CARGILL FINANCIAL SERVICES CORP
424B2, 1996-05-21
ASSET-BACKED SECURITIES
Previous: CARGILL FINANCIAL SERVICES CORP, 424B5, 1996-05-21
Next: CARGILL FINANCIAL SERVICES CORP, 8-K, 1996-05-21





<PAGE>
<PAGE>
PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED OCTOBER 19, 1995)
- --------------------------------------------------------------------------------
 
[LOGO]
 
                                  $210,602,000
                  ACCESS FINANCIAL MORTGAGE LOAN TRUST 1996-2
             MORTGAGE LOAN PASS-THROUGH CERTIFICATES, SERIES 1996-2
- --------------------------------------------------------------------------------
 
<TABLE>
<S>                                           <C>       <C>
$58,456,000 Class A-1 Group  I Certificates,  Variable  Pass-Through Rate
$38,768,000 Class A-2 Group  I Certificates,  6.925%    Pass-Through Rate
$16,525,000 Class A-3 Group  I Certificates,  7.300%    Pass-Through Rate
$14,713,000 Class A-4 Group  I Certificates,  7.625%    Pass-Through Rate
$13,796,000 Class A-5 Group  I Certificates,  7.925%    Pass-Through Rate
$68,344,000 Class A-6 Group II Certificates,  Variable  Pass-Through Rate
</TABLE>
 
- --------------------------------------------------------------------------------
 
                         ACCESS FINANCIAL LENDING CORP.
                           SELLER AND MASTER SERVICER
- --------------------------------------------------------------------------------
 
The Access Financial Mortgage Loan Pass-Through Certificates, Series 1996-2 (the
'Certificates')  will consist of six classes  of offered certificates, the Class
A-1 Group I  Certificates, the  Class A-2 Group  I Certificates,  the Class  A-3
Group  I Certificates, the Class A-4 Group I Certificates, the Class A-5 Group I
Certificates (collectively, the 'Class  A Group I  Certificates') and the  Class
A-6  Group II Certificates, (together with the Class A Group I Certificates, the
'Class A Certificates') which represent beneficial ownership interests in Access
Financial Mortgage Loan  Trust 1996-2  (the 'Trust').  The assets  of the  Trust
consist  primarily  of  a  pool  (the  'Pool')  of  fixed  and  adjustable rate,
amortizing mortgage  loans  which  are  secured by  first  or  second  liens  on
residential  properties  (the 'Mortgage  Loans')  and the  Certificate Insurance
Policy (as defined below) covering the Class A Certificates.
 
The  Seller has obtained a financial guaranty insurance policy (the 'Certificate
Insurance Policy') from Financial  Guaranty Insurance Company (the  'Certificate
Insurer')  which  will  unconditionally  and  irrevocably  guarantee  payment of
certain amounts due  to the Owners  of the  Class A Certificates  to the  extent
described herein.
 
                                     [Logo]
 
                      FINANCIAL GUARANTY INSURANCE COMPANY
FGIC is a registered service mark used by Financial Guaranty Insurance Company,
       a private company not affiliated with any U.S. Government agency.
                                                 (Cover continued on next page)
- --------------------------------------------------------------------------------
 
FOR A DISCUSSION OF CERTAIN RISK FACTORS REGARDING AN INVESTMENT IN THE CLASS  A
CERTIFICATES, SEE 'RISK FACTORS' HEREIN AND IN THE ACCOMPANYING PROSPECTUS.
- --------------------------------------------------------------------------------
 
Prudential   Securities  Incorporated  and  J.P.  Morgan  Securities  Inc.  (the
'Underwriters') have agreed  to purchase from  the Trust the  Class A-1 Group  I
Certificates  at an aggregate  price of 99.75% of  the principal amount thereof,
the Class  A-2 Group  I Certificates  at an  aggregate price  of 99.72%  of  the
principal  amount thereof,  the Class A-3  Group I Certificates  at an aggregate
price of  99.67%  of  the  principal  amount thereof,  the  Class  A-4  Group  I
Certificates  at an aggregate  price of 99.69% of  the principal amount thereof,
the Class  A-5 Group  I Certificates  at an  aggregate price  of 99.66%  of  the
principal  amount  thereof,  and  the  Class A-6  Group  II  Certificates  at an
aggregate price  of  99.75%  of  the  principal  amount  thereof,  (representing
$210,028,340  aggregate proceeds to the Seller before deducting expenses payable
by the Seller, estimated at $500,000) plus accrued interest, if any, from May 2,
1996 for the Class  A-2, A-3, A-4  and A-5 Group I  Certificates subject to  the
terms  and conditions set forth in the Underwriting Agreement dated May 15, 1996
among the Underwriters,  the Seller and  Cargill Financial Services  Corporation
(the 'Sponsor'). See 'Underwriting' in this Prospectus Supplement.
 
The Underwriters propose to offer the Class A Certificates from time to time for
sale in negotiated transactions or otherwise, at market prices prevailing at the
time  of sale or at  negotiated prices. For further  information with respect to
the plan of  distribution and any  discounts, commissions or  profits on  resale
that  may be deemed underwriting discounts or commissions, see 'Underwriting' in
this Prospectus Supplement.
- --------------------------------------------------------------------------------
 
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  NOR ANY STATE SECURITIES  COMMISSION
     PASSED  UPON THE ACCURACY OR  ADEQUACY OF THIS PROSPECTUS SUPPLEMENT
       OR THE  PROSPECTUS.  ANY  REPRESENTATION TO  THE  CONTRARY  IS  A
                               CRIMINAL OFFENSE.
- --------------------------------------------------------------------------------
 
The  Class A Certificates are offered hereby by the Underwriters when, as and if
issued by the Trust, delivered to  and accepted by the Underwriters and  subject
to  their  right to  reject orders  in whole  or  in part.  It is  expected that
delivery of  the Class  A Certificates  will  be made  in book-entry  form  only
through  the  facilities  of  The  Depository  Trust  Company,  CEDEL  S.A.  and
Euroclear on or  about May  22, 1996  against payment  in immediately  available
funds.
 
PRUDENTIAL SECURITIES INCORPORATED                             J.P. MORGAN & CO.
 
May 15, 1996
 
<PAGE>
<PAGE>
(Cover continued from previous page)
 
     The  Class  A  Group  I  Certificates  will  represent  undivided ownership
interests in a group (the 'Group I')  of Mortgage Loans in the Trust which  bear
fixed  rates of interest and the Class  A-6 Group II Certificates will represent
undivided ownership interests in a group  (the 'Group II') of Mortgage Loans  in
the  Trust which  bear adjustable rates  of interest.  Group I and  Group II are
collectively  referred  to  herein  as  the  'Mortgage  Loan  Groups'  and  each
singularly, a 'Mortgage Loan Group'.
 
     The  Certificates  will  be  issued pursuant  to  a  Pooling  and Servicing
Agreement dated as of May 1, 1996 (the 'Pooling and Servicing Agreement')  among
Cargill Financial Services Corporation (the 'Sponsor'), Access Financial Lending
Corp., as Seller (the 'Seller') and Master Servicer (the 'Master Servicer'), and
Norwest  Bank  Minnesota,  National  Association,  as  Trustee  (the 'Trustee').
Pursuant to a Securitization Sponsorship Agreement dated as of May 1, 1996  (the
'Sponsorship  Agreement') between the  Seller and the  Sponsor, the Sponsor will
cause the Trust to acquire  the Mortgage Loans from  the Seller. In addition  to
the  Class  A Certificates  the Trust  will  also issue  a subordinate  Class of
Certificates with respect to the Group I (the 'Class B Group I Certificates'), a
subordinate Class of  Certificates with respect  to the Group  II (the 'Class  B
Group  II Certificates',  together with  the Class  B Group  I Certificates, the
'Class B Certificates') and one or  more Classes of Residual Certificates.  Only
the  Class A Certificates  are offered hereby. Distributions  of interest on the
Class A Certificates are  of an equal priority  to the extent described  herein,
and  distributions on the Class B  Certificates and on the Residual Certificates
are subordinate  to distributions  on the  Class A  Certificates to  the  extent
described herein.
 
     All  of the Mortgage Loans were originated under the Seller's Mortgage Loan
Program by Unaffiliated Originators (as defined in the accompanying  Prospectus)
(the  'Originators'). Except for certain representations and warranties relating
to the Mortgage Loans and certain other matters, Access Financial Lending Corp.,
Cargill  Financial  Services  Corporation,  Norwest  Bank  Minnesota,   National
Association, any Sub-Servicers and the Originators will have no obligations with
respect to the Certificates.
 
     Distributions of principal and interest on the Class A Certificates will be
made  to the extent funds  are available therefor on the  18th day of each month
or, if such  day is  not a  business day, on  the next  succeeding business  day
commencing  June 18, 1996 (each a 'Payment Date') to holders of record as of the
close of business on the first business day of the current calendar month  (with
respect  to the Class A Fixed Rate Certificates)  or as of the close of business
on the business day immediately preceding such Payment Date (with respect to the
Class A-1 Group I Certificates and the Class A-6 Group II Certificates),  except
in  the case of the  first Payment Date, on which  distributions will be made to
holders of record as of  the Closing Date (each  such date being the  applicable
'Record Date').
 
     An  ERISA Plan purchasing the Class  A Certificates should consult with its
legal advisors concerning the impact of ERISA and the Code with respect to  such
purchase. See 'Risk Factors' and 'ERISA Considerations' herein.
 
     There  is  currently no  secondary  market for  any  Class of  the  Class A
Certificates. There can be no assurance that  a secondary market for any of  the
Class  A  Certificates  will develop  or,  if  one does  develop,  that  it will
continue.
 
     One or more elections will be made to treat certain assets and/or  Accounts
of  the Trust as 'real estate  mortgage investment conduits' ('REMICs') pursuant
to the Internal Revenue  Code of 1986,  as amended (the  'Code'). Each Class  of
Class  A Certificates  will be  a 'regular  interest' in  a REMIC.  See 'Certain
Federal Tax Aspects' herein.



 
                                      S-2



<PAGE>
<PAGE>



                  THIS   PROSPECTUS   SUPPLEMENT   DOES  NOT  CONTAIN   COMPLETE
INFORMATION  ABOUT THE OFFERING OF THE  SECURITIES.  ADDITIONAL  INFORMATION  IS
CONTAINED IN THE  PROSPECTUS  AND  PROSPECTIVE  INVESTORS ARE URGED TO READ BOTH
THIS PROSPECTUS  SUPPLEMENT AND THE PROSPECTUS IN FULL.  SALES OF THE SECURITIES
MAY NOT BE  CONSUMMATED  UNLESS THE PURCHASER HAS RECEIVED BOTH THIS  PROSPECTUS
SUPPLEMENT AND THE PROSPECTUS.

