeem the property from the foreclosure sale. In some
states, redemption may occur only upon payment of the entire principal balance
of the loan, accrued interest and expenses of foreclosure. In other states,
redemption may be authorized if the former borrower pays only a portion of the
sums due. The effect of a statutory right of redemption is to diminish the
ability of the lender to sell the foreclosed property. The rights of redemption
would defeat the title of any purchaser from the lender subsequent to
foreclosure or sale under a deed of trust. Consequently, the practical effect of
the redemption right is to force the lender to retain the property and pay the
expenses of ownership until the redemption period has run.

Anti-Deficiency Legislation and Other Limitations on Lenders

     Certain states have imposed statutory prohibitions that limit the remedies
of a beneficiary under a deed of trust or a mortgagee 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 would be a personal judgment against the
former borrower equal in most cases to the difference between the net amount
realized upon the public sale of the real property and the amount due to the
lender. Other statutes 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.
Finally, other statutory provisions limit any deficiency judgment against the
former borrower following a judicial sale to the excess of the outstanding debt
over the

                                       37

<PAGE>

fair market value of the property at the time of the public sale. The purpose of
these statutes is generally 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 judicial sale.

     In addition to laws limiting or prohibiting deficiency judgments, numerous
other 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 realize upon collateral and/or enforce a deficiency
judgment. For example, with respect to federal bankruptcy law, 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 a debtor's residence by paying arrearages 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 a general unsecured creditor for the
difference between the value of the residence and the outstanding balance of the
loan.

     The Internal Revenue Code of 1986, as amended, provides priority to certain
tax liens over the lien of the mortgage. In addition, substantive requirements
are imposed upon mortgage lenders in connection with the origination and the
servicing of mortgage loans by numerous federal and some state consumer
protection laws. 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, their related regulations and related
statutes. These federal laws impose specific statutory liabilities upon lenders
who originate 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.

Enforceability of Certain Provisions

     Unless the Prospectus Supplement indicates otherwise, all of the Mortgage
Loans will contain due-on-sale clauses. These clauses permit the lender to
accelerate the maturity of a loan if the borrower sells, transfers, or conveys
the property. The enforceability of these clauses was the subject of legislation
or litigation in many states, and in some cases the enforceability of these
clauses was limited or denied. However, the Garn-St. Germain Depository
Institutions Act of 1982 (the "Garn-St. Germain Act") preempts state
constitutional, statutory and case law prohibiting the enforcement of
due-on-sale clauses and permits lenders to enforce these clauses in accordance
with their terms, subject to certain limited exceptions. The Garn-St. Germain
Act does "encourage" lenders to permit assumption of loans at the original rate
of interest or at some other rate less than the average of the original rate and
the market rate.

     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 (the "OTS"), as
successor to the Federal Home Loan Bank Board, which preempt state law
restrictions on the enforcement of due-on-sale clauses.

     The Garn-St. Germain Act also sets forth nine specific instances in which a
mortgage lender covered by the Garn-St. Germain Act (including federal savings
and loan associations and federal savings banks) may not exercise a due-on-sale
clause, notwithstanding the fact that a transfer of the property may have
occurred. These include intra-family transfers, certain transfers by operation
of law, leases of fewer than three years and the creation of a junior
encumbrance. Regulations promulgated under the Garn-St. Germain Act by the
Federal Home Loan Bank Board as succeeded by the OTS also prohibit the
imposition of a prepayment penalty upon the acceleration of a loan pursuant to a
due-on-sale clause. If interest rates were to rise above the interest rates on
the Mortgage Loans, then any inability

                                       38

<PAGE>

of the Servicer to enforce due-on-sale clauses may result in the Trust Fund
including a greater number of loans bearing below-market interest rates than
would otherwise be the case, since a transferee of the property underlying a
Mortgage Loan would have a greater incentive in such circumstances to assume the
transferor's Mortgage Loan. Any inability of the Servicer to enforce due-on-sale
clauses may affect the average life of the Mortgage Loans and the number of
Mortgage Loans that may be outstanding until maturity.

     Upon foreclosure, courts have imposed general equitable principles. These
equitable principles are generally designed to relieve the borrower from the
legal effect of his defaults under the loan documents. Examples of judicial
remedies that have been fashioned include 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 substituted their judgment for the lender's judgment
and have required that lenders reinstate loans or recast payment schedules in
order to accommodate borrowers who are suffering from temporary financial
disability. In other cases, courts have limited the right of the lender 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.

Applicability of Usury Laws

     Title V of the Depository Institutions Deregulation and Monetary Control
Act of 1980, enacted in March 1980 ("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
Federal Home Loan Bank Board, is authorized to issue rules and regulations and
to publish interpretations governing implementation of Title V. The statute
authorized any state to reimpose interest rate limits by adopting, before April
1, 1983, a law or constitutional provision which expressly rejects application
of the federal law. In addition, even where Title V is not so rejected, any
state is authorized by the law to adopt a provision limiting discount points or
other charges on mortgage loans covered by Title V.

     Under the Agreement for each series of Certificates, the Seller will
represent and warrant to the Trustee that the Mortgage Loans have been
originated in compliance in all material respects with applicable state laws,
including usury laws.

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 (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 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 interest rate limitation 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 which would impair the ability of the Servicer to
foreclose on an affected Mortgage Loan during the borrower'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.

     Under the applicable Agreement, the Servicer will not b e required to make
deposits to the Certificate Account for a series of Certificates in respect of
any Mortgage Loan as to which the Relief Act has limited the amount of interest
the related borrower is required to pay each month, and Certificateholders will
bear such loss.


                                       39

<PAGE>

Environmental Considerations

     Under the federal Comprehensive Environmental Response Compensation and
Liability Act, as amended, and under state law in certain states, a secured
party which takes a deed in lieu of foreclosure, purchases a mortgaged property
at a foreclosure sale or operates a mortgaged property may become liable in
certain circumstances for the costs of remedial action ("Cleanup Costs") if
hazardous wastes or hazardous substances have been released or disposed of on
the property. Such Cleanup Costs may be substantial. It is possible that such
Cleanup Costs could reduce the amounts otherwise distributable to the
Certificateholders if the related Trust Fund were deemed to be liable for such
Cleanup Costs and if such Cleanup Costs were incurred. Moreover, under federal
law and the law of certain states, a lien may be imposed for any Cleanup Costs
incurred by federal or state authorities on the property that is the subject of
such Cleanup Costs. All subsequent liens on such property are subordinated to
such lien and, in several states, even prior recorded liens, including those of
existing mortgages, are subordinated to such liens (a "Superlien"). In the
latter states, the security interest of the Trustee in a property that is
subject to such a Superlien could be adversely affected.

     Traditionally, residential mortgage lenders have not taken steps to
evaluate whether hazardous wastes or hazardous substances are present with
respect to any mortgaged property prior to the origination of the mortgage loan
or prior to foreclosure or accepting a deed in lieu of foreclosure. Neither the
Seller nor the Servicer will make any representation or warranty or assume any
liability with respect to the absence or effect of hazardous wastes or hazardous
substances on any Mortgaged Property or any casualty resulting from the presence
or effect of hazardous wastes or hazardous substances.

Truth in Lending Act

     On March 21, 1994, the United States Court of Appeals for the 11th Circuit
ruled in the case of Rodash v. AIB Mortgage Co. that the federal Truth in
Lending Act requires mortgage lenders to disclose to borrowers the collection of
certain intangible taxes and courier fees as prepaid finance charges. Since the
Rodash decision, class action lawsuits have been brought against numerous
mortgage lending institutions alleging certain violations of the Truth in
Lending Act concerning the improper disclosure of various fees.

     For Truth in Lending violations, one of the remedies available to the
borrowers under certain affected non-purchase money mortgage loans is
rescission, which would require the borrowers to pay the principal balance of
the mortgage loans, less a credit for interest paid, closing costs and prepaid
finance charges.

     Unless otherwise specified in the Prospectus Supplement, the Seller or
another Representing Party will represent in the Agreement that all applicable
laws, including the Truth in Lending Act, were complied with in connection with
origination of the Mortgage Loans. In the event that such representation is
breached in respect of any Mortgage Loan in a manner that materially and
adversely affects Certificateholders, the Seller or such Representing Party will
be obligated to repurchase the affected Mortgage Loan at a price equal to the
unpaid principal balance thereof plus accrued interest as provided in the
Agreement or to substitute a new mortgage loan in place of the affected Mortgage
Loan.

                            LEGAL INVESTMENT MATTERS

     The Prospectus Supplement for each series of Certificates will specify,
which, if any, of the classes of Certificates offered thereby will constitute
"mortgage related securities" for purposes of the Secondary Mortgage Marketing
Enhancement Act of 1984 ("SMMEA"). The appropriate characterization of those
Certificates not qualifying as "mortgage related securities" ("Non-SMMEA
Certificates") under various legal investment restrictions, and thus the ability
of investors subject to these restrictions to purchase such Certificates, may be
subject to interpretive uncertainties. Accordingly, investors whose investment
authority is subject to legal restrictions should consult their own legal
advisors to determine whether and to what extent the Non-SMMEA Certificates
constitute legal investments for them.

                                       40

<PAGE>

     Generally, only classes of Certificates that (i) are rated in one of
the two highest rating categories by one or more nationally recognized
statistical rating organizations and (ii) are part of a series evidencing
interests in a Trust Fund consisting of loans secured by, among other things, a
single parcel of real estate upon which is located a dwelling or mixed
residential and commercial structure, such as certain multifamily loans,
originated by certain types of obligations as specified in SMMEA, will be
"mortgage related securities" for purposes of SMMEA. As "mortgage related
securities", such classes will constitute legal investments for persons, trusts,
corporations, partnerships, associations, business trusts and business entities
(including but not limited to, state-chartered savings banks, commercial banks,
savings and loan associations and insurance companies, as well as trustees and
state government employee retirement systems) created pursuant to or existing
under the laws of the United States or of any state (including the District of
Columbia and Puerto Rico) whose authorized investments are subject to state
regulation to the same extent that under applicable law, obligations issued by
or guaranteed as to principal and interest by the United States or any agency or
instrumentality thereof constitute legal investments for such entities.

     Pursuant to SMMEA, a number of states enacted legislation, on or before the
October 3, 1991 cutoff for such enactments, limiting to varying extents the
ability of certain entities (in particular, insurance companies) to invest in
"mortgage related securities" in most cases by requiring the affected investors
to rely solely upon existing state law, and not SMMEA. Accordingly, the
investors affected by such legislation will be authorized to invest in
Certificates qualifying as "mortgage related securities" 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 in mortgage related
securities without limitation as to the percentage of their assets represented
thereby, federal credit unions may invest in such securities, and national banks
may purchase such Securities for their own account without regard to the
limitations generally applicable to investment securities set forth in 12 U.S.C.
Section 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 the National Credit Union Administration ("NCUA") Letter to
Credit Unions No. 96, as modified by Letter to Credit Unions No. 108, which
includes guidelines to assist federal credit unions in making investment
decisions for mortgage related securities. The NCUA has adopted rules, codified
as 12 C.F.R. Sections 703.5(f)-(k) which prohibit federal credit unions from
investing in certain mortgage related securities (including securities such as
certain Series or Classes of Certificates), except under limited circumstances.

     All depositary institutions considering an investment in the Certificates
(whether or not the class of certificates under consideration for purchase
constitutes a "mortgage related security") should review the Federal Financial
Institutions Examination Council's "Supervisory Policy Statement on Securities
Activities" (to the extent adopted by their respective regulators) (the "Policy
Statement"). 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, and by the NCUA (with certain modifications), prohibits depository
institutions from investing in certain "high risk mortgage securities"
(including securities such as certain series or classes of the Certificates),
except under limited circumstances, and sets forth certain investment practices
deemed to be unsuitable for regulated institutions. Under the Policy Statement,
it is the responsibility of each depository institution to determine, prior to
purchase (and at stated intervals thereafter), whether a particular mortgage
derivative product is a "high-risk mortgage security", and whether the purchase
(or retention) of such a product would be consistent with the Policy Statement.

     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 or classes may be deemed to be 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,

                                       41

<PAGE>

"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 investments in securities which
are issued in book-entry form.

     Except as to the status of certain Certificates as "mortgage related
securities," no representation is made as to the proper characterization of the
Certificates for legal investment purposes, financial institutions regulatory
purposes, or other purposes, or as to the ability of particular investors to
purchase Certificates under applicable legal investment restrictions. The
uncertainties described above (and any unfavorable future determinations
concerning legal investment or financial regulatory characteristics of the
Certificates) may adversely affect the liquidity of the Certificates. Investors
should consult their own legal advisors in determining whether and to what
extent the Certificates constitute legal investments for such investors.

                              ERISA CONSIDERATIONS

     The Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
and the Internal Revenue Code of 1986 (the "Code") impose requirements on
employee benefit plans (and on certain other retirement plans and arrangements,
including individual retirement accounts and annuities, Keogh plans and
collective investment funds and separate accounts in which such plans, accounts
or arrangements are invested) subject to ERISA or the Code (collectively,
"Plans") and on persons who are fiduciaries with respect to such Plans. Among
other things, ERISA requires that the assets of a Plan subject to ERISA be held
in trust and that the trustee, or other duly authorized fiduciary, have
exclusive authority and discretion to manage and control the assets of such
Plan. ERISA also imposes certain duties on persons who are fiduciaries with
respect to a Plan. Under ERISA, any person who exercises any authority or
control respecting the management or disposition of the assets of a Plan
generally is considered to be a fiduciary of such Plan. In addition to the
imposition by ERISA of general fiduciary standards of investment prudence and
diversification, ERISA and Section 4975 of the Code prohibit a broad range of
transactions involving Plan assets and persons ("Parties in Interest") having
certain specified relationships to a Plan and impose additional prohibitions
where Parties in Interest are fiduciaries with respect to such Plan.

     The United States Department of Labor (the "DOL") has issued regulations
concerning the definition of what constitutes the assets of a Plan (DOL Reg.
Section 2510.3-101). Under this regulation, the underlying assets and properties
of corporations, partnerships and certain other entities in which a Plan makes
an "equity" investment could be deemed for purposes of ERISA and Section 4975 of
the Code to be assets of the investing Plan in certain circumstances. In such a
case, the fiduciary making such an investment for the Plan could be deemed to
have delegated his or her asset management responsibility, the underlying assets
and properties could be subject to ERISA's reporting and disclosure
requirements, and transactions involving the underlying assets and properties
could be subject to the fiduciary responsibility requirements of ERISA and
Section 4975 of the Code. Certain exceptions to the regulation may apply in the
case of a Plan's investment in the Certificates, but it cannot be predicted in
advance whether such exceptions will apply due to the factual nature of the
conditions to be met. Accordingly, because the Mortgage Loans may be deemed Plan
assets of each Plan that purchases Certificates, an investment in the
Certificates by a Plan might give rise to a prohibited transaction under ERISA
Sections 406 or 407 and be subject to an excise tax under Code Section 4975
unless a statutory or administrative exemption applies.

     DOL Prohibited Transaction Class Exemption 83-1 ("PTE 83-1") exempts from
the prohibited transaction rules of ERISA and Section 4975 of the Code certain
transactions relating to the operation of residential mortgage pool investment
trusts and the purchase, sale and holding of "mortgage pool pass-through
certificates" in the initial issuance of such certificates. PTE 83-1 permits,
subject to certain conditions, transactions which might otherwise be prohibited
between Plans and Parties in Interest with respect to those Plans involving the
origination, maintenance and termination of mortgage pools consisting of
mortgage loans secured by first or second mortgages or deeds of trust on
single-family residential property, and the acquisition and holding of certain
mortgage pool pass-through certificates representing an interest in such
mortgage pools by Plans.


                                       42

<PAGE>

     PTE 83-1 sets forth three general conditions which must be satisfied
for any transaction to be eligible for exemption: (i) the maintenance of a
system of insurance or other protection for the pooled mortgage loans and
property securing such loans, and for indemnifying certificateholders against
reductions in pass-through payments due to property damage or defaults in loan
payments in an amount not less than the greater of one percent of the aggregate
principal balance of all covered pooled mortgage loans or the principal balance
of the largest covered pooled mortgage loan; (ii) the existence of a pool
trustee who is not an affiliate of the pool sponsor; and (iii) a limitation on
the amount of the payments retained by the pool sponsor, together with other
funds inuring to its benefit, to not more than adequate consideration for
selling the mortgage loans plus reasonable compensation for services provided by
the pool sponsor to the mortgage pool.

     Although the Trustee for any series of Certificates will be unaffiliated
with the Servicer, there can be no assurance that the system of insurance or
subordination will meet the general or specific conditions referred to above. In
addition, the nature of a Trust Fund's assets or the characteristics of one or
more classes of the related series of Certificates may not be included within
the scope of PTE 83-1 or any other class exemption under ERISA. The Prospectus
Supplement will provide additional information with respect to the application
of ERISA and the Code to the related Certificates.

     Several underwriters of mortgage-backed securities have applied for and
obtained individual prohibited transaction exemptions which are in some respects
broader than PTE 83-1. Such exemptions only apply to mortgage-backed securities
which, in addition to satisfying 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 exemption might be applicable to
a series of Certificates, the related Prospectus Supplement will refer to such
possibility.

     Each Plan fiduciary who is responsible for making the investment decisions
whether to purchase or commit to purchase and to hold Certificates must make its
own determination as to whether the general and the specific conditions of PTE
83-1 have been satisfied, or as to the availability of any other prohibited
transaction exemptions. Each Plan fiduciary should also determine whether, under
the general fiduciary standards of investment prudence and diversification, an
investment in the Certificates is appropriate for the Plan, taking into account
the overall investment policy of the Plan and the composition of the Plan's
investment portfolio.

     Unless otherwise specified in the Prospectus Supplement, the Agreement will
provide that the Residual Certificates of any series of Certificates with
respect to which a REMIC election has been made may not be acquired by a Plan.

     Any Plan proposing to invest in Certificates should consult with its
counsel to confirm that such investment will not result in a prohibited
transaction and will satisfy the other requirements of ERISA and the Code.

                         FEDERAL INCOME TAX CONSEQUENCES

General

     The following generally describes the anticipated material federal income
tax consequences of purchasing, owning and disposing of Certificates. It does
not address special rules which may apply to particular types of investors. The
authorities on which this discussion is based are subject to change or differing
interpretations, and any such change or interpretation could apply
retroactively. Investors should consult their own tax advisors regarding the
Certificates.