                  IN  CONNECTION  WITH  THIS  OFFERING,   THE  UNDERWRITERS  MAY
OVER-ALLOT OR EFFECT  TRANSACTIONS  WHICH STABILIZE OR MAINTAIN THE MARKET PRICE
OF THE CLASS A CERTIFICATES AT LEVELS ABOVE THOSE WHICH MIGHT OTHERWISE  PREVAIL
IN THE OPEN MARKET. SUCH STABILIZING,  IF COMMENCED,  MAY BE DISCONTINUED AT ANY
TIME.

                  THE  CERTIFICATE  INSURANCE  POLICY  IS  NOT  COVERED  BY  THE
PROPERTY/CASUALTY  INSURANCE  SECURITY  FUND  SPECIFIED IN ARTICLE 76 OF THE NEW
YORK INSURANCE LAW.

                  THE CLASS A CERTIFICATES REPRESENT INTERESTS IN THE TRUST ONLY
AND DO NOT REPRESENT  INTERESTS IN OR OBLIGATIONS OF CARGILL FINANCIAL  SERVICES
CORPORATION,  ACCESS  FINANCIAL  LENDING  CORP.,  THE TRUSTEE,  THE  CERTIFICATE
INSURER,  ANY  SUB-SERVICER OR ANY OF THEIR RESPECTIVE  AFFILIATES.  THE CLASS A
CERTIFICATES  AND THE  MORTGAGE  LOANS  ARE NOT  INSURED  OR  GUARANTEED  BY ANY
GOVERNMENTAL AGENCY, NOR HAS ANY GOVERNMENTAL AGENCY PASSED UPON THE ACCURACY OF
THE INFORMATION CONTAINED IN THIS PROSPECTUS.


                              AVAILABLE INFORMATION

                  The  Sponsor  has  filed a  Registration  Statement  under the
Securities  Act of 1933, as amended,  (the "1933 Act") with the  Securities  and
Exchange  Commission (the  "Commission")  on behalf of the Trust with respect to
the Class A Certificates offered pursuant to this Prospectus  Supplement and the
related  Prospectus.   For  further  information,   reference  is  made  to  the
Registration Statement and amendments thereof and to the exhibits thereto, which
are available for inspection  without charge at the public reference  facilities
maintained by the Commission at 450 Fifth Street, N.W., Washington,  D.C. 20549;
7 World Trade Center, 13th Floor, New York, New York 10048; and 500 West Madison
Street,  Chicago,  Illinois  60661.  Copies of the  Registration  Statement  and
amendments  thereof  and  exhibits  thereto  may be  obtained  from  the  Public
Reference Section of the Commission, 450 Fifth Street, N.W., Washington, D.C.
20549 at prescribed rates.


                             REPORTS TO THE HOLDERS

                  So long as the Class A  Certificates  are in book-entry  form,
monthly and annual reports  concerning such  Certificates  and the Trust will be
sent by the Trustee to Cede & Co.  ("Cede"),  as the  nominee of The  Depository
Trust  Company  ("DTC")  and as  registered  holder of the Class A  Certificates
pursuant to the Pooling and Servicing  Agreement.  DTC will forward such reports
to the  Participants  and indirect  participants  by mail for  forwarding to the
Owner of any Class A  Certificates  (the  "Owner" or  "Certificateholder").  See
"Risk Factors" and "Description of the  Certificates -- Reports to Owners".  The
Trust will not provide any  financial  information  to the Owners which has been
examined and reported upon, with an opinion expressed by, an independent  public
accountant. The Sponsor, the Seller and the Master Servicer have determined that
their  respective  financial  statements  are not material to the offering  made
hereby.  The Trust will have no assets or  obligations  prior to issuance of the
Certificates and will engage in no activities other than those described herein.
Accordingly,  no financial  statements with respect to the Trust are included in
this Prospectus  Supplement and the related  Prospectus.  The audited  financial
statements of the Certificate Insurer are set forth in Appendix A hereto.





                                       S-3

<PAGE>
<PAGE>



                                     SUMMARY

                  This  summary is qualified in its entirety by reference to the
detailed information  appearing elsewhere in this Prospectus  Supplement and the
accompanying  Prospectus.   Reference  is  made  to  the  Indices  of  Principal
Definitions  for the  location  in  either  the  Prospectus  or this  Prospectus
Supplement of the definitions of certain capitalized terms.

Issuer                    Access  Financial  Mortgage  Loan  Trust  1996-2  (the
                          "Trust").

Securities Offered        $58,456,000  aggregate  principal  amount of Class A-1
                          Group  I  Certificates,  Variable  Pass-Through  Rate;
                          $38,768,000  aggregate  principal  amount of Class A-2
                          Group  I  Certificates,   6.925%   Pass-Through  Rate;
                          $16,525,000  aggregate  principal  amount of Class A-3
                          Group  I  Certificates,   7.30%   Pass-Through   Rate;
                          $14,713,000  aggregate  principal  amount of Class A-4
                          Group  I  Certificates,   7.625%   Pass-Through  Rate;
                          $13,796,000  aggregate  principal  amount of Class A-5
                          Group I Certificates,  7.925%  Pass-Through  Rate; and
                          $68,344,000  aggregate  principal  amount of Class A-6
                          Group II Certificates.

Sponsor                   Cargill  Financial  Services  Corporation,  a Delaware
                          corporation (the "Sponsor").

Seller                    Access Financial Lending Corp., a Delaware corporation
                          ("AFL")  and  a  wholly-owned   subsidiary  of  Access
                          Financial Holdings Corp., a wholly-owned subsidiary of
                          the Sponsor (the "Seller").

Master Servicer           Access   Financial    Lending   Corp.   (the   "Master
                          Servicer").

Trustee                   Norwest  Bank  Minnesota,  National  Association  (the
                          "Trustee").

Originators of the
 Mortgage Loans           The  Mortgage  Loans  to  be  acquired  by  the  Trust
                          have been acquired by the Seller from the Originators,
                          in accordance with the Seller's underwriting criteria.

Original Pool Principal
  Balance                 $210,603,621.04  as of the  close of  business  on the
                          Cut-Off Date.

Original Group I
  Pool Principal Balance  $142,258,961.34  as  of  the  close of business on the
                          Cut-Off Date.

Original Group II
  Pool Principal Balance  $68,344,659.70  as  of  the  close  of business on the
                          Cut-Off Date.

Closing Date              May 22, 1996.

Cut-Off Date              May 1, 1996.


                                      S-4

<PAGE>
<PAGE>



Description of the
  Certificates            The Certificates  will be issued by the Trust pursuant
                          to a Pooling and Servicing Agreement to be dated as of
                          May 1, 1996 (the  "Pooling and  Servicing  Agreement")
                          among the Sponsor, the Master Servicer, the Seller and
                          the Trustee.  The $142,258,000.00  aggregate principal
                          amount of Class A Group I  Certificates,  comprised of
                          five  "sequential  pay"  Classes (the "Class A Group I
                          Certificates")   and  the   $68,344,000.00   aggregate
                          principal  amount of Class  A-6 Group II  Certificates
                          (the  "Class  A-6 Group II  Certificates")  are senior
                          certificates as described herein.

                          The  Trust   will   issue  a   subordinate   Class  of
                          Certificates  with  respect  to Group I (the  "Class B
                          Group I  Certificates")  and a  subordinate  Class  of
                          Certificates  with  respect to Group II (the  "Class B
                          Group II Certificates",  and together with the Class B
                          Group I  Certificates,  the  "Class B  Certificates"),
                          which  are   subordinated  to  the  Class  A  Group  I
                          Certificates  and the Class A-6 Group II Certificates,
                          respectively.  The Class B Certificates  are not being
                          offered hereby. The Trust will also issue one residual
                          class  of  Certificates  with  respect  to each  REMIC
                          election   made   by   the   Trust   (the    "Residual
                          Certificates")  which are not being offered hereby and
                          will  initially  be  retained  by  the  Seller  or its
                          affiliates.  The  Class A Group  I  Certificates,  the
                          Class A-6 Group II  Certificates,  the Class B Group I
                          Certificates,  the Class B Group II  Certificates  and
                          the Residual Certificates are collectively referred to
                          as  the   "Certificates".   The   Class   A   Group  I
                          Certificates  and the Class A-6 Group II  Certificates
                          are   collectively   referred   to  as  the  "Class  A
                          Certificates".

A.  Class A Group I
    Certificates          The  Class  A Group I  Certificates  represent  senior
                          beneficial ownership interests in Group I. One hundred
                          percent  (100%) of the  Group I  Insured  Distribution
                          Amount (as described herein under  "Description of the
                          Certificates")  due to the Owners of the Class A Group
                          I  Certificates  on each Payment Date is guaranteed by
                          the Certificate  Insurer.  The final scheduled Payment
                          Date for the Class A-1 Group I  Certificates  is March
                          18, 2011,  for the Class A-2 Group I  Certificates  is
                          March 18, 2011, for the Class A-3 Group I Certificates
                          is  June  18,   2014,   for  the  Class  A-4  Group  I
                          Certificates  is September  18, 2021 and for the Class
                          A-5 Group I Certificates  is June 18, 2027. Each Class
                          of  Class  A  Group  I  Certificates  is  issuable  in
                          original  principal  amounts  of $1,000  and  integral
                          multiples thereof except that one certificate for each
                          Class of Class A Group I Certificates may be issued in
                          a different amount.

B.  Class A-6 Group
    II Certificates       The Class A-6 Group II Certificates  represent  senior
                          beneficial   ownership  interests  in  Group  II.  One
                          hundred   percent  (100%)  of  the  Group  II  Insured
                          Distribution   Amount  (as   described   herein  under
                          "Description of the  Certificates")  due to the Owners
                          of the Class A-6 Group II Certificates on each Payment
                          Date is guaranteed  by the  Certificate  Insurer.  The
                          final  scheduled  Payment Date for the Class A-6 Group
                          II  Certificates is June 18, 2027. The Class A-6 Group
                          II  Certificates  are  issuable in original  principal
                          amounts  of  $1,000  and  integral  multiples  thereof
                          except  that  one  certificate  may  be  issued  in  a
                          different amount.

The Mortgage Loan Pool    The  statistical  information  concerning the Pool  of
                          Mortgage  Loans is  based  upon  Pool  information  as
                          of  the  close  of  business  on   May  1,  1996  (the
                          "Cut-Off Date").





                                       S-5

<PAGE>
<PAGE>



                          The Pool of Mortgage  Loans  consists of Notes secured
                          by  mortgages,  deeds of  trust  or other  instruments
                          creating  liens or  estates  in fee  simple  interests
                          ("Mortgages")  on  one-  to  four-family   residential
                          properties,   including  investment  properties.   The
                          Mortgage Loans will not be insured by primary mortgage
                          insurance policies, nor will any pool insurance insure
                          the  Mortgage  Loans.   The  Mortgage  Loans  are  not
                          guaranteed  by the  Sponsor,  the  Seller,  the Master
                          Servicer,  the  Sub-Servicers,  the  Trustee or any of
                          their respective  affiliates.  The Mortgage Loans will
                          be   serviced   by   the   Master    Servicer   on   a
                          "scheduled/actual"  basis (i.e.,  "scheduled" interest
                          and  "actual"  principal  receipts  are required to be
                          remitted by the Master  Servicer  to the Trustee  each
                          month).