     For purposes of this discussion, unless otherwise specified, the term
"Owner" will refer to the beneficial owner of a Certificate.


                                       43

<PAGE>

REMIC Elections

     Under the Internal Revenue Code of 1986, as amended (the "Code"), an
election may be made to treat the Trust Fund related to each Series of
Certificates (or segregated pools of assets within the Trust Fund) as a "real
estate mortgage investment conduit" ("REMIC") within the meaning of Section
860D(a) of the Code. If one or more REMIC elections are made, the Certificates
of any class will be either "regular interests" in a REMIC within the meaning of
Section 860G(a)(1) of the Code ("Regular Certificates") or "residual interests"
in a REMIC within the meaning of Section 860G(a)(2) of the Code ("Residual
Certificates"). The Prospectus Supplement for each Series of Certificates will
indicate whether an election will be made to treat the Trust Fund as one or more
REMICs, and if so, which Certificates will be Regular Certificates and which
will be Residual Certificates.

     If a REMIC election is made, the Trust Fund, or each portion thereof that
is treated as a separate REMIC, will be referred to as a "REMIC Pool". If the
Trust Fund is comprised of two REMIC Pools, one will be an "Upper-Tier REMIC"
and one a "Lower-Tier REMIC". The assets of the Lower-Tier REMIC will consist of
the Mortgage Loans and related Trust Fund assets. The assets of the Upper-Tier
REMIC will consist of all of the regular interests issued by the Lower-Tier
REMIC.

     The discussion below under the heading "REMIC Certificates" considers
Series for which a REMIC election will be made. Series for which no such
election will be made are addressed under "Non-REMIC Certificates".

REMIC Certificates

     The discussion in this section applies only to a Series of Certificates
for which a REMIC election is made.

Tax Opinion.

     Qualification as a REMIC requires ongoing compliance with certain
conditions. Upon the issuance of each Series of Certificates for which a REMIC
election is made, Morgan, Lewis & Bockius LLP, counsel to the Seller, will
deliver its opinion, dated as of the date of such issuance, generally to the
effect that, with respect to each such Series of Certificates, under then
existing law and assuming compliance by the Seller, the Servicer and the Trustee
for such Series with all of the provisions of the related Agreement (and such
other agreements and representations as may be referred to in such opinion),
each REMIC Pool will be a REMIC, and the Certificates of such Series will be
treated as either Regular Certificates or Residual Certificates.

Status of Certificates.

     The Certificates will be:

     o assets described in Code Section 7701(a)(19)(C) (relating to the
qualification of certain corporations, trusts, or associations as real estate
investment trusts); and

     o "real estate assets" under Code Section 856(c)(5)(B) (relating to real
estate interests, interests in real estate mortgages, and shares or certificates
of beneficial interests in real estate investment trusts),

to the extent the assets of the related REMIC Pool are so treated. Interest on
the Regular Certificates will be "interest on obligations secured by mortgages
on real property or on interests in real property" within the meaning of Code
Section 856(c)(3)(B) in the same proportion that the income of the REMIC Pool is
so treated. If at all times 95% or more of the assets or income of the REMIC
Pool qualifies under the foregoing Code sections, the Certificates (and income
thereon) will so qualify in their entirety.


                                       44

<PAGE>

     In the event the assets of the related REMIC Pool include buy-down
Mortgage Loans, it is unclear whether the related buy-down funds would qualify
under the foregoing Code sections.

     The rules described in the two preceding paragraphs will be applied to a
Trust Fund consisting of two REMIC Pools as if the Trust Fund were a single
REMIC holding the assets of the Lower-Tier REMIC.

Income from Regular Certificates.

     General. Except as otherwise provided in this tax discussion, Regular
Certificates will be taxed as newly originated debt instruments for federal
income tax purposes. Interest, original issue discount and market discount
accrued on a Regular Certificate will be ordinary income to the Owner. All
Owners must account for interest income under the accrual method of accounting,
which may result in the inclusion of amounts in income that are not currently
distributed in cash.

     On January 27, 1994 the Internal Revenue Service adopted regulations
applying the original issue discount rules of the Code (the "OID Regulations").
Except as otherwise noted, the discussion below is based on the OID Regulations.

     Original Issue Discount. Certain Regular Certificates may have "original
issue discount." An Owner must include original issue discount in income as it
accrues, without regard to the timing of payments.

     The total amount of original issue discount on a Regular Certificate is the
excess of its "stated redemption price at maturity" over its "issue price." The
issue price for any Regular Certificate is the price (including any accrued
interest) at which a substantial portion of the class of Certificates including
such Regular Certificate are first sold to the public. In general, the stated
redemption price at maturity is the sum of all payments made on the Regular
Certificate, other than payments of interest that (i) are actually payable at
least annually over the entire life of the Certificates and (ii) are based on a
single fixed rate or variable rate (or certain combinations of fixed and
variable rates). The stated redemption price at maturity of a Regular
Certificate always includes its original principal amount, but generally does
not include distributions of stated interest, except in the case of Accrual
Certificates, and, as discussed below, Interest Only Certificates. An "Interest
Only Certificate" is a Certificate entitled to receive distributions of some or
all of the interest on the Mortgage Loans or other assets in a REMIC Pool and
that has either a notional or nominal principal amount. Special rules for
Regular Certificates that provide for interest based on a variable rate are
discussed below in "Income from Regular Certificates -- Variable Rate Regular
Certificates".

     With respect to an Interest Only Certificate, the stated redemption
price at maturity is likely to be the sum of all payments thereon, determined in
accordance with the Prepayment Assumption (as defined below). In that event,
Interest Only Certificates would always have original issue discount.
Alternatively, in the case of an Interest Only Certificate with some principal
amount, the stated redemption price at maturity might be determined under the
general rules described in the preceding paragraph. If, applying those rules,
the stated redemption price at maturity were considered to equal the principal
amount of such Certificate, then the rules described below under "Premium" would
apply. The Prepayment Assumption is the assumed rate of prepayment of the
Mortgage Loans used in pricing the Regular Certificates. The Prepayment
Assumption will be set forth in the related Supplement.

     Under a de minimis rule, original issue discount on a Regular Certificate
will be considered zero if it is less than 0.25% of the Certificate's stated
redemption price at maturity multiplied by the Certificate's weighted average
maturity. The weighted average maturity of a Regular Certificate is computed
based on the number of full years (i.e., rounding down partial years) each
distribution of principal (or other amount included in the stated redemption
price at maturity) is scheduled to be outstanding. The schedule of such
distributions likely should be determined in accordance with the Prepayment
Assumption.


                                       45

<PAGE>

     The Owner of a Regular Certificate generally must include in income the
original issue discount that accrues for each day on which the Owner holds such
Certificate, including the date of purchase, but excluding the date of
disposition. The original issue discount accruing in any period equals:

     PV End + Dist - PV Beg

Where:

PV End =  present value of all remaining distributions to be made as of the
          end of the period;

Dist   =  distributions made during the period includible in the stated
          redemption price at maturity; and

PV Beg = present value of all remaining distributions as of the beginning of
         the period.

     The present value of the remaining distributions is calculated based on
(i) the original yield to maturity of the Regular Certificate, (ii) events
(including actual prepayments) that have occurred prior to the end of the period
and (iii) the Prepayment Assumption. For these purposes, the original yield to
maturity of a Regular Certificate will be calculated based on its issue price,
assuming that the Certificate will be prepaid in all periods in accordance with
the Prepayment Assumption, and with compounding at the end of each accrual
period used in the formula.

     Assuming the Regular Certificates have monthly Distribution Dates, discount
would be computed under the formula generally for the one-month periods (or
shorter initial period) ending on each Distribution Date. The original issue
discount accruing during any accrual period is divided by the number of days in
the period to determine the daily portion of original issue discount for each
day.

     The daily portions of original issue discount generally will increase if
prepayments on the underlying Mortgage Loans exceed the Prepayment Assumption
and decrease if prepayments are slower than the Prepayment Assumption (changes
in the rate of prepayments having the opposite effect in the case of an Interest
Only Certificate). If the relative principal payment priorities of the classes
of Regular Certificates of a Series change, any increase or decrease in the
present value of the remaining payments to be made on any such class will affect
the computation of original issue discount for the period in which the change in
payment priority occurs.

     If original issue discount computed as described above is negative for any
period, the Owner generally will not be allowed a current deduction for the
negative amount but instead will be entitled to offset such amount only against
future positive original issue discount from such Certificate.

     Acquisition Premium. If an Owner of a Regular Certificate acquires such
Certificate at a price greater than its "adjusted issue price," but less than
its remaining stated redemption price at maturity, the daily portion for any day
(as computed above) is reduced by an amount equal to the product of (i) such
daily portion and (ii) a fraction, the numerator of which is the amount by which
the price exceeds the adjusted issue price and the denominator of which is the
sum of the daily portions for such Regular Certificate for all days on and after
the date of purchase. The adjusted issue price of a Regular Certificate on any
given day is its issue price, increased by all original issue discount that has
accrued on such Certificate and reduced by the amount of all previous
distributions on such Certificate of amounts included in its stated redemption
price at maturity.