                          Each  Mortgage  Loan in the Trust will be  assigned to
                          one of two  mortgage  loan  groups  ("Group  I" or the
                          "Group II", each, a "Mortgage  Loan Group")  comprised
                          of Mortgage Loans which bear fixed-interest rates only
                          in the case of Group I, and Mortgage  Loans which bear
                          adjustable  interest  rates  only in the case of Group
                          II. As of the  Cut-Off  Date,  the  Mortgage  Loans in
                          Group  I  had  an  aggregate   principal   balance  of
                          approximately  $142,258,961.34  (the "Original Group I
                          Pool  Principal  Balance"),  and the Mortgage Loans in
                          the Group II had an  aggregate  principal  balance  of
                          approximately  $68,344,659.70  (the "Original Group II
                          Pool  Principal  Balance").  The  sum of the  Original
                          Group I Pool Principal  Balance and the Original Group
                          II Pool  Principal  Balance is equal to the  "Original
                          Pool Principal Balance".

                          The Pool of  Mortgage  Loans in  Group I  consists  of
                          approximately  2,221  Mortgages  secured by  Mortgaged
                          Properties  located in 44 states and the  District  of
                          Columbia.  The  Pool  of  Mortgage  Loans  in  Group I
                          consists as of the Cut-Off Date and as a percentage of
                          the  Original  Group  I  Pool  Principal  Balance,  of
                          approximately  95.70% of loans  secured by first liens
                          on the related Mortgaged  Properties and approximately
                          4.30% of loans  secured by second liens on the related
                          Mortgaged  Properties.  The Pool of Mortgage  Loans in
                          Group I  consists  of  approximately  93.46%  of loans
                          secured by primary residences.  50.26% of the Mortgage
                          Loans in Group I will be fully  amortizing  and 49.74%
                          of the Mortgage  Loans in Group I are "balloon  loans"
                          ("Balloon  Loans").   The  weighted  average  Combined
                          Loan-to-Value  Ratio (with property values  calculated
                          as of the time of origination of the related  Mortgage
                          Loan)  of the  Pool of  Mortgage  Loans  in Group I is
                          approximately  74.37% with a range from  approximately
                          9.00% to  approximately  90.00% the  weighted  average
                          remaining  term  to  maturity  is  approximately   229
                          months, with a range from 22 months to 360 months; the
                          weighted average number of months since origination is
                          approximately 2; the average  principal balance of the
                          Mortgage Loans in Group I is approximately  $64,051.76
                          the  highest   principal   balance  is   approximately
                          $450,000.00  and  the  lowest  principal   balance  is
                          approximately $9,492.06; the Coupon Rates (the "Coupon
                          Rates")  of the  Mortgage  Loans in Group I range from
                          7.75% per annum to 18.25% per  annum,  with a weighted
                          average Coupon Rate of approximately 11.11% per annum.

                          The Pool of Mortgage Loans in Group II consists of 684
                          Mortgages secured by Mortgaged  Properties  located in
                          41 states and the  District of  Columbia.  The Pool of
                          Mortgage  Loans in Group II consists as of the Cut-Off
                          Date and as a percentage of the Original Group II Pool
                          Principal  Balance,  of 100% of loans secured by first
                          liens on the related Mortgaged Properties. The Pool





                                       S-6

<PAGE>
<PAGE>



                          of   Mortgage   Loans   in  Group   II   consists   of
                          approximately  94.26%  of  loans  secured  by  primary
                          residences.  98.82% of the Mortgage  Loans in Group II
                          will be fully  amortizing  and  1.18% of the  Mortgage
                          Loans in  Group II are  Balloon  Loans.  The  weighted
                          average  Combined  Loan-to-Value  Ratio (with property
                          values calculated as of the time of origination of the
                          related  Mortgage  Loan) of the Pool of Mortgage Loans
                          in Group II is approximately  75.33% with a range from
                          approximately  16.00%  to  approximately  90.00%;  the
                          weighted   average   remaining  term  to  maturity  is
                          approximately 354 months, with a range from 118 months
                          to 360 months;  the weighted  average number of months
                          since  origination  is  approximately  1; the  average
                          principal balance of the Mortgage Loans in Group II is
                          approximately   $99,919.09,   the  highest   principal
                          balance is  approximately  $542,126.70  and the lowest
                          principal  balance is  approximately  $10,000.00;  the
                          Coupon Rates of the  Mortgage  Loans in Group II range
                          from  6.70%  per  annum to 14.25%  per  annum,  with a
                          weighted  average Coupon Rate of  approximately  9.44%
                          per annum;  the margins of the Mortgage Loans in Group
                          II  range  from  3.375%  to  10.225%  with a  weighted
                          average margin of approximately  6.089% per annum. The
                          Coupon  Rates  of  Mortgage  Loans  in  Group  II bear
                          interest  rates  that  adjust  semi-annually  based on
                          six-month  LIBOR. In general the interest rates on the
                          Mortgage  Loans in Group II are  subject  to  periodic
                          interest rate caps and interest rate ceilings.

Class A-1 Pass-
  Through Rate            On each  Payment  Date,  the "Class  A-1  Pass-Through
                          Rate"  will be  equal to the  least of (i) the  London
                          interbank  offered rate for  one-month  United  States
                          dollar  deposits  ("LIBOR")  (calculated  as described
                          under  "Description of the Certificates -- Calculation
                          of LIBOR") as of the second to last business day prior
                          to the  immediately  preceding  Payment Date (or as of
                          the  second  to the  last  business  day  prior to the
                          Closing  Date in the case of the first  Payment  Date)
                          plus 0.125% per annum,  (ii) the weighted  average net
                          coupon rate (i.e.,  the weighted  average  coupon rate
                          less  0.66%  for  Servicing  Fees,  Trustee  fees  and
                          Certificate  Insurer  premiums)  for  Group I for such
                          Payment Date, and (iii) 10% per annum.

Class A-2 Pass-
  Through Rate            6.925% per annum.

Class A-3 Pass-
  Through Rate            7.30% per annum.

Class A-4 Pass-
  Through Rate            7.625% per annum.

Class A-5 Pass-
  Through Rate            7.925% per annum.

Class A-6 Pass-
  Through Rate            On each  Payment  Date,  the "Class  A-6  Pass-Through
                          Rate"  will be equal to the  lesser of (i) LIBOR as of
                          the  second  to  last   business   day  prior  to  the
                          immediately  preceding  Payment  Date  (or  as of  the
                          second to the last  business  day prior to the Closing
                          Date in the case of the first Payment Date) plus 0.33%
                          per annum,  and (ii) the  weighted  average net coupon
                          rate  (i.e.,  the  weighted  average  coupon rate less
                          Servicing Fees, Trustee fees and



                                       S-7

<PAGE>
<PAGE>



                          Certificate  Insurer  premiums)  for Group II for such
                          Payment   Date  (the   "Class  A-6   Available   Funds
                          Pass-Through Rate").

                          The  "Class  A-6  Formula  Pass-Through  Rate"  for  a
                          Payment  Date is the rate  described  in clause (i) of
                          the  definition  of "Class  A-6 Group II  Pass-Through
                          Rate" on such Payment Date. The excess, if any, of (x)
                          the interest due on the Class A-6  Certificates on any
                          Payment  Date  calculated  at the  Class  A-6  Formula
                          Pass-Through  Rate  over (y) the  interest  due on the
                          Class  A-6  Certificates  calculated  at the Class A-6
                          Available Funds Pass-Through Rate is the "Supplemental
                          Interest Amount" for such Payment Date.

                          If,  on any  Payment  Date,  there  is a  Supplemental
                          Interest  Amount  calculated for any Payment Date, the
                          Owners of  certain  of the Class R  Certificates  have
                          agreed to pay such  amount.  If the full amount of the
                          Supplemental  Interest Amount is not paid on a Payment
                          Date, then the amount not paid will accrue interest at
                          the Class A-6 Formula  Pass-Through  Rate until actual
                          payment.

                          The Certificate Insurer does not guarantee the payment
                          of,  nor do the  ratings  assigned  to the  Class  A-6
                          Certificates address the likelihood of the payment of,
                          any Supplemental Interest Amount.

Payment Dates, Record
Dates and Accrual Periods  On the 18th day of each month, or, if such day is not
                           a business  day,  then the next  succeeding  business
                           day,  commencing June 18, 1996 (each such day being a
                           "Payment  Date"),  the  Trustee  will be  required to
                           distribute   to  the   Owners   of   record   of  the
                           Certificates as of the close of business on the first
                           business  day of the  current  calendar  month  (with
                           respect to the Class A Fixed Rate Certificates) or as
                           of  the  close  of  business  on  the   business  day
                           immediately preceding such Payment Date (with respect
                           to the Class A-1 Group I  Certificates  and the Class
                           A-6 Group II Certificates), except in the case of the
                           first Payment Date,  on which  distributions  will be
                           made to  holders  of  record as of the  Closing  Date
                           (each such date being the  applicable  "Record Date")
                           such  Owners'  Percentage  Interests  in the  amounts
                           required  to be  distributed  to the  Owners  of each
                           Class of Certificates on such Payment Date.

                          Interest  will accrue on each Class A-2,  A-3, A-4 and
                          A-5 Group I  Certificate  during the  period  from and
                          including  the second day of the month  preceding  the
                          month in  which a  Payment  Date  occurs  through  and
                          including  the first  day of the  month in which  such
                          Payment  Date  occurs  and on each  Class  A-1 Group I
                          Certificate  and Class A-6 Group II  Certificate  from
                          and including  each Payment Date (or the Closing Date,
                          with  respect  to the  initial  Payment  Date)  to and
                          including the day preceding the current  Payment Date.
                          Each period referred to in the  immediately  preceding
                          sentence  relating  to the  accrual of interest is the
                          "Accrual    Period"   for   the   related   Class   of
                          Certificates. Interest will be calculated on the basis
                          of a 360-day year  consisting  of twelve 30-day months
                          for  the  Class  A-2,   A-3,   A-4  and  A-5  Group  I
                          Certificates.  Interest  for  the  Class  A-1  Group I
                          Certificates  and the Class A-6 Group II  Certificates
                          will be  calculated  based upon the  actual  number of
                          days in the related Accrual Period, divided by 360.






                                       S-8

<PAGE>
<PAGE>



Distributions on the
  Certificates

A.  Priority of
      Distributions       As  more  fully  described   herein,   each  Class  of
                          Certificates   has  a   specified   priority   to  the
                          collections  on  the  Pool  of  Mortgage  Loans  which
                          comprise the related  Mortgage Loan Group,  subject to
                          the credit  enhancement  and cross-  collateralization
                          provisions   hereinafter   described.   In   addition,
                          Financial Guaranty  Insurance Company,  as Certificate
                          Insurer,  is  required  pursuant  to  the  Certificate
                          Insurance  Policy to make  available to the Trustee on
                          each Payment Date 100% of the related  Class A Insured
                          Distribution  Amount  for the  related  Mortgage  Loan
                          Group to the extent  that  available  funds  remaining
                          after payment of the Certificate Insurer's premium and
                          the  Trustee's  fee are  insufficient  to  cover  such
                          amount.

                          The Owners of the Class A Group I Certificates and the
                          Class A-6 Group II  Certificates  will receive certain
                          monthly  distributions  of  principal  on each Payment
                          Date which generally reflect  collections of principal
                          during the prior Remittance Period with respect to the
                          related Mortgage Loan Group. The Certificate Insurance
                          Policy only  guarantees the amount by which the sum of
                          the  related  Interest  Distribution  Amount  and  the
                          related  Subordination  Deficit, if any, exceeds Total
                          Available Funds.

B.  Distributions on
        the Class A
        Certificates

  1.  Interest                                  
      Distributions        Interest  will  accrue  on  each  Class  of  Class  A
                           Certificates at the related  Pass-Through Rate during
                           each Accrual  Period for such Class of  Certificates,
                           and will be  distributed,  to the extent of the Total
                           Available  Funds for the related  Mortgage Loan Group
                           plus the  proceeds of any Insured  Payments,  on each
                           Payment Date.  Interest  accruing  during the related
                           Accrual  Period at the related  Class A  Pass-Through
                           Rate  on  the  related  Class  A  Principal   Balance
                           immediately  preceding  such Payment Date is referred
                           to  herein  as the  "Class  A  Interest  Distribution
                           Amount"   for   the   related   Class   of   Class  A
                           Certificates.  The  "Class  A  Interest  Distribution
                           Amount" does not include the amounts,  if any, of the
                           Supplemental  Interest Amount applicable to the Class
                           A-6 Group II  Certificates.  See  "Description of the
                           Certificates  -- Flow of Funds and  Distributions  on
                           the Class A Certificates" herein.

  2.  Principal
      Distributions       The  Holders of the Class A  Certificates  issued with
                          respect to each  Mortgage  Loan Group will be entitled
                          to  receive  on  each  Payment  Date  a   distribution
                          allocable  to   principal   (the  "Class  A  Principal
                          Distribution  Amount" for such Mortgage Loan Group and
                          Payment Date) which will be equal to the lesser of:

                          (a)        the Total  Available  Funds for the related
                                     Mortgage   Loan  Group  plus  any   related
                                     Insured Payment minus the interest then due
                                     on   account   of  the   related   Class  A
                                     Certificates; and

                          (b)  (i)   the sum, without duplication, of:




                                       S-9

<PAGE>
<PAGE>


                           (x)       for  the  Mortgage  Loans  in  the  related
                                     Mortgage  Loan  Group,  the  sum of (i) the
                                     principal  portion  of  all  scheduled  and
                                     unscheduled   payments   received   on  the
                                     Mortgage    Loans    during   the   related
                                     Remittance  Period,  including (a) any full
                                     or  partial  principal  prepayments  of any
                                     Mortgage  Loans  ("Prepayments")   received
                                     during the related  Remittance  Period, (b)
                                     the  proceeds  received  on  any  insurance
                                     policy  relating  to  a  Mortgage  Loan,  a
                                     Mortgaged  Property or a REO Property,  net
                                     of  proceeds to be applied to the repair of
                                     the  Mortgaged  Property or released to the
                                     Mortgagor  (as  defined  herein) and net of
                                     expenses reimbursable therefrom ("Insurance
                                     Proceeds"),   (c)   proceeds   received  in
                                     connection  with  the  liquidation  of  any
                                     defaulted   Mortgage   Loans,   whether  by
                                     trustee's   sale,   foreclosure   sale   or
                                     otherwise ("Liquidation Proceeds"),  net of
                                     fees and  advances  reimbursable  therefrom
                                     ("Net   Liquidation   Proceeds")   and  (d)
                                     proceeds  received  in  connection  with  a
                                     taking   of   a   Mortgaged   Property   by
                                     condemnation  or the  exercise  of  eminent
                                     domain or in  connection  with a release of
                                     part of the  Mortgaged  Property  from  the
                                     related lien ("Released  Mortgaged Property
                                     Proceeds"),  (ii) the principal  portion of
                                     all amounts  deposited  into the  Principal
                                     and   Interest   Account  on  the   related
                                     Remittance  Date  in  connection  with  the
                                     repurchase  of,  or the  substitution  of a
                                     substantially  similar mortgage loan for, a
                                     Mortgage  as to which  there  is  defective
                                     documentation    or   a    breach    of   a
                                     representation or warranty contained in the
                                     Pooling and Servicing Agreement,  and (iii)
                                     the  proceeds  received  by the  Trustee in
                                     connection  with  any  termination  of  the
                                     Trust,  to the  extent  that such  proceeds
                                     relate to principal; and

                               (y)   the  amount  of any  Subordination  Deficit
                                     with respect to the related  Mortgage  Loan
                                     Group for such Payment Date; and


                               (z)   the  amount of any  Subordination  Increase
                                     Amount with respect to the related Mortgage
                                     Loan Group for such  Payment  Date,  to the
                                     extent of the Class B Interest available to
                                     be  applied  for  such   purpose  for  such
                                     Payment Date;

                                                        minus

                           (ii)      the amount of any  Subordination  Reduction
                                     Amount with respect to the related Mortgage
                                     Loan Group for such Payment Date.

                           The   amount   of  any   Subordination   Deficit   or
                           Subordination  Increase  Amount  to be  paid  to  the
                           Holders of the Class A  Certificates  will be paid to
                           the Holders of the Class A Certificates then entitled
                           to receive distributions of principal. Similarly, the
                           amount of any  Subordination  Reduction  Amount to be
                           deducted  from  the  Class A  Principal  Distribution
                           Amount for the Class A Certificates  will be deducted
                           from such amounts otherwise due to the Holders of the
                           Class  A   Certificates   then  entitled  to  receive
                           distributions of principal.




                                      S-10

<PAGE>
<PAGE>



                           The amount of any loss on a Liquidated  Mortgage Loan
                           in the related  Mortgage Loan Group (i.e., a Realized
                           Loss) may or may not be  allocated  to the  Owners of
                           the Class A Certificates  issued with respect to such
                           Mortgage   Loan  Group  on  the  Payment  Date  which
                           immediately follows the event of loss.  However,  the
                           Owners of each Class of the Class A Certificates  are
                           entitled to receive ultimate  recovery of 100% of the
                           original principal balance for such Class.

                           The Class A Group I  Certificates  have been tranched
                           into five  "sequential  pay"  Classes,  such that the
                           Class  A-5  Group  I  Certificates  are  entitled  to
                           receive no  principal  distributions  until the Class
                           A-4 Certificate Principal Balance has been reduced to
                           zero, the Class A-4 Group I Certificates are entitled
                           to receive no principal distributions until the Class
                           A-3 Certificate Principal Balance has been reduced to
                           zero, the Class A-3 Group I Certificates are entitled
                           to receive no principal distributions until the Class
                           A-2 Certificate Principal Balance has been reduced to
                           zero,  and the  Class A- 2 Group I  Certificates  are
                           entitled to receive no principal  distributions until
                           the Class A-1 Certificate  Principal Balance has been
                           reduced to zero.

                           As of any  Payment  Date,  the  "Class A  Certificate
                           Principal   Balance"   for  a   Class   of   Class  A
                           Certificates,  prior  to  any  distribution  on  such
                           Payment  Date,   will  equal  the  original  Class  A
                           Certificate  Principal Balance of such Class less the
                           sum  of all  amounts  previously  distributed  to the
                           Owners of the related  Class of Class A  Certificates
                           on account of principal. "Class A Group I Certificate
                           Principal  Balance"  refers  to the  Class  A Group I
                           Certificates,  and the "Class A Group II  Certificate
                           Principal  Balance"  refers to the Class A-6 Group II
                           Certificates.

C. Class A
   Distribution Amounts
   and Class A Insured     The "Class A  Distribution  Amount"  with  respect to
   Distribution Amounts    each Class of Class A  Certificates  and Payment Date
                           is the sum, without  duplication,  of (x) the Class A
                           Interest  Distribution  Amount  with  respect to such
                           Class and  Payment  Date,  (y) the Class A  Principal
                           Distribution  Amount,  if any,  with  respect to such
                           Class   and   Payment   Date  and  (z)  the  Class  A
                           Carry-Forward  Amount,  if any,  with respect to such
                           Class and Payment Date.

                           The  "Class  A  Carry-Forward   Amount"  means,  with
                           respect  to each  Class of Class A  Certificates  and
                           Payment Date, the sum,  without  duplication,  of (a)
                           the  amount,  if  any,  by  which  (x)  the  Class  A
                           Distribution  Amount for the related Class of Class A
                           Certificates as of the immediately  preceding Payment
                           Date   exceeded   (y)  the   amount  of  the   actual
                           distribution,   exclusive  of  any  portion   thereof
                           representing the proceeds of an Insured  Payment,  to
                           the   Owners  of  the   related   Class  of  Class  A
                           Certificates on such  immediately  preceding  Payment
                           Date  and  (b)  interest  on  the  amount,   if  any,
                           described  in  clause  (a) at  the  related  Class  A
                           Pass-Through  Rate  from such  immediately  preceding
                           Payment Date.

                           The  "Class  A  Insured   Distribution  Amount"  with
                           respect  to each  Class of Class A  Certificates  and
                           Payment Date is the sum, without duplication,  of (x)
                           the Class A Interest Distribution Amount with respect
                           to such Class and Payment Date, (y) the amount of any
                           Subordination Deficit with respect to





                                      S-11

<PAGE>
<PAGE>



                           such  Class  and  Payment  Date  and (z) the  Class A
                           Carry-Forward  Amount,  if any,  with respect to such
                           class and Payment Date.

                           To the  extent  that  the  Certificate  Insurer  pays
                           Insured   Payments  the   Certificate   Insurer,   as
                           subrogee, will be entitled to receive the Class A
                           Carry-Forward Amount.

                           The Pooling and Servicing  Agreement provides that to
                           the  extent any  portion  of a Class A  Carry-Forward
                           Amount  relates to principal  such  portion  shall be
                           treated  as a  distribution  of  principal,  with any
                           portion which relates to interest  being treated as a
                           distribution of interest.