     Market Discount. A Regular Certificate may have market discount (as defined
in the Code). Market discount equals the excess of the adjusted issue price of a
Certificate over the Owner's adjusted basis in the Certificate. The Owner of a
Certificate with market discount must report ordinary interest income, as the
Owner receives distributions on the Certificate of principal or other amounts
included in its stated redemption price at maturity, equal to the lesser of (a)
the excess of the amount of those distributions over the amount, if any, of
accrued original issue discount on the Certificate or (b) the portion of the
market discount that has accrued and not previously been included in income.
Also,

                                       46

<PAGE>

such Owner must treat gain from the disposition of the Certificate as ordinary
income to the extent of any accrued, but unrecognized, market discount.
Alternatively, an Owner may elect in any taxable year to include market discount
in income currently as it accrues on all market discount instruments acquired by
the Owner in that year or thereafter. An Owner may revoke such an election only
with the consent of the Internal Revenue Service.

     In general terms, market discount on a Regular Certificate may be treated,
at the Owner's election, as accruing either (a) on the basis of a constant yield
(similar to the method described above for accruing original issue discount) or
(b) alternatively, either (i) in the case of a Regular Certificate issued
without original issue discount, in the ratio of stated interest distributable
in the relevant period to the total stated interest remaining to be distributed
from the beginning of such period (computed taking into account the Prepayment
Assumption) or (ii) in the case of a Regular Certificate issued with original
issue discount, in the ratio of the amount of original issue discount accruing
in the relevant period to the total remaining original issue discount at the
beginning of such period. An election to accrue market discount on a Regular
Certificate on a constant yield basis is irrevocable with respect to that
Certificate.

     An Owner may be required to defer a portion of the deduction for interest
expense on any indebtedness that the Owner incurs or maintains in order to
purchase or carry a Regular Certificate that has market discount. The deferred
amount would not exceed the market discount that has accrued but not been taken
into income. Any such deferred interest expense is, in general, allowed as a
deduction not later than the year in which the related market discount income is
recognized.

     Market discount with respect to a Regular Certificate will be considered to
be zero if such market discount is de minimis under a rule similar to that
described above in the fourth paragraph under "Original Issue Discount". Owners
should consult their own tax advisors regarding the application of the market
discount rules as well as the advisability of making any election with respect
to market discount.

     Discount on a Regular Certificate that is neither original issue discount
nor market discount, as defined above, must be allocated ratably among the
principal payments on the Certificate and included in income (as gain from the
sale or exchange of the Certificate) as the related principal payments are made
(whether as scheduled payments or prepayments).

     Premium. A Regular Certificate, other than an Accrual Certificate or, as
discussed above under "Original Issue Discount", an Interest Only Certificate,
purchased at a cost (net of accrued interest) greater than its principal amount
generally is considered to be purchased at a premium. The Owner may elect under
Code Section 171 to amortize such premium under the constant yield method, using
the Prepayment Assumption. To the extent the amortized premium is allocable to
interest income from the Regular Certificate, it is treated as an offset to such
interest rather than as a separate deduction. An election made by an Owner would
generally apply to all its debt instruments and may not be revoked without the
consent of the Internal Revenue Service.

     Special Election to Apply OID Rules. In lieu of the rules described above
with respect to de minimis discount, acquisition premium, market discount and
premium, an Owner of a Regular Certificate may elect to accrue such discount, or
adjust for such premium, by applying the principles of the OID rules described
above. An election made by a taxpayer with respect to one obligation can affect
other obligations it holds. Owners should consult with their tax advisors
regarding the merits of making this election.

     Retail Regular Certificates. For purposes of the original issue and market
discount rules, a repayment in full of a Retail Certificate that is subject to
payment in units or other increments, rather than on a pro rata basis with other
Retail Certificates, will be treated in the same manner as any other prepayment.

     Variable Rate Regular Certificates. The Regular Certificates may provide
for interest that varies based on an interest rate index. The OID Regulations
provide special rules for calculating income from certain "variable rate debt
instruments" or "VRDIs." A debt instrument must meet certain technical
requirements to qualify as a VRDI, which are

                                       47

<PAGE>

outlined in the next paragraph. Under the regulations, income on a VRDI is
calculated by (1) creating a hypothetical debt instrument that pays fixed
interest at rates equivalent to the variable interest, (2) applying the original
issue discount rules of the Code to that fixed rate instrument, and (3)
adjusting the income accruing in any accrual period by the difference between
the assumed fixed interest amount and the actual amount for the period. In
general, where a variable rate on a debt instrument is based on an interest rate
index (such as LIBOR), a fixed rate equivalent to a variable rate is determined
based on the value of the index as of the issue date of the debt instrument. In
cases where rates are reset at different intervals over the life of a VRDI,
adjustments are made to ensure that the equivalent fixed rate for each accrual
period is based on the same reset interval.

     A debt instrument must meet a number of requirements in order to qualify as
a VRDI. A VRDI cannot be issued at a premium above its principal amount that
exceeds a specified percentage of its principal amount (15%, or if less 1.5%
times its weighted average life). As a result, Interest Only Certificates will
never be VRDIs. Also, a debt instrument that pays interest based on a multiple
of an interest rate index is not a VRDI if the multiple is less than or equal to
0.65 or greater than 1.35, unless, in general, interest is paid based on a
single formula that lasts over the life of the instrument. A debt instrument is
not a VRDI if it is subject to caps and floors, unless they remain the same over
the life of the instrument or are not expected to change significantly the yield
on the instrument. Variable rate Regular Certificates other than Interest Only
Certificates may or may not qualify as VRDIs depending on their terms.

     In a case where a variable rate Regular Certificate does not qualify as a
VRDI, it will be treated under the OID Regulations as a contingent payment debt
instrument. The Internal Revenue Service has issued final regulations addressing
contingent payment debt instruments, but such regulations are not applicable by
their terms to REMIC regular interests. Until further guidance is forthcoming,
one method of calculating income on such a Regular Certificate that appears to
be reasonable would be to apply the principles governing VRDIs outlined above.

     Subordinated Certificates. Certain Series of Certificates may contain one
or more classes of subordinated Certificates. In the event there are defaults or
delinquencies on the related Mortgage Loans, amounts that otherwise would be
distributed on a class of subordinated Certificates may instead be distributed
on other more senior classes of Certificates. Since Owners of Regular
Certificates are required to report income under an accrual method, Owners of
subordinated Certificates will be required to report income without giving
effect to delays and reductions in distributions on such Certificates
attributable to defaults or delinquencies on the Mortgage Loans, except to the
extent that it can be established that amounts are uncollectible. As a result,
the amount of income reported by an Owner of a subordinated Certificate in any
period could significantly exceed the amount of cash distributed to such Owner
in that period. The Owner will eventually be allowed a loss (or be allowed to
report a lesser amount of income) to the extent that the aggregate amount of
distributions on the subordinated Certificate is reduced as a result of defaults
and delinquencies on the Mortgage Loans. Such a loss could in some circumstances
be a capital loss. Also, the timing and amount of such losses or reductions in
income are uncertain. Owners of subordinated Certificates should consult their
tax advisors on these points.

Income from Residual Certificates.

     Taxation of REMIC Income. Generally, Owners of Residual Certificates in a
REMIC Pool ("Residual Owners") must report ordinary income or loss equal to
their pro rata shares (based on the portion of all Residual Certificates they
own) of the taxable income or net loss of the REMIC. Such income must be
reported regardless of the timing or amounts of distributions on the Residual
Certificates.

     The taxable income of a REMIC Pool is generally determined under the
accrual method of accounting in the same manner as the taxable income of an
individual taxpayer. Taxable income is generally gross income, including
interest and original issue discount income, if any, on the assets of the REMIC
Pool and income from the amortization of any premium on Regular Certificates,
minus deductions. Market discount (as defined in the Code) with respect to
Mortgage Loans held by a REMIC Pool is recognized in the same fashion as if it
were original issue discount. Deductions include interest and original issue
discount expense on the Regular Certificates, reasonable servicing fees

                                       48

<PAGE>

attributable to the REMIC Pool, other administrative expenses and amortization
of any premium on assets of the REMIC Pool. As previously discussed, the timing
of recognition of "negative original issue discount," if any, on a Regular
Certificate is uncertain; as a result, the timing of recognition of the
corresponding income to the REMIC Pool is also uncertain.

     If the Trust Fund consists of an Upper-Tier REMIC and a Lower-Tier REMIC,
the OID Regulations provide that the regular interests issued by the Lower-Tier
REMIC to the Upper-Tier REMIC will be treated as a single debt instrument for
purposes of the original issue discount provisions. A determination that these
regular interests are not treated as a single debt instrument would have a
material adverse effect on the Owners of Residual Certificates issued by the
Lower-Tier REMIC.

     A Residual Owner may not amortize the cost of its Residual Certificate.
Taxable income of the REMIC Pool, however, will not include cash received by the
REMIC Pool that represents a recovery of the REMIC Pool's initial basis in its
assets, and such basis will include the issue price of the Residual Certificates
(assuming the issue price is positive). Such recovery of basis by the REMIC Pool
will have the effect of amortization of the issue price of the Residual
Certificate over its life. The period of time over which such issue price is
effectively amortized, however, may be longer than the economic life of the
Residual Certificate. The issue price of a Residual Certificate is the price at
which a substantial portion of the class of Certificates including the Residual
Certificate are first sold to the public (or if the Residual Certificate is not
publicly offered, the price paid by the first buyer).

     A subsequent Residual Owner must report the same amounts of taxable income
or net loss attributable to the REMIC Pool as an original Owner. No adjustments
are made to reflect the purchase price.

     Losses. A Residual Owner that is allocated a net loss of the REMIC Pool may
not deduct such loss currently to the extent it exceeds the Owner's adjusted
basis (as defined in "Sale or Exchange of Certificates" below) in its Residual
Certificate. A Residual Owner that is a U.S. person (as defined below in
"Taxation of Certain Foreign Investors"), however, may carry over any disallowed
loss to offset any taxable income generated by the same REMIC Pool.

     Excess Inclusions. A portion of the taxable income allocated to a Residual
Certificate is subject to special tax rules. That portion, referred to as an
"excess inclusion," is calculated for each calendar quarter and equals the
excess of such taxable income for the quarter over the daily accruals for the
quarter. The daily accruals equal the product of (i) 120% of the federal
long-term rate under Code Section 1274(d) for the month which includes the
Closing Date (determined on the basis of quarterly compounding and properly
adjusted for the length of the quarter) and (ii) the adjusted issue price of the
Certificate at the beginning of such quarter. The adjusted issue price of a
Residual Certificate at the beginning of a quarter is the issue price of the
Certificate, plus the amount of daily accruals on the Certificate for all prior
quarters, decreased (but not below zero) by any prior distributions on the
Certificate. If the aggregate value of the Residual Certificates is not
considered to be "significant," then to the extent provided in Treasury
regulations, a Residual Owner's entire share of REMIC taxable income will be
treated as an excess inclusion. The regulations that have been adopted under
Code Sections 860A through 86OG (the "REMIC Regulations") do not contain such a
rule.

     Excess inclusions generally may not be offset by unrelated losses or loss
carryforwards or carrybacks of a Residual Owner. In addition, for all taxable
years beginning after August 20, 1996, and unless a Residual Owner elects
otherwise for all other taxable years, the alternate minimum taxable income of a
Residual Owner for a taxable year may not be less than the Residual Owner's
excess inclusions for the taxable year and excess inclusions are disregarded
when calculating a Residual Owner's alternate minimum tax operating loss
deduction.

     Excess inclusions are treated as unrelated business taxable income for an
organization subject to the tax on unrelated business income. In addition, under
Treasury regulations yet to be issued, if a real estate investment trust,
regulated investment company or certain other pass-through entities are Residual
Owners, a portion of the distributions made by such entities may be treated as
excess inclusions.

                                       49

<PAGE>

     Distributions. Distributions on a Residual Certificate (whether at
their scheduled times or as a result of prepayments) generally will not result
in any taxable income or loss to the Residual Owner. If the amount of any
distribution exceeds a Residual Owner's adjusted basis in its Residual
Certificate, however, the Residual Owner will recognize gain (treated as gain
from the sale or exchange of its Residual Certificate) to the extent of such
excess. See "Sale or Exchange of Certificates" below.

     Prohibited Transactions; Special Taxes. Net income recognized by a REMIC
Pool from "prohibited transactions" is subject to a 100% tax and is disregarded
in calculating the REMIC Pool's taxable income. In addition, a REMIC Pool is
subject to federal income tax at the highest corporate rate on "net income from
foreclosure property" (which has a technical definition). A 100% tax also
applies to certain contributions to a REMIC Pool made after it is formed. It is
not anticipated that any REMIC Pool will (i) engage in prohibited transactions
in which it recognizes a significant amount of net income, (ii) receive
contributions of property that are subject to tax, or (iii) derive a significant
amount of net income from foreclosure property that is subject to tax.

     Negative Value Residual Certificates. The federal income tax treatment of
any consideration paid to a transferee on a transfer of a Residual Certificate
is unclear. Such a transferee should consult its tax advisor. The preamble to
the REMIC Regulations indicates that the Internal Revenue Service may issue
future guidance on the tax treatment of such payments.

     In addition, on December 23, 1996, the Internal Revenue Service released
final regulations under Code Section 475 relating to the requirement that a
dealer mark certain securities to market. These regulations provide that a REMIC
residual interest that is acquired on or after January 4, 1995 is not a
"security" for the purposes of Section 475 of the Code, and thus is not subject
to the mark to market rules.

     The method of taxation of Residual Certificates described in this section
can produce a significantly less favorable after-tax return for a Residual
Certificate than would be the case if the Certificate were taxable as a debt
instrument. Also, a Residual Owner's return may be adversely affected by the
excess inclusions rules described above. In certain periods, taxable income and
the resulting tax liability for a Residual Owner may exceed any distributions it
receives. In addition, a substantial tax may be imposed on certain transferors
of a Residual Certificate and certain Residual Owners that are "pass-thru"
entities. See "Transfers of Residual Certificates" below. Investors should
consult their tax advisors before purchasing a Residual Certificate.

Sale or Exchange of Certificates.

     An Owner generally will recognize gain or loss upon sale or exchange of a
Regular or Residual Certificate equal to the difference between the amount
realized and the Owner's adjusted basis in the Certificate. The adjusted basis
in a Certificate generally will equal the cost of the Certificate, increased by
income previously recognized, and reduced (but not below zero) by previous
distributions, and by any amortized premium in the case of a Regular
Certificate, or net losses allowed as a deduction in the case of a Residual
Certificate.

     Except as described below, any gain or loss on the sale or exchange of a
Certificate held as a capital asset will be capital gain or loss and will be
long-term, mid-term or short-term depending on whether the Certificate has been
held for more than eighteen months, more than one year but less than eighteen
months, or one year or less. Such gain or loss will be ordinary income or loss
(i) for a bank or thrift institution, and (ii) in the case of a Regular
Certificate, (a) to the extent of any accrued, but unrecognized, market
discount, or (b) to the extent income recognized by the Owner is less than the
income that would have been recognized if the yield on such Certificate were
110% of the applicable federal rate under Code Section 1274(d).

     A Residual Owner should be allowed a loss upon termination of the REMIC
Pool equal to the amount of the Owner's remaining adjusted basis in its Residual
Certificates. Whether the termination will be treated as a sale or exchange
(resulting in a capital loss) is unclear.

                                       50

<PAGE>

     Except as provided in Treasury regulations, the wash sale rules of Code
Section 1091 (relating to the disallowance of losses on the sale or disposition
of certain stock or securities) will apply to dispositions of a Residual
Certificate where the seller of the interest, during the period beginning six
months before the sale or disposition of the interest and ending six months
after such sale or disposition, acquires (or enters into any other transaction
that results in the application of Code Section 1091) any REMIC residual
interest, or any interest in a "taxable mortgage pool" (such as a non-REMIC
owner trust) that is economically comparable to a residual interest.

Taxation of Certain Foreign Investors.

     Regular Certificates. A Regular Certificate held by an Owner that is a
non-U.S. person (as defined below), and that has no connection with the United
States other than owning the Certificate, will not be subject to U.S.
withholding or income tax with respect to the Certificate provided such Owner
(i) is not a "10-percent shareholder", related to the issuer, within the meaning
of Code Section 871(h)(3)(B) or a controlled foreign corporation, related to the
issuer, described in Code Section 881(c)(3)(C), and (ii) provides an appropriate
statement, signed under penalties of perjury, identifying the Owner and stating,
among other things, that the Owner is a non-U.S. person. If these conditions are
not met, a 30% withholding tax will apply to interest (including original issue
discount) unless an income tax treaty reduces or eliminates such tax or unless
the interest is effectively connected with the conduct of a trade or business
within the United States by such Owner. In the latter case, such Owner will be
subject to United States federal income tax with respect to all income from the
Certificate at regular rates then applicable to U.S. taxpayers (and in the case
of a corporation, possibly also the branch profits tax).

     The term "non-U.S. person" means any person other than a U.S. person. A
U.S. person is 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, any trust if a court within
the United States is able to exercise primary supervision over the
administration of the trust and one or more United States fiduciaries have the
authority to control all substantial decisions of the trust, or an estate that
is subject to U.S. federal income tax regardless of the source of its income.

     Residual Certificates. A Residual Owner that is a non-U.S. person, and that
has no connection with the United States other than owning a Residual
Certificate, will not be subject to U.S. withholding or income tax with respect
to the Certificate (other than with respect to excess inclusions) provided that
(i) the conditions described in the second preceding paragraph with respect to
Regular Certificates are met and (ii) in the case of a Residual Certificate in a
REMIC Pool holding Mortgage Loans, the Mortgage Loans were originated after July
18, 1984. Excess inclusions are subject to a 30% withholding tax in all events
(notwithstanding any contrary tax treaty provisions) when distributed to the
Residual Owner (or when the Residual Certificate is disposed of). The Code
grants the Treasury Department authority to issue regulations requiring excess
inclusions to be taken into account earlier if necessary to prevent avoidance of
tax. The REMIC Regulations do not contain such a rule. The preamble thereto
states that the Internal Revenue Service is considering issuing regulations
concerning withholding on distributions to foreign holders of residual interests
to satisfy accrued tax liability due to excess inclusions.

     With respect to a Residual Certificate that has been held at any time by a
non-U.S. person, the Trustee (or its agent) will be entitled to withhold (and to
pay to the Internal Revenue Service) any portion of any payment on such Residual
Certificate that the Trustee reasonably determines is required to be withheld.
If the Trustee (or its agent) reasonably determines that a more accurate
determination of the amount required to be withheld from a distribution can be
made within a reasonable period after the scheduled date for such distribution,
it may hold such distribution in trust for the Residual Owner until such
determination can be made.