Registration of the        The Class A Certificates  will initially be issued in
  Class A Certificates     book-entry   form.   Persons   acquiring   beneficial
                           ownership  interests  in such  Class  A  Certificates
                           ("Beneficial  Certificate  Owners") may elect to hold
                           their interests  through The Depository Trust Company
                           ("DTC"),   in  the  United  States,  or  Centrale  de
                           Livraison de Valeurs Mobiliers, S.A. ("CEDEL") or the
                           Euroclear System ("Euroclear"),  in Europe. Transfers
                           within DTC,  CEDEL or Euroclear,  as the case may be,
                           will  be in  accordance  with  the  usual  rules  and
                           operating  procedures of the relevant system. So long
                           as  the   Class   A   Certificates   are   book-entry
                           certificates,  such  Class  A  Certificates  will  be
                           evidenced  by  one  or  more  Class  A   Certificates
                           registered in the name of Cede & Co. ("Cede"), as the
                           nominee  of DTC or one of the  relevant  depositories
                           (collectively,    the    "European    Depositories").
                           Cross-market   transfers   between   persons  holding
                           directly or indirectly  through DTC, on the one hand,
                           and  counterparties  holding  directly or  indirectly
                           through  CEDEL or  Euroclear,  on the other,  will be
                           effected in DTC through Citibank N.A. ("Citibank") or
                           Morgan Guaranty Trust Company of New York ("Morgan"),
                           the  relevant  depositories  of CEDEL  or  Euroclear,
                           respectively, and each a participating member of DTC.
                           The Class A Certificates will initially be registered
                           in the name of Cede.  The  interests of the Owners of
                           such  Class A  Certificates  will be  represented  by
                           book-entries on the records of DTC and  participating
                           members thereof. No Beneficial Certificate Owner will
                           be  entitled  to  receive  a  definitive  certificate
                           representing  such person's  interest,  except in the
                           event  that  Definitive   Certificates   (as  defined
                           herein) are issued  under the  limited  circumstances
                           described herein.  All references herein to any Class
                           A  Certificates  reflect  the  rights  of  Beneficial
                           Certificate   Owners  only  as  such  rights  may  be
                           exercised   through   DTC   and   its   participating
                           organizations   for  so   long   as   such   Class  A
                           Certificates   are   held   by  DTC.   See   "Special
                           Considerations"  and "Description of the Certificates
                           --   Book-Entry   Registration   of   the   Class   A
                           Certificates" herein.

Servicing of the           The  Master   Servicer  has  agreed  to  service  the
  Mortgage Loans           Mortgage  Loans in  accordance  with the  Pooling and
                           Servicing     Agreement.     In    certain    limited
                           circumstances,  the Master Servicer may be removed as
                           Master  Servicer  under  the  Pooling  and  Servicing
                           Agreement. In the event that AFL is removed as Master
                           Servicer under the Pooling and Servicing Agreement, a
                           successor   Master   Servicer   will   be   appointed
                           thereunder.


                           The  Master   Servicer   has  entered   into  certain
                           Sub-Servicing Agreements with respect to the Mortgage
                           Loans. See "The Seller and the Master Servicer."




                                      S-12

<PAGE>
<PAGE>



Monthly Servicing  Fee     The Master Servicer will retain fees not in excess of
                           0.50%  per  annum  (the  "Servicing  Fee"),   payable
                           monthly at  one-twelfth  the annual rate, of the then
                           outstanding  principal  amount of each  Mortgage Loan
                           serviced  by it as of the  close of  business  on the
                           first day of the preceding calendar month.

Subordination of Class B   The  Class B  Certificates  are  subordinated  to the
  Certificates             Class A Certificates.  Such subordination is intended
                           to  enhance  the  likelihood  that the  Owners of the
                           Class A  Certificates  will  receive  full and timely
                           receipt of all amounts due to them. See  "Description
                           of the  Certificates  --  Subordination  of  Class  B
                           Certificates" herein.

Certificate                Financial  Guaranty  Insurance  Company,  a New  York
  Insurer                  stock insurance company.

Certificate                The  Seller  will  obtain the  Certificate  Insurance
  Insurance Policy         Policy,  which  is  non-cancelable,  in  favor of the
                           Trustee  on  behalf  of the  Owners  of the  Class  A
                           Certificates.  On each Payment Date, the  Certificate
                           Insurer is required to make  available to the Trustee
                           the amount of any  insufficiency  in Total  Available
                           Funds for the related  Mortgage Loan Group as of such
                           Payment  Date  necessary  to  distribute  the Class A
                           Insured  Distribution  Amount  with  respect  to  the
                           related   Mortgage   Loan  Group.   The   Certificate
                           Insurance  Policy does not  guarantee  any  specified
                           rate of Prepayments.  See "The Certificate  Insurance
                           Policy and the Certificate  Insurer" and "Description
                           of the  Certificates  --  Subordination  of  Class  B
                           Certificates" herein.

                           The  Trustee  or paying  agent  will (i)  receive  as
                           attorney-in-fact   of  each  Owner  of  the  Class  A
                           Certificates,    any   Insured   Payment   from   the
                           Certificate  Insurer  and (ii)  disburse  the same to
                           each Owner of the  related  Class A  Certificates  in
                           accordance with the Pooling and Servicing  Agreement.
                           The Pooling and Servicing Agreement will provide that
                           to the extent the  Certificate  Insurer makes Insured
                           Payments, either directly or indirectly (as by paying
                           through the Trustee or a paying agent), to the Owners
                           of any Class A Certificates,  the Certificate Insurer
                           will be  subrogated  to the rights of such  Owners of
                           such  Class  A  Certificates  with  respect  to  such
                           Insured  Payments.   The  Certificate   Insurer  will
                           receive reimbursement for such Insured Payments,  but
                           only from the sources  and in the manner  provided in
                           the Pooling and Servicing Agreement. Such subrogation
                           and   reimbursement   will  have  no  effect  on  the
                           Certificate    Insurer's    obligations   under   the
                           Certificate Insurance Policy.

Optional                   The Seller  will have the right to  purchase  all the
  Termination              Mortgage Loans on any Payment Date when the aggregate
                           principal balances of the Mortgage Loans has declined
                           to ten percent or less of the Original Pool Principal
                           Balance (the "Seller Optional Termination Date"). See
                           "Description   of  the   Certificates   --   Optional
                           Termination by the Seller" herein.

Auction Sale               The Pooling and Servicing  Agreement  requires  that,
                           within  ninety  days  following  the Seller  Optional
                           Termination Date, if the Seller has not exercised its
                           optional  termination right by such date, the Trustee
                           shall  solicit  bids for the purchase of all Mortgage
                           Loans  remaining  in the  Trust.  In the  event  that
                           satisfactory  bids are  received as  described in the
                           Pooling  and  Servicing   Agreement,   the  net  sale
                           proceeds will be distributed  to  Certificateholders,
                           in the same order of priority as collections received
                           in respect of the  Mortgage  Loans.  If  satisfactory
                           bids are not received, the



                                      S-13

<PAGE>
<PAGE>



                           Trustee shall decline to sell the Mortgage  Loans and
                           shall  not be under any  obligation  to  solicit  any
                           further bids or otherwise  negotiate any further sale
                           of the  Mortgage  Loans.  Such  sale  and  consequent
                           termination of the Trust must constitute a "qualified
                           liquidation"  of each REMIC  established by the Trust
                           under  Section 860F of the  Internal  Revenue Code of
                           1986, as amended, including,  without limitation, the
                           requirement  that  the  qualified  liquidation  takes
                           place over a period not to exceed 90 days.

Ratings                    It is a  condition  of the  original  issuance of the
                           Class A  Certificates  that the Class A  Certificates
                           receive  ratings  of AAA or Aaa by S&P  and  Moody's,
                           respectively.    A   security   rating   is   not   a
                           recommendation  to buy, sell or hold securities,  and
                           may be subject to revision or  withdrawal at any time
                           by the assigning entity.

                           Such ratings  address credit risk, but do not purport
                           to address any prepayment  risk  associated  with the
                           Class A  Certificates,  nor do such ratings cover the
                           payment of the Supplemental Interest Amounts.

Federal Tax                REMIC Elections. For federal income tax purposes, one
  Aspects                  or more  elections  will be made to treat  certain of
                           the  assets  and/or  accounts  of the  Trust as "real
                           estate mortgage investment  conduits" (the "REMICs").
                           Each class of Class A Certificates will be designated
                           as a "regular interest" in a REMIC.

                           Tax  Status  of  Class A  Certificates.  The  Class A
                           Certificates  will be treated as debt instruments for
                           federal  income tax  purposes.  Owners of the Class A
                           Certificates,  including Owners that generally report
                           income  on the cash  method  of  accounting,  will be
                           required   to  include   interest   on  the  Class  A
                           Certificates,  as applicable, in income in accordance
                           with the accrual method of accounting.  The Class A-6
                           Group II  Certificates  and the right to receive  the
                           Supplemental   Interest   Amount,   will   have   the
                           characteristics described herein.

                           General  Tax  Treatment.  In  general,  the  Class  A
                           Certificates  will be  treated  as  "qualifying  real
                           property  loans"  under  Section  593(d) of the Code,
                           "regular . . .  interest(s) in a REMIC" under Section
                           7701(a)(19)(C)  of the Code and "real estate  assets"
                           under  Section   856(c)  of  the  Code  in  the  same
                           proportion  that the  assets in the REMIC  consist of
                           qualifying  assets under such Sections.  In addition,
                           interest on the Class A Certificates  will be treated
                           as "interest on  obligations  secured by mortgages on
                           real  property"  under Section  856(c) of the Code to
                           the extent that such Class A Certificates are treated
                           as "real estate  assets" under Section  856(c) of the
                           Code. For further  information  regarding the federal
                           income tax  consequences  of investing in the Class A
                           Certificates,   see  "Certain  Federal  Tax  Aspects"
                           herein and "Certain Federal Tax  Consequences" in the
                           accompanying Prospectus.

ERISA                      As described under "ERISA Considerations" herein, the
  Considerations           Class A Certificates may be purchased by a pension or
                           other  employee  benefit plan subject to the Employee
                           Retirement  Income  Security Act of 1974,  as amended
                           ("ERISA"),  or by individual  retirement  accounts or
                           Keogh  plans  covering  only  a  sole  proprietor  or
                           partner  which  are  not  subject  to  ERISA  but are
                           subject  to  Section  4975  of  the  Code  ("Plans"),
                           pursuant to Prohibited  Transaction  Exemption  90-32
                           (the  "Exemption")  which  provides an exemption  for
                           certain   transactions    involving   the   creation,
                           maintenance and termination of certain



                                      S-14

<PAGE>
<PAGE>




                           residential  mortgage  pools and  holding  of certain
                           residential  mortgage pool pass-through  certificates
                           by Plans. Any Plan fiduciary  considering  whether to
                           purchase any Class A Certificate  on behalf of a Plan
                           should   consult  with  its  counsel   regarding  the
                           applicability  of the Exemption and the provisions of
                           ERISA and the Code.