     Special tax rules and restrictions that apply to transfers of Residual
Certificates to and from non-U.S. persons are discussed in the next section.


                                       51

<PAGE>

Transfers of Residual Certificates.

     Special tax rules and restrictions apply to transfers of Residual
Certificates to disqualified organizations or foreign investors, and to
transfers of noneconomic Residual Certificates.

     Disqualified Organizations. In order to comply with the REMIC rules of the
Code, the Agreement will provide that no legal or beneficial interest in a
Residual Certificate may be transferred to, or registered in the name of, any
person unless (i) the proposed purchaser provides to the Trustee an "affidavit"
(within the meaning of the REMIC Regulations) to the effect that, among other
items, such transferee is not a "disqualified organization" (as defined below),
is not purchasing a Residual Certificate as an agent for a disqualified
organization (i.e., as a broker, nominee, or other middleman) and is not an
entity (a "Book-Entry Nominee") that holds REMIC residual securities as nominee
to facilitate the clearance and settlement of such securities through electronic
book-entry changes in accounts of participating organizations and (ii) the
transferor states in writing to the Trustee that it has no actual knowledge that
such affidavit is false.

     If despite these restrictions a Residual Certificate is transferred to a
disqualified organization, the transfer may result in a tax equal to the product
of (i) the present value of the total anticipated future excess inclusions with
respect to such Certificate and (ii) the highest corporate marginal federal
income tax rate. Such a tax generally is imposed on the transferor, except that
if the transfer is through an agent for a disqualified organization, the agent
is liable for the tax. A transferor is not liable for such tax if the transferee
furnishes to the transferor an affidavit that the transferee is not a
disqualified organization and, as of the time of the transfer, the transferor
does not have actual knowledge that the affidavit is false.

     A disqualified organization may hold an interest in a REMIC Certificate
through a "pass-thru entity" (as defined below). In that event, the pass-thru
entity is subject to tax (at the highest corporate marginal federal income tax
rate) on excess inclusions allocable to the disqualified organization. However,
such tax will not apply to the extent the pass-thru entity receives affidavits
from record holders of interests in the entity stating that they are not
disqualified organizations and the entity does not have actual knowledge that
the affidavits are false.

     For these purposes, (i) "disqualified organization" means the United
States, any state or political subdivision thereof, any foreign government, any
international organization, any agency or instrumentality of any of the
foregoing, certain organizations that are exempt from taxation under the Code
(including tax on excess inclusions) and certain corporations operating on a
cooperative basis, and (ii) "pass-thru entity" means any regulated investment
company, real estate investment trust, common trust fund, partnership, trust or
estate and certain corporations operating on a cooperative basis. Except as may
be provided in Treasury regulations, any person holding an interest in a
pass-thru entity as a nominee for another will, with respect to that interest,
be treated as a pass-thru entity.

     Foreign Investors. Under the REMIC Regulations, a transfer of a Residual
Certificate to a non-U.S. person that will not hold the Certificate in
connection with a U.S. trade or business will be disregarded for all federal tax
purposes if the Certificate has "tax avoidance potential." A Residual
Certificate has tax avoidance potential unless, at the time of transfer, the
transferor reasonably expects that:

     (i) for each excess inclusion, the REMIC will distribute to the transferee
residual interest holder an amount that will equal at least 30 percent of the
excess inclusion, and

     (ii) each such amount will be distributed at or after the time at which the
excess inclusion accrues and not later than the close of the calendar year
following the calendar year of accrual.

     A transferor has such reasonable expectation if the above test would be met
assuming that the REMIC's Mortgage Loans will prepay at each rate between 50
percent and 200 percent of the Prepayment Assumption.


                                       52

<PAGE>

     The REMIC Regulations also provide that a transfer of a Residual
Certificate from a non-U.S. person to a U.S. person (or to a non-U.S. person
that will hold the Certificate in connection with a U.S. trade or business) is
disregarded if the transfer has "the effect of allowing the transferor to avoid
tax on accrued excess inclusions."

     In light of these provisions, the Agreement provides that a Residual
Certificate may not be purchased by or transferred to any person that is not a
U.S. person, unless (i) such person holds the Certificate in connection with the
conduct of a trade or business within the United States and furnishes the
transferor and the Trustee with an effective Internal Revenue Service Form 4224,
or (ii) the transferee delivers to both the transferor and the Trustee an
opinion of nationally recognized tax counsel to the effect that such transfer is
in accordance with the requirements of the Code and the regulations promulgated
thereunder and that such transfer will not be disregarded for federal income tax
purposes.

     Noneconomic Residual Certificates. Under the REMIC Regulations, a transfer
of a "noneconomic" Residual Certificate will be disregarded for all federal
income tax purposes if a significant purpose of the transfer is to impede the
assessment or collection of tax. Such a purpose exists if the transferor, at the
time of the transfer, 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. A transferor is presumed to lack such knowledge if:

     (i) the transferor conducted, at the time of the transfer, a reasonable
investigation of the financial condition of the transferee and found that the
transferee had historically paid its debts as they came due and found no
significant evidence to indicate that the transferee will not continue to pay
its debts as they become due, and

     (ii) the transferee represents to the transferor that it understands that,
as the holder of the noneconomic residual interest, it may incur tax liabilities
in excess of any cash flows generated by the interest and that it intends to pay
taxes associated with holding the residual interest as they become due.

     A Residual Certificate (including a Certificate with significant value at
issuance) is noneconomic unless, at the time of the transfer, (i) the present
value of the expected future distributions on the Certificate at least equals
the product of the present value of the anticipated excess inclusions and the
highest corporate income tax rate in effect for the year in which the transfer
occurs, and (ii) the transferor reasonably expects that the transferee will
receive distributions on the Certificate, at or after the time at which taxes
accrue, in an amount sufficient to pay the taxes.

     The Agreement will provide that no legal or beneficial interest in a
Residual Certificate may be transferred to, or registered in the name of, any
person unless the transferor represents to the Trustee that it has Conducted the
investigation of the transferee, and made the findings, described in the
preceding paragraph, and the proposed transferee provides to the Trustee the
transferee representations described in the preceding paragraph, and agrees that
it will not transfer the Certificate to any person unless that person agrees to
comply with the same restrictions on future transfers.

Servicing Compensation and Other REMIC Pool Expenses.

     Under Code Section 67, an individual, estate or trust is allowed certain
itemized deductions only to the extent that such deductions, in the aggregate,
exceed 2% of the Owner's adjusted gross income, and such a person is not allowed
such deductions to any extent in computing its alternative minimum tax
liability. Under Treasury regulations, if such a person is an Owner of a REMIC
Certificate, the REMIC Pool is required to allocate to such a person its share
of the servicing fees and administrative expenses paid by a REMIC together with
an equal amount of income. Those fees and expenses are deductible as an offset
to the additional income, but subject to the 2% floor.

     In the case of a REMIC Pool that has multiple classes of Regular
Certificates with staggered maturities, fees and expenses of the REMIC Pool
would be allocated entirely to the Owners of Residual Certificates. However, if
the REMIC Pool were a "single-class REMIC" as defined in applicable Treasury
regulations, such deductions would be allocated proportionately among the
Regular and Residual Certificates.


                                       53

<PAGE>

Reporting and Administrative Matters.

     Annual reports will be made to the Internal Revenue Service, and to Holders
of record of Regular Certificates, and Owners of Regular Certificates holding
through a broker, nominee or other middleman, that are not excepted from the
reporting requirements, of accrued interest, original issue discount,
information necessary to compute accruals of market discount, information
regarding the percentage of the REMIC Pool's assets meeting the qualified assets
tests described above under "Status of Certificates" and, where relevant,
allocated amounts of servicing fees and other Code Section 67 expenses. Holders
not receiving such reports may obtain such information from the related REMIC by
contacting the person designated in IRS Publication 938. Quarterly reports will
be made to Residual Holders showing their allocable shares of income or loss
from the REMIC Pool, excess inclusions, and Code Section 67 expenses.

     The Trustee will sign and file federal income tax returns for each REMIC
Pool. To the extent allowable, the Trustee will act as the tax matters person
for each REMIC Pool. Each Owner of a Residual Certificate, by the acceptance of
its Residual Certificate, agrees that the Trustee will act as the Owner's agent
in the performance of any duties required of the Owner in the event that the
Owner is the tax matters person.

     An Owner of a Residual Certificate is required to treat items on its
federal income tax return consistently with the treatment of the items on the
REMIC Pool's return, unless the Owner owns 100% of the Residual Certificate for
the entire calendar year or the Owner either files a statement identifying the
inconsistency or establishes that the inconsistency resulted from incorrect
information received from the REMIC Pool. The Internal Revenue Service may
assess a deficiency resulting from a failure to comply with the consistency
requirement without instituting an administrative proceeding at the REMIC level.
Any person that holds a Residual Certificate as a nominee for another person may
be required to furnish the REMIC Pool, in a manner to be provided in Treasury
regulations, the name and address of such other person and other information.

Non-REMIC Certificates

     The discussion in this Section applies only to a series of Certificates for
which no REMIC election is made.

Trust Fund as Grantor Trust.

     Upon issuance of each series of Certificates, Morgan, Lewis & Bockius LLP,
counsel to the Seller, will deliver its opinion, dated as of the date of such
issuance, to the effect that, under then current law, assuming compliance by the
Seller, the Servicer and the Trustee with all the provisions of the Agreement
(and such other agreements and representations as may be referred to in the
opinion), and assuming the Trust Fund does not constitute a "taxable mortgage
pool" as defined in Section 7701(i) of the Code (relating to the classification
of certain types of entities as taxable mortgage pools), the Trust Fund will be
classified for federal income tax purposes as a grantor trust and not as an
association taxable as a corporation.

     Under the grantor trust rules of the Code, each Owner of a Certificate will
be treated for federal income tax purposes as the owner of an undivided interest
in the Mortgage Loans (and any related assets) included in the Trust Fund. The
Owner will include in its gross income, gross income from the portion of the
Mortgage Loans allocable to the Certificate, and may deduct its share of the
expenses paid by the Trust Fund that are allocable to the Certificate, at the
same time and to the same extent as if it had directly purchased and held such
interest in the Mortgage Loans and had directly received payments thereon and
paid such expenses. If an Owner is an individual, trust or estate, the Owner
will be allowed deductions for its share of Trust Fund expenses (including
reasonable servicing fees) only to the extent that the sum of those expenses and
the Owner's other miscellaneous itemized deductions exceeds 2% of adjusted gross
income, and will not be allowed to deduct such expenses for purposes of the
alternative minimum tax. Distributions on a Certificate will not be taxable to
the Owner, and the timing or amount of distributions will not affect the timing
or amount of income or deductions relating to a Certificate.


                                       54

<PAGE>



Status of the Certificates.

     The Certificates, other than Interest Only Certificates, will be:

     o "real estate assets" under Code Section 856(c)(5)(A) (relating to the
qualification of certain corporations, trusts, or associations as real estate
investment trusts); and

     o assets described in Section 7701(a)(19)(B) of the Code (relating to real
estate interests, interests in real estate mortgages, and shares or certificates
of beneficial interests in real estate investment trusts),

to the extent the assets of the Trust Fund are so treated. Interest income from
such Certificates will be "interest on obligations secured by mortgages on real
property" under Code Section 856(c)(3)(B) to the extent the income of the Trust
Fund qualifies under that section. An "Interest Only Certificate" is a
Certificate which is entitled to receive distributions of some or all of the
interest on the Mortgage Loans or other assets in a REMIC Pool and that has
either a notional or nominal principal amount. Although it is not certain,
Certificates that are Interest Only Certificates should qualify under the
foregoing Code sections to the same extent as other Certificates.

Possible Application of Stripped Bond Rules.

     In general, the provisions of Section 1286 of the Code (the "stripped bond
rules") apply to all or a portion of those Certificates where there has been a
separation of the ownership of the rights to receive some or all of the
principal payments on a Mortgage Loan from the right to receive some or all of
the related interest payments. Certain Non-REMIC Certificates may be subject to
these rules either because they represent specifically the right to receive
designated portions of the interest or principal paid on the Mortgage Loans, or
because the Servicing Fee is determined to be excessive (each, a "Stripped
Certificate").

     Each Stripped Certificate will be considered to have been issued with
original issue discount for federal income tax purposes. Original issue discount
with respect to a Stripped Certificate must be included in ordinary income as it
accrues, which may be prior to the receipt of the cash attributable to such
income. For these purposes, under original issue discount regulations, each
Stripped Certificate should be treated as a single installment obligation for
purposes of calculating original issue discount and gain or loss on disposition.
The Internal Revenue Service has indicated that with respect to certain mortgage
loans, original issue discount would be considered zero either if (i) the
original issue discount did not exceed an amount that would be eligible for the
de minimis rule described above under "REMIC Certificates - Income From Regular
Certificates - Original Issue Discount", or (ii) the annual stated rate of
interest on the mortgage loan was not more than 100 basis points lower than on
the loan prior to its being stripped. In either such case the rules described
above under "REMIC Certificates--Income From Regular Certificates--Market
Discount" (including the applicable de minimis rule) would apply with respect to
the mortgage loan.

Taxation of Certificates if Stripped Bond Rules Do Not Apply.

     If the stripped bond rules do not apply to a Certificate, then the Owner
will be required to include in income its share of the interest payments on the
Mortgage Loans held by the Trust Fund in accordance with its tax accounting
method. The Owner must also account for discount or premium on the Mortgage
Loans if it is considered to have purchased its interest in the Mortgage Loans
at a discount or premium. An Owner will be considered to have purchased an
interest in each Mortgage Loan at a price determined by allocating its purchase
price for the Certificate among the Mortgage Loans in proportion to their fair
market values at the time of purchase. It is likely that discount would be
considered to accrue and premium would be amortized, as described below, based
on an assumption that there will be no future prepayments of the Mortgage Loans,
and not based on a reasonable prepayment assumption. Legislative proposals which
are currently pending would, however, generally require a reasonable prepayment
assumption.


                                       55

<PAGE>

     Discount. The treatment of any discount relating to a Mortgage Loan
will depend on whether the discount is original issue discount or market
discount. Discount at which a Mortgage Loan is purchased will be original issue
discount only if the Mortgage Loan itself has original issue discount; the
issuance of Certificates is not considered a new issuance of a debt instrument
that can give rise to original issue discount. A Mortgage Loan generally will be
considered to have original issue discount if the greater of the amount of
points charged to the borrower, or the amount of any interest foregone during
any initial teaser period, exceeds 0.25% of the stated redemption price at
maturity times the number of full years to maturity, or if interest is not paid
at a fixed rate or a single variable rate (disregarding any initial teaser rate)
over the life of the Mortgage Loan. It is not anticipated that the amount of
original issue discount, if any, accruing on the Mortgage Loans in each month
will be significant relative to the interest paid currently on the Mortgage
Loans, but there can be no assurance that this will be the case.

     In the case of a Mortgage Loan that is considered to have been purchased
with market discount that exceeds a de minimis amount (generally, 0.25% of the
stated redemption price at maturity times the number of whole years to maturity
remaining at the time of purchase), the Owner will be required to include in
income in each month the amount of such discount that has accrued through such
month and not previously been included in income, but limited to the amount of
principal on the Mortgage Loan that is received by the Trust Fund in that month.
Because the Mortgage Loans will provide for monthly principal payments, such
discount may be required to be included in income at a rate that is not
significantly slower than the rate at which such discount accrues. Any market
discount that has not previously been included in income will be recognized as
ordinary income if and when the Mortgage Loan is prepaid in full. For a more
detailed discussion of the market discount rules of the Code, see "REMIC
Certificates -- Income from Regular Certificates -- Market Discount" above.

     In the case of market discount that does not exceed a de minimis amount,
the Owner generally will be required to allocate ratably the portion of such
discount that is allocable to a Mortgage Loan among the principal payments on
the Mortgage Loan and to include the discount in ordinary income as the related
principal payments are made (whether as scheduled payments or prepayments).

     Premium. In the event that a Mortgage Loan is purchased at a premium,
the Owner may elect under Section 171 of the Code to amortize such premium under
a constant yield method based on the yield of the Mortgage Loan to such Owner,
provided that such Mortgage Loan was originated after September 27, 1985.
Premium allocable to a Mortgage Loan originated on or before that date should be
allocated among the principal payments on the Mortgage Loan and allowed as an
ordinary deduction as principal payments are made (whether as scheduled payments
or prepayments).

Taxation of Certificates if Stripped Bond Rules Apply.

     If the stripped bond rules apply to a Certificate, income on the
Certificate will be treated as original issue discount and will be included in
income as it accrues under a constant yield method. More specifically, for
purposes of applying the original issue discount rules of the Code, the Owner
will likely be taxed as if it had purchased a newly issued, single debt
instrument providing for payments equal to the payments on the interests in the
Mortgage Loans allocable to the Certificate, and having original issue discount
equal to the excess of the sum of such payments over the Owner's purchase price
for the Certificate (which would be treated as the issue price). The amount of
original issue discount income accruing in any taxable year will be computed
generally as described above under "REMIC Certificates -- Income from Regular
Certificates -- Original Issue Discount". It is possible, however, that the
calculation must be made using as the Prepayment Assumption an assumption of
zero prepayments. If the calculation is made assuming no future prepayments,
then the Owner should be allowed to deduct currently any negative amount of
original issue discount produced by the accrual formula.

     Different approaches could be applied in calculating income under the
stripped bond rules. For example, a Certificate could be viewed as a collection
of separate debt instruments (one for each payment allocable to the Certificate)
rather than a single debt instrument. Also, in the case of an Interest-Only
Certificate, it could be argued that

                                       56

<PAGE>

certain proposed regulations governing contingent payment debt obligations
apply. Owners should consult their own tax advisors regarding the calculation of
income under the stripped bond rules.

Sales of Certificates.

     A Certificateholder that sells a Certificate will recognize gain or loss
equal to the difference between the amount realized in the sale and its adjusted
tax basis in the Certificate. In general, such adjusted basis will equal the
Certificateholder's cost for the Certificate, increased by the amount of any
income previously reported with respect to the Certificate and decreased (but
not below zero) by the amount of any distributions received thereon, the amount
of any losses previously allowable to such Owner with respect to such
Certificate and any premium amortization thereon. Any such gain or loss would be
capital gain or loss if the Certificate was held as a capital asset, subject to
the potential treatment of gain as ordinary income to the extent of any accrued
but unrecognized market discount under the market discount rules of the Code, if
applicable.