Legal Investment           The  Class  A   Certificates   will  not   constitute
  Considerations           "mortgage  related  securities"  for  purposes of the
                           Secondary  Mortgage  Market  Enhancement  Act of 1984
                           ("SMMEA").  Accordingly, many institutions may not be
                           legally   authorized   to   invest  in  the  Class  A
                           Certificates.

Special                    For a  discussion  of certain  factors that should be
  Considerations           considered  by  prospective  investors in the Class A
                           Certificates,  see "Risk  Factors"  herein and in the
                           accompanying Prospectus.




                                      S-15

<PAGE>
<PAGE>



                                  RISK FACTORS

                  Prospective investors should consider, among other things, the
following   factors  (as  well  as  the   factors   set  forth  under   "Special
Considerations" in the accompanying  Prospectus) in connection with the purchase
of the Class A Certificates.

                  Maturity and  Prepayment  Considerations.  All of the Mortgage
Loans are  prepayable in full or in part at any time. The rate of Prepayments on
the Mortgage Loans may be influenced by a variety of economic,  social and other
factors, including interest rates, the availability of alternative financing and
homeowner  mobility.  Although there is little significant data available on the
effects  of  interest  rates  on  prepayment  rates  for   non-purchase   money,
non-conforming  credit  mortgage  loans,  a number of factors  suggest  that the
prepayment  behavior  of a pool  of such  mortgage  loans  may be  significantly
different  from that of a pool of  purchase  money,  conforming-credit  mortgage
loans. One such factor is the typically smaller principal balance of the average
non-purchase  money  mortgage  loan  than  that of the  average  purchase  money
mortgage  conventional  loan in the typical pool. A smaller principal balance is
easier for a borrower  to prepay than a larger  balance  and  therefore a higher
prepayment rate may result for a non-purchase  money mortgage loan pool than for
a pool of purchase money mortgage loans,  irrespective  of the relative  average
interest  rates in the two pools and the general  interest rate  environment.  A
small principal balance, however, also may make refinancing a non-purchase money
mortgage loan at a lower loan rate less  attractive to the borrower  relative to
refinancing a larger principal balance  non-purchase money mortgage loan, as the
perceived  impact to the  borrower  of lower  interest  rates on the size of the
monthly  payment  on a  mortgage  loan is much less than for a larger  principal
balance  non-purchase  money mortgage loan. Other factors that might be expected
to affect the  prepayment  rate of a pool of mortgage  loans include the amounts
of, and interest rates on, the related senior mortgage loans, if one exists, and
the use of the first mortgage loans as long-term financing for home purchase and
junior  mortgage  loans as  shorter-term  financing  for a variety of  purposes,
including debt consolidation, home improvement, education expenses and purchases
of consumer durables such as automobiles.  See "Special  Considerations -- Yield
and Prepayment Considerations" in the accompanying Prospectus.

                  The  weighted  average  life of a pool of loans is the average
amount of time for which each dollar of principal on such loans is  outstanding.
Because it is  expected  that there will be payments  of  principal  of Mortgage
Loans in advance of the  scheduled  due date for the payments of such  principal
(the  "Prepayments")  and defaults on the Mortgage  Loans,  the actual  weighted
average life of the Mortgage  Loans is expected to vary  substantially  from the
weighted  average  life of the  Mortgage  Loans  based upon  their  amortization
schedules.  Prepayments  may result from  voluntary  early payments by borrowers
(including  payments  in  connection  with  refinancings  of the  related  first
mortgage loans or the Mortgage Loan itself),  the sale of Properties  subject to
due-on-sale  clauses, and liquidations due to default, as well as the receipt of
proceeds from physical damage insurance  policies.  In addition,  repurchases of
Mortgage  Loans from the Trust will have the same effect as  Prepayments  of the
related  Mortgage  Loans.  Substantially  all  of  the  Mortgage  Loans  contain
"due-on-sale"  provisions,  and the Pooling and  Servicing  Agreement  generally
requires the Master Servicer to enforce such provisions  unless such enforcement
is not permitted by applicable law. See "Description of the Certificates -- Flow
of Funds and Distributions on the Class A Certificates",  " -- General Servicing
Procedures", " -- Termination of the Trust", "Legal Investment  Considerations",
and "Maturity, Prepayment and Yield Considerations" herein.

                  Risk of Higher  Default Rates for Mortgage  Loans with Balloon
Payments.  49.74% of the Original Group I Pool Principal Balance of the Mortgage
Loans in the Group I and 1.18% of the Original Group II Pool  Principal  Balance
of the  Mortgage  Loans  in  the  Group  II  are  Balloon  Loans.  See  "Special
Considerations  --  Risk  of  Losses  Associated  with  Balloon  Loans"  in  the
accompanying Prospectus.

                  Geographic  Concentration  of  Mortgage  Loans.  Approximately
44.92% of the Original Group I Pool Principal Balance represents  Mortgage Loans
relating  to  Mortgaged  Properties  located in five  states:  Michigan  15.06%,
Florida 9.61%,  California  7.96%,  Ohio 6.71%, and Georgia 5.58%  Approximately
54.21% of the





                                      S-16

<PAGE>
<PAGE>



Original Group II Pool Principal Balance  represents  Mortgage Loans relating to
Mortgaged Properties located in five states: California 25.81%, Michigan 11.91%,
Utah   6.05%,    Washington    5.92%   and   Maryland   4.52%.    See   "Special
Considerations--Geographic Concentration."

                  Risk of Higher  Default Rates for Junior Lien Loans.  4.30% of
the Original  Group I Pool  Principal  Balance of the Mortgage  Loans relates to
Mortgage  Loans  secured by liens which are in a second  position.  See "Special
Considerations   --  Risk  of  Losses  Associated  with  Junior  Liens"  in  the
Prospectus.

                  Risk of  Potential  Termination  of  Trust.  The  Trust may be
terminated  when the  aggregate  principal  balances of the  Mortgage  Loans has
declined to ten percent or less of the Original Pool Principal  Balance,  either
by the Seller,  exercising its optional  termination  right,  or pursuant to the
Auction Sale. See  "Description of  Certificates -- Optional  Termination by the
Seller"  and  "Description  of  the  Certificates  --  Auction  Sale".   Such  a
termination  would be the equivalent of a prepayment of all the Mortgage  Loans.
The Owners of the Class A Certificates would receive from the proceeds resulting
from any such  termination,  any interest accrued and unpaid,  together with any
distribution  of principal  owed and unpaid,  in the order of priority set forth
under   "Description   of  Certificates   --   Distributions   on  the  Class  A
Certificates".  Any such  termination  of the  Trust  will  reduce  the yield to
maturity on Class A Certificates purchased at a premium. See "Description of the
Certificates -- Termination of the Trust" herein.

                  Effect  of  Mortgage  Loan  Yield on Class  A-1 and  Class A-6
Pass-Through  Rate.  The Class A-1 Pass- Through Rate is based upon the value of
an adjustable  index  (one-month  LIBOR),  while the Coupon Rates on the Group I
Mortgage Loans are fixed.  Consequently,  the interest which becomes due on such
Mortgage  Loans in Group I (net of the Servicing  Fees, the Trustee fees and the
Certificate  Insurer premiums) during any Remittance Period may be less than the
amount of interest  that would accrue at one-month  LIBOR plus the margin on the
Class A-1 Group I Certificates,  during the related Accrual Period,  and will be
limited to such lower amount.  The Class A-1 Group I Certificates do not contain
any  "carry-forward"  or "catch-up" feature if the amount of interest paid is so
limited.

                  The  Class A-6 Group II  Pass-Through  Rate is based  upon the
value of an index  (one-month  LIBOR) which is  different  from the value of the
indices  applicable to the Mortgage  Loans in Group II, as described  under "The
Mortgage Pool -- Group II" (either as a result of the use of a different  index,
rate  determination  date,  rate  adjustment  date or rate  cap or  floor).  The
Mortgage Loans in Group II primarily adjust semi-annually or yearly based upon a
six-month LIBOR index whereas the Class A-6 Group II  Pass-Through  Rate adjusts
monthly  based on a  one-month  LIBOR  index  and is  limited  by the  Class A-6
Available Funds  Pass-Through  Rate, unless  Supplemental  Interest Amounts (the
payment of which is not  insured  by the  Certificate  Insurer  and which is not
rated) are funded in full.  Consequently the actual Class A-6 Pass-Through  Rate
for such Payment Date may not equal the Class A-6 Formula  Pass-Through Rate for
such Payment Date. In  particular,  the interest  rates on the Mortgage Loans in
Group II adjust less frequently, with the result that the actual Class A-6 Pass-
Through  Rate may be lower  than the Class  A-6  Formula  Pass-Through  Rate for
extended periods in a rising interest rate environment.  In addition,  one-month
LIBOR and six-month LIBOR may respond to different  economic and market factors,
and there is not necessarily any correlation between them. Thus, it is possible,
for example,  that one-month  LIBOR may rise during periods in which one or more
Indices  are falling or that,  even if both  one-month  LIBOR and  Indices  rise
during  the same  period,  one-month  LIBOR  may rise  much  more  rapidly  than
six-month  LIBOR.  See "Class A-6  Pass-Through  Rate" in the  Summary  for this
Prospectus Supplement.







                                      S-17

<PAGE>
<PAGE>



                                 USE OF PROCEEDS

                  The Sponsor will cause the Trust to acquire the Mortgage Loans
from the  Seller  concurrently  with the  sale of the  Certificates  and the net
proceeds from the sale of the Certificates will be paid to the Seller.  Such net
proceeds (together with the Residual  Certificates retained by the Seller or its
affiliates)  will, in effect,  represent the purchase price paid by the Trust to
the Seller for the Mortgage Loans. The net proceeds,  after funding  transaction
costs,  to be received from the sale of the Mortgage  Loans will be added to the
Seller's general funds and will be available for general corporate purposes.


                                   THE SPONSOR

                  Cargill Financial Services  Corporation  ("CFSC"),  a Delaware
corporation,  is  a  wholly-owned  financial  services  subsidiary  of  Cargill,
Incorporated   ("Cargill"),   a  privately-held  Delaware  corporation.   CFSC's
operations consist of global proprietary  trading  activities,  as well as other
specialized  financial  services.  CFSC was formed in 1984 and currently manages
over $6 billion in assets. CFSC is headquartered in Minneapolis and has over 650
employees worldwide. CFSC is the financial services arm of Cargill.  Established
in 1865, Cargill began as a grain trading company. Since then, Cargill has grown
to  become  a  major  international  merchant  and  processor  of  agricultural,
industrial and financial  commodities.  Cargill  operates in 66 countries,  with
73,000 employees and approximately $51 billion in annual sales.

                  Access Financial Holdings Corp., a Delaware  corporation and a
wholly-owned  subsidiary of CFSC,  was formed in January 1996 to facilitate  the
continued growth of its housing finance  business.  The two principal  operating
subsidiaries of Access Financial  Holdings Corp. are Access Financial Corp., the
manufactured housing division,  and Access Financial Lending Corp., the mortgage
lending division.