Foreign Investors.

     Except as described in the following paragraph, an Owner that is not a U.S.
person (as defined under "REMIC Certificates -- Taxation of Foreign Investors"
above) and that is not subject to federal income tax as a result of any direct
or indirect connection to the United States in addition to its ownership of a
Certificate will not be subject to United States income or withholding tax in
respect of a Certificate (assuming the underlying Mortgage Loans were originated
after July 18, 1984), if the Owner provides an appropriate statement, signed
under penalties of perjury, identifying the Owner and stating, among other
things, that the Owner is not a U.S. person. If these conditions are not met, a
30% withholding tax will apply to interest (including original issue discount)
unless an income tax treaty reduces or eliminates such tax or unless the
interest is effectively connected with the conduct of a trade or business within
the United States by such Owner. Income effectively connected with a U.S. trade
or business will be subject to United States federal income tax at regular rates
then applicable to U.S. taxpayers (and in the case of a corporation, possibly
also the branch profits tax).

     In the event the Trust Fund acquires ownership of real property located in
the United States in connection with a default on a Mortgage Loan, then any
rental income from such property allocable to an Owner that is not a U.S. person
generally will be subject to a 30% withholding tax. In addition, any gain from
the disposition of such real property allocable to an Owner that is not a U.S.
person may be treated as income that is effectively connected with a U.S. trade
or business under special rules governing United States real property interests.
The Trust Fund may be required to withhold tax on gain realized upon a
disposition of such real property by the Trust Fund at a 35% rate.

Reporting.

     Tax information will be reported annually to the Internal Revenue Service
and to Holders of Certificates that are not excluded from the reporting
requirements.

Backup Withholding

     Distributions made on a Certificate and proceeds from the sale of a
Certificate to or through certain brokers may be subject to a "backup"
withholding tax of 31% unless, in general, the Owner of the Certificate complies
with certain procedures or is a corporation or other person exempt from such
withholding. Any amounts so withheld from distributions on the Certificates
would be refunded by the Internal Revenue Service or allowed as a credit against
the Owner's federal income tax.


                                       57

<PAGE>

                              PLAN OF DISTRIBUTION

     The Seller may sell Certificates of each series to or through underwriters
(the "Underwriters") by a negotiated firm commitment underwriting and public
reoffering by the Underwriters, and also may sell and place Certificates
directly to other purchasers or through agents. The Seller intends that
Certificates will be offered through such various methods from time to time and
that offerings may be made concurrently through more than one of these methods
or that an offering of a particular series of Certificates may be made through a
combination of such methods.

     The distribution of the Certificates may be effected from time to time in
one or more transactions at a fixed price or prices, which may be changed, or at
market prices prevailing at the time of sale, at prices related to such
prevailing market prices or at negotiated prices.

     If so specified in the Prospectus Supplement relating to a series of
Certificates, the Seller or any affiliate thereof may purchase some or all of
one or more classes of Certificates of such series from the Underwriter or
Underwriters at a price specified in such Prospectus Supplement. Such purchaser
may thereafter from time to time offer and sell, pursuant to this Prospectus,
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
or through broker-dealers acting as agent and/or principal. Such offering may be
restricted in the manner specified in such Prospectus Supplement and may be
effected from time to time in one or more transactions at a fixed price or
prices, which may be changed, or at market prices prevailing at the time of
sale, at prices related to such prevailing market prices or at negotiated
prices.

     In connection with the sale of the Certificates, Underwriters may receive
compensation from the Seller or from the purchasers of Certificates for whom
they may act as agents in the form of discounts, concessions or commissions.
Underwriters may sell the Certificates of a series to or through dealers and
such dealers may receive compensation in the form of discounts, concessions or
commissions from the Underwriters and/or commissions from the purchasers for
whom they may act as agents. Underwriters, dealers and agents that participate
in the distribution of the Certificates of a series may be deemed to be
Underwriters and any discounts or commissions received by them from the Seller
and any profit on the resale of the Certificates by them may be deemed to be
underwriting discounts and commissions, under the Securities Act of 1933, as
amended (the "Act"). Any such Underwriters or agents will be identified, and any
such compensation received from the Seller will be described, in the applicable
Prospectus Supplement.

     It is anticipated that the underwriting agreement pertaining to the
sale of any series or class of Certificates will provide that the obligations of
the underwriters will be subject to certain conditions precedent and that the
underwriters will be obligated to purchase all such Certificates if any are
purchased.

     Under agreements which may be entered into by the Seller, Underwriters and
agents who participate in the distribution of the Certificates may be entitled
to indemnification by the Seller against certain liabilities, including
liabilities under the Act.

     If so indicated in the Prospectus Supplement, the Seller will authorize
Underwriters or other persons acting as the Seller's agents to solicit offers by
certain institutions to purchase the Certificates from the Seller pursuant to
contracts providing for payment and delivery on a future date. Institutions with
which such contracts may be made include commercial and savings banks, insurance
companies, pension funds, investment companies, educational charitable
institutions and others, but in all cases such institutions must be approved by
the Seller. The obligation of any purchaser under any such contract will be
subject to the condition that the purchaser of the offered Certificates shall
not at the time of delivery be prohibited under the laws of the jurisdiction to
which such purchaser is subject from purchasing such Certificates. The
Underwriters and such other agents will not have responsibility in respect of
the validity or performance of such contracts.

     The Underwriters may, from time to time, buy and sell Certificates, but
there can be no assurance that an active secondary market will develop and there
is no assurance that any market, if established, will continue.

                                       58

<PAGE>

                                 USE OF PROCEEDS

     Substantially all of the net proceeds from the sale of each series of
Certificates will be applied by the Seller to the purchase price of the Mortgage
Loans underlying the Certificates of such Series.

                              FINANCIAL INFORMATION

     The Seller has determined that its financial statements are not material to
the offering made hereby. However, any prospective investor who desires to
review financial information concerning the Seller will be provided, upon
request, with a copy of the most recent financial statements of the Seller. Such
request should be directed to: HomeSide Mortgage Securities, Inc., 7301
Baymeadows Way, Jacksonville, Florida 32256, Attention: Office of the Secretary.

                                  LEGAL MATTERS

     Certain legal matters in connection with the Certificates offered hereby,
including certain federal income tax matters, will be passed upon for the Seller
by Morgan, Lewis & Bockius LLP, New York, New York.


                                       59

<PAGE>



                     INDEX OF CERTAIN PROSPECTUS DEFINITIONS

Defined Term                                                             Page
- ------------                                                             ----

Accrual Certificates.......................................................9
Act.......................................................................58
Advance Guarantee..........................................................4
Agreement..................................................................1
ARM Loans..................................................................3
ARMs.......................................................................3
BankBoston................................................................21
Bankruptcy Bond...........................................................18
Barnett...................................................................21
BBMC Acquisition..........................................................21
BBMC......................................................................21
BMC.......................................................................21
Book-Entry Nominee........................................................52
Buy-Down Fund.............................................................12
Buy-Down Mortgage Loans....................................................3
Buy-Down Reserve..........................................................12
Cash-Out Refinance Loans..................................................12
Certificate Account.......................................................10
Certificate Interest Rate..................................................9
Cleanup Costs.............................................................40
Code.......................................................................5
Commission.................................................................3
Compensating Interest Payment.............................................20
Current Report............................................................13
Cut-Off Date...............................................................9
Defective Mortgage Loan...................................................31
Delivery Date..............................................................8
Denomination...............................................................8
Deposit Guarantee..........................................................4
Distribution Date.........................................................10
DOL.......................................................................42
ERISA......................................................................5
Exchange Act...............................................................3
Fund......................................................................21
Garn-St. Germain Act......................................................38
GIC.......................................................................18
Guarantor..................................................................4
HomeSide Holdings.........................................................21
HomeSide Lending.......................................................Cover
HomeSide Mortgage Securities...........................................Cover
Insurance Proceeds........................................................13
Interest Accrual Period...................................................10
Limited Guarantee..........................................................4
Liquidation Proceeds......................................................13
Mortgage Loan Schedule....................................................28
Mortgage Loans.........................................................Cover
Mortgage Pool..............................................................1

                                       60

<PAGE>


Mortgage Pool Insurance Policy.............................................5
NCUA......................................................................41
Nonrecoverable Advance....................................................27
Non-SMMEA Certificates....................................................40
OID Regulations...........................................................45
OTS.......................................................................38
Parties in Interest.......................................................42
Plans.....................................................................42
Policy Statement..........................................................41
Principal Prepayments.....................................................11
PTE 83-1..................................................................42
Record Date...............................................................10
Regular Certificates......................................................44
Relief Act................................................................39
REMIC......................................................................2
REMIC Regulations.........................................................49
Remittance Rate............................................................2
Representing Party........................................................29
Reserve Account...........................................................15
Residual Certificates.....................................................44
Residual Owners...........................................................48
Seller.................................................................Cover
Senior Certificates.......................................................14
Servicer...............................................................Cover
SMMEA......................................................................5
Special Hazard Insurance Policy............................................5
Stripped Bond Rules.......................................................55
Stripped Certificate......................................................55
Subordinated Certificates.................................................14
Superlien.................................................................40
Title V...................................................................39
Trustee....................................................................8
Trust Fund.............................................................Cover
Underwriters..............................................................58


                                       61

<PAGE>




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