                  As  described  herein,  the only  obligations  of CFSC will be
pursuant to certain representations and warranties made with respect to itself.


                         THE SELLER AND MASTER SERVICER

                  Access  Financial  Lending  Corp.  ("AFL"),  formerly  Equicon
Corporation,  a Delaware  corporation,  is a  wholly-owned  subsidiary of Access
Financial Holdings Corp. Equicon  Corporation was formed in January 1992 for the
purpose of serving  as a private  secondary  mortgage  market  conduit.  Equicon
Corporation  changed its name to Access Financial Lending Corp. in January 1996.
AFL purchases newly originated  mortgages and seasoned  mortgages.  As described
herein,  AFL will be obligated to repurchase  certain Mortgage Loans pursuant to
certain  representations and warranties made with respect to the Mortgage Loans.
See "The Mortgage Loan Pool -- Mortgage Loan Program -- Underwriting  Standards;
Representations"   herein  and  "Mortgage  Loan  Program"  in  the  accompanying
Prospectus.

                  As Master  Servicer,  AFL will be  obligated  to  service  the
Mortgage Loans pursuant to the Pooling and Servicing Agreement.  AFL has entered
into sub-servicing  agreements with Electronic Data Systems  Corporation ("EDS")
and LSI Financial  Group ("LSI") which provide for servicing and  administration
of the Mortgage Loans.  Notwithstanding such sub-servicing agreements, AFL shall
be  obligated to the same extent and under the same terms and  conditions  under
the  Pooling  and  Servicing  Agreement  as  if  it  alone  were  servicing  and
administering  the Mortgage  Loans.  See  "Description  of the  Certificates  --
General Servicing Procedures" herein.

The Sub-Servicers

                  The  Consumer  Asset  Management  Division of EDS is primarily
engaged in the business of servicing consumer loans for banks, savings and loans
and other financial  services  companies.  EDS is a leading servicer of consumer
loans and leases with a servicing  portfolio of  approximately  311,900 accounts
representing





                                      S-18

<PAGE>
<PAGE>



approximately 3,265,700,000 in total loans and leases committed and outstanding.
EDS is currently  servicing  approximately  11,600  closed-end home equity loans
with approximately  489,639,000  outstanding and approximately 28,900 open-ended
home equity accounts with approximately  606,567,000  outstanding.  EDS is not a
servicer for the Federal National Mortgage  Association.  EDS is a wholly-owned,
indirect  subsidiary  of  General  Motors  Corporation  ("GM").  The GM Board of
Directors  has  approved a split-off  ("Split-Off")  of EDS to the holders of GM
Class E Common Stock. The Split-Off will be submitted for approval by the common
stockholders of GM and, if approved, is expected to be consummated in the second
quarter of 1996. In connection  with the Split-Off,  EDS will  reincorporate  in
Delaware.

                  LSI is an  approved  HUD  Title I and Title II  servicer.  LSI
services  several  securitized  and whole loan  portfolios  comprised  of single
family  mortgage  products.  LSI's  corporate  offices  are located at 415 North
McKinley Street, Suite 1250, Little Rock, Arkansas 72205. LSI commenced mortgage
servicing  operations in 1990 and since then has managed and serviced  sub-prime
conduit  programs,  distressed RTC  portfolios,  and  third-party  mortgage loan
portfolios.


                             THE MORTGAGE LOAN POOL

General

                  The  statistical  information  concerning the Pool of Mortgage
Loans is based upon Pool  information as of the close of business on May 1, 1996
(the "Cut-Off Date").

                  The Mortgage Loans consist of 2,905  mortgage loans  evidenced
by promissory notes (the "Notes")  secured by deeds of trust,  security deeds or
mortgages on the properties (the "Properties" or "Mortgaged Properties"),  which
are located in 46 states and the District of Columbia.  The Properties  securing
the  Mortgage  Loans  consist of one- to  four-family  residences  (which may be
detached,  part  of a one-  to  four-family  dwelling,  a  condominium  unit,  a
townhouse  or a unit in a  planned  unit  development).  The  Properties  may be
owner-occupied (which includes second and vacation homes) and non-owner occupied
investment properties.

                  Each Mortgage Loan in the Trust will be assigned to one of two
mortgage loan groups:  the "Group I" or the "Group II",  (each a "Mortgage  Loan
Group") comprised of Mortgage Loans which bear fixed interest rates only, in the
case of the Group I, and Mortgage  Loans which bear  adjustable  interest  rates
only,  in the case of the Group II.  The  Class A Group I  Certificates  will be
issued in  respect  of Group I and the Class A-6 Group II  Certificates  will be
issued in respect of Group II.

                  The  Mortgage  Loans in the Group I consist of 50.26% of fully
amortizing mortgage loans and 49.74% of Balloon Loans;  consist of approximately
95.70% of loans  secured  by first  liens on the  related  Properties,  with the
remainder  representing second liens;  consist of approximately  93.46% of loans
secured by  primary  residences.  No Group I Mortgage  Loan is more than 59 days
contractually delinquent as of the Cut-Off Date.

                  The Mortgage  Loans in the Group II consist of 98.82% of fully
amortizing  mortgage loans and 1.18% of Balloon Loans;  consist of 100% of loans
secured by first liens on the related  Properties;  and consist of approximately
94.26% of Loans secured by primary residences. No Group II Mortgage Loan is more
than 59 days contractually delinquent as of the Cut-Off Date.





                                      S-19

<PAGE>
<PAGE>



                     Delinquency Experience on the Seller's
                         Portfolio of Mortgage Loans(1)

<TABLE>
<CAPTION>
                                                                                 As of
                                     -----------------------------------------------------------------------------------------------
                                      March        December        June 30,     December     June 30,         December      June 30,
                                     31, 1996      31, 1995         1995         31, 1994      1994           31, 1993       1993
                                     -----------------------------------------------------------------------------------------------
<S>                                    <C>           <C>            <C>           <C>           <C>              <C>           <C>
Number of Mortgage Loans .....         9,170         7,115          4,524         2,756         1,829            983           363

Dollar amount of Mortgage Loans $647,432,120  $506,475,487   $320,202,611  $220,664,420  $147,335,800    $71,604,504   $22,307,501

Delinquency Period
30-59 Days

        % of number of loans (2)        2.91%         3.32%          2.52%         0.87%         1.86%          0.30%          1.65%

        % of dollar amount of loans (3) 2.59%         2.88%          2.08%         0.79%         2.03%          0.31%          1.94%

60-89 days

        % of number of loans (2)        0.77%         0.97%          1.33%         0.07%         0.16%          0.41%          0.55%

        % of dollar amount of loans (3) 0.85%         0.89%          1.12%         0.05%         0.11%          0.42%          0.34%

90 days and over

        % of number of loans (2)        2.09%         1.04%          0.42%         0.22%         0.38%          0.51%          0.28%

        % of dollar amount of loans (3) 2.05%         1.02%          0.46%         0.20%         0.07%          0.26%          0.30%

Foreclosed Properties

        % of number of loans (2)        1.04%         0.82%          0.69%         0.65%         0.27%          0.00%          0.00%

        % of dollar amount of loans (3) 1.13%         0.79%          0.64%         0.74%         0.38%          0.00%          0.00%
</TABLE>

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

(1)               The Mortgage  Loans  comprising  the Seller's  portfolio  were
                  originated  beginning in April 1992. The variable rate program
                  commenced in April 1994.

(2)               The  number  of  delinquent  Mortgage  Loans or the  number of
                  foreclosed  properties as a percentage of the total "Number of
                  Mortgage Loans" as of the date indicated.

(3)               The dollar amount of delinquent  Mortgage  Loans or the dollar
                  amount of  foreclosed  properties as a percentage of the total
                  "Dollar amount of Mortgage Loans" as of the date indicated.




                                      S-20

<PAGE>
<PAGE>



                      LOAN LOSS EXPERIENCE ON THE SELLER'S
                           PORTFOLIO OF MORTGAGE LOANS

                  Prior to June 14, 1995, the Seller experienced no losses since
the Seller's program began.

<TABLE>
<CAPTION>
                                                             For the Twelve Months Ended      For the 3 Months Ended
                                                                       December 31, 1995              March 31, 1996
                                                             -------------------------------------------------------
<S>                                                           <C>                              <C>
Average amount outstanding(1) ...........................                   $336,701,220                 $595,399,419
Gross losses(2) .........................................                        920,001                            0
Recoveries(3) ...........................................                        753,109                            0
Net losses(4) ...........................................                        166,892                            0
Net losses as a percentage of average
  amount outstanding ....................................                            .05%                           0%
</TABLE>

(1)               "Average  Amount   Outstanding"   during  the  period  is  the
                  arithmetic  average of the principal  balances of the mortgage
                  loans  outstanding  on the  last  business  day of each  month
                  during the period.

(2)               "Gross Losses" are the principal amounts of the mortgage loans
                  for each  respective  period which have been  determined to be
                  uncollectible.

(3)               "Recoveries" represent the excess of (x) the sum of recoveries
                  from  liquidation  proceeds and deficiency  judgments over (y)
                  the sum of expenses and accrued interest.

(4)               "Net Losses" represents "Gross Losses" minus "Recoveries".


                  While  the  above   delinquency   and  loan  loss   experience
represents the recent  experience of the Seller's  portfolio of Mortgage  Loans,
there can be no assurance that the future  delinquency  and loan loss experience
on the  Mortgage  Loans  included  in the Pool will be  similar.  The Seller can
neither  quantify  the  impact of any  recent  property  value  declines  on the
Mortgage Loans nor predict whether, to what extent or how long such declines may
continue. In a period of such decline, the rates of delinquencies,  foreclosures
and  losses  on the  Mortgage  Loans  could  be  higher  than  those  heretofore
experienced in the mortgage  lending industry in general.  In addition,  adverse
economic  conditions  (which may or may not affect  real  property  values)  may
affect the timely  payment by borrowers of scheduled  payments of principal  and
interest  on  the  Mortgage  Loans  and,   accordingly,   the  actual  rates  of
delinquencies, foreclosures and losses.

Group I

                  The Mortgage Loans in Group I consist of  approximately  2,221
loans under which the related Mortgaged  Properties are located in 44 states and
the  District  of  Columbia  as set forth  herein.  As of the CutOff  Date,  the
Mortgage Loans in Group I had an aggregate principal balance of $142,258,961.34,
the maximum  principal  balance of any of the Mortgage  Loans in the Group I was
$450,000.00,  the  minimum  principal  balance  thereof was  $9,492.06,  and the
principal balance of the Mortgage Loans in the Group I averaged  $64,051.76.  As
of the Cut-Off  Date,  Coupon Rates on the Mortgage  Loans in the Group I ranged
from 7.75% to 18.25% per annum,  and the  weighted  average  Coupon  Rate of the
Mortgage Loans in the Group I was 11.11% per annum.  As of the Cut-Off Date, the
original  term to stated  maturity of the  Mortgage  Loans in the Group I ranged
from 60 months to 360 months,  the remaining term to stated maturity ranged from
22 months to 360 months,  the weighted  average original term to stated maturity
was 231 months and the weighted  average  remaining term to stated  maturity was
229 months. No Mortgage Loan in the Group I had a stated maturity later than May
1, 2026. 50.26% of the aggregate  principal balance of the Mortgage Loans in the
Group I require  monthly  payments of  principal  that will fully  amortize  the
Mortgage Loans by their  respective  maturity dates, and 49.74% of the aggregate
principal balance of the Mortgage Loans in the Group I are Balloon Loans.

                  The sum of the  percentage  columns set forth in the following
tables may not equal 100% due to rounding.





                                      S-21

<PAGE>
<PAGE>



                             Geographic Distribution
                                     Group I

<TABLE>
<CAPTION>
                                               Number     Aggregate Unpaid
                                                 of       Principal Balance          % of
                                              Mortgage         as of the          Aggregate
State                                          Loans          Cut-Off Date     Principal Balance
- -----                                         ---------  -------------------     ---------------
<S>                                              <C>        <C>               <C>  
Alabama                                          131        $6,652,411.46           4.68%
Arizona                                           20         1,535,529.31           1.08
Arkansas                                           1            85,491.93            .06
California                                        94        11,321,245.22           7.96
Colorado                                          37         1,836,504.16           1.29
Connecticut                                        5           379,888.10            .27
Delaware                                           6           323,513.48            .23
District of Columbia                               4           383,844.86            .27
Florida                                          221        13,669,693.35           9.61
Georgia                                          139         7,941,193.04           5.58
Hawaii                                             3           598,436.20            .42
Idaho                                             23         1,563,403.03           1.10
Illinois                                          83         5,912,574.49           4.16
Indiana                                           90         4,085,042.78           2.87
Iowa                                               4           202,514.92            .14
Kansas                                            34         2,359,613.19           1.66
Kentucky                                          16           856,638.51            .60
Louisiana                                          2            87,892.70            .06
Maryland                                          22         1,945,696.36           1.37
Massachusetts                                     33         2,980,275.18           2.09
Michigan                                         378        21,428,521.95          15.06
Minnesota                                         67         4,711,365.17           3.31
Mississippi                                       13           676,107.22            .48
Missouri                                          59         3,762,393.54           2.64
Montana                                            1           220,396.40            .15
Nebraska                                           1            39,966.29            .03
Nevada                                            10           839,494.56            .59
New Hampshire                                      1            42,000.00            .03
New Jersey                                        39         3,699,720.49           2.60
New Mexico                                        14         1,014,193.03            .71
New York                                          28         3,243,982.56           2.28
North Carolina                                    55         3,211,352.13           2.26
Ohio                                             179         9,549,113.63           6.71
Oklahoma                                           5           505,532.97            .36
Oregon                                            24         1,834,252.90           1.29
Pennsylvania                                      40         2,529,642.62           1.78
Rhode Island                                      19         1,239,746.09            .87
South Carolina                                    94         4,503,376.29           3.17
Tennessee                                         72         3,825,552.32           2.69
Texas                                             46         3,969,616.37           2.79
Utah                                              39         2,438,215.20           1.71
Virginia                                          11           756,294.96            .53
Washington                                        30         1,983,883.05           1.39
Wisconsin                                         27         1,496,839.33           1.05
Wyoming                                            1            16,000.00            .01
- --------------------------------------------------------------------------------------------
TOTAL                                          2,221      $142,258,961.34         100.00%
=============================================================================================
</TABLE>

                  The combined  loan-to-value  ratio of a Mortgage Loan is equal
to the ratio  (expressed  as a  percentage)  of (x) the sum of the (i)  original
principal  balance  of such  Mortgage  Loan and (ii) the  outstanding  principal
balances of any senior  mortgage  loans  (computed at the date of origination of
such  Mortgage  Loan)  and (y) the  appraised  value  of the  related  Mortgaged
Property at the time of  origination or in the case of a purchase money mortgage
loan the  lesser of the  purchase  price or the  appraised  value at the time of
origination (the "Combined  Loan-to-Value  Ratio").  The Combined  Loan-to-Value
Ratios are distributed as follows:



                                      S-22

<PAGE>
<PAGE>



                    Combined Loan-To-Value Ratio Distribution
                                     Group I

<TABLE>
<CAPTION>
                                                  Number    Aggregate Unpaid
                                                   of       Principal Balance          % of
Range of Combined                                Mortgage      as of the             Aggregate
Loan-to-Value Ratios                               Loans      Cut-Off Date        Principal Balance
- --------------------                             ---------    -----------------   ----------------- 
<S>                                               <C>        <C>                 <C>     
5.01 to 10.00                                        1     $     31,370.15             .02%
10.01 to 15.00                                       3           49,967.71             .04
15.01 to 20.00                                       7          105,251.75             .07
20.01 to 25.00                                      15          307,428.03             .22
25.01 to 30.00                                      17          500,999.32             .35
30.01 to 35.00                                      25          758,844.33             .53
35.01 to 40.00                                      34        1,118,115.75             .79
40.01 to 45.00                                      44        1,891,091.38            1.33
45.01 to 50.00                                      65        2,063,760.60            1.45
50.01 to 55.00                                      66        3,315,751.09            2.33
55.01 to 60.00                                     121        5,576,604.31            3.92
60.01 to 65.00                                     169        9,906,601.88            6.96
65.01 to 70.00                                     262       15,273,886.72           10.74
70.01 to 75.00                                     354       21,922,297.70           15.41
75.01 to 80.00                                     744       53,697,522.83           37.75
80.01 to 85.00                                     211       17,738,201.95           12.47
85.01 to 90.00                                      83        8,001,265.84            5.62
- -----------------------------------------------------------------------------------------------
TOTAL                                            2,221     $142,258,961.34          100.00%
===============================================================================================
</TABLE>


                  The Combined  Loan-to-Value Ratios shown above were calculated
based upon the appraised  values of the Properties at the time of origination of
the Mortgage  Loans or in the case of a purchase  money mortgage loan the lesser
of the purchase  price or the appraised  value at the time of  origination  (the
"Appraised  Values").  No assurance  can be given that values of the  Properties
have remained or will remain at their levels on the dates of  origination of the
related Mortgage Loans. If the residential real estate market should  experience
an overall decline in property values such that the unpaid principal balances of
the Mortgage Loans,  together with the unpaid  principal  balances of any senior
mortgage loans, become equal to or greater than the value of the Properties, the
actual  rates of  delinquencies,  foreclosures  and losses  could be higher than
those now generally experienced in the mortgage lending industry.







                                      S-23

<PAGE>
<PAGE>



                            Coupon Rate Distribution
                                     Group I

<TABLE>
<CAPTION>
                                         Number       Aggregate Unpaid
                                          of          Principal Balance             % of
Range of                                Mortgage          as of the               Aggregate
Coupon Rates (%)                         Loans           Cut-Off Date          Principal Balance
- ----------------                        --------      -----------------        ------------------
<S>                                    <C>            <C>                       <C> 
 7.51 to  8.00%                              4          $    201,466.30                .14%
 8.01 to  8.50                              21             1,600,265.50               1.12
 8.51 to  9.00                              70             4,809,190.57               3.38
 9.01 to  9.50                             118             9,337,042.62               6.56
 9.51 to 10.00                             263            20,023,529.77              14.08
10.01 to 10.50                             239            15,874,373.01              11.16
10.51 to 11.00                             358            24,768,719.52              17.41
11.01 to 11.50                             254            15,817,680.81              11.12
11.51 to 12.00                             280            18,135,028.96              12.75
12.01 to 12.50                             190            10,713,622.08               7.53
12.51 to 13.00                             189             9,669,852.60               6.80
13.01 to 13.50                              84             4,351,077.65               3.06
13.51 to 14.00                              69             3,733,583.05               2.62
14.01 to 14.50                              38             1,307,763.97                .92
14.51 to 15.00                              30             1,393,320.66                .98
15.01 to 15.50                               4               178,701.40                .13
15.51 to 16.00                               2                61,495.98                .04
16.01 to 16.50                               3                87,021.81                .06
16.51 to 17.00                               3               160,225.08                .11
17.51 to 18.00                               1                20,000.00                .01
18.01 to 18.50                               1                15,000.00                .01
- ---------------------------------------------------------------------------------------------
TOTAL                                    2,221          $142,258,961.34             100.00%
==============================================================================================
</TABLE>




                                      S-24

<PAGE>
<PAGE>



        Distribution of Unpaid Principal Balances as of the Cut-Off Date
                                     Group I

<TABLE>
<CAPTION>
                                     Number          Aggregate Unpaid
                                       of            Principal Balance           % of
Range of Unpaid                     Mortgage              as of the            Aggregate
Principal Balances ($)               Loans              Cut-Off Date        Principal Balance
- ----------------------              --------         ------------------     ------------------
<S>                              <C>              <C>                      <C>   
       0.00  to  $ 50,000.00         1,072            $  35,881,641.17         25.22%
$ 50,000.01  to   100,000.00           816               56,893,495.55         39.99
 100,000.01  to   150,000.00           223               27,061,105.95         19.02
 150,000.01  to   200,000.00            65               11,278,771.15          7.93
 200,000.01  to   250,000.00            30                6,714,402.72          4.72
 250,000.01  to   300,000.00            12                3,346,591.70          2.35
 300,000.01  to   350,000.00             2                  632,953.10           .44
 400,000.01  to   450,000.00             1                  450,000.00           .32
- -----------------------------------------------------------------------------------------------
TOTAL                                2,221             $142,258,961.34        100.00%
================================================================================================
</TABLE>


                        Lien Status and Occupancy Status
                                     Group I

<TABLE>
<CAPTION>
                                     Number          Aggregate Unpaid
                                       of            Principal Balance           % of
Lien Status and                     Mortgage              as of the            Aggregate
Occupancy Status                     Loans              Cut-Off Date        Principal Balance
- ----------------------              --------         ------------------     ------------------
<S>                               <C>                <C>                    <C>
First Lien   Owner Occupied          1,856            $127,172,704.71            89.40%

             Non-Owner Occupied        172               8,971,939.47             6.31

Second Lien  Owner Occupied            182               5,782,469.54             4.06
           
             Non-Owner Occupied         11                 331,847.62              .23
- ------------------------------------------------------------------------------------------------
TOTAL                                2,221            $142,258,961.34           100.00%
================================================================================================
</TABLE>



      Distribution of Age (in months) from Origination to the Cut-Off Date
                                     Group I

<TABLE>
<CAPTION>
                                     Number          Aggregate Unpaid
                                       of            Principal Balance           % of
Months Elapsed                      Mortgage              as of the            Aggregate
Since Origination                    Loans              Cut-Off Date        Principal Balance
- ----------------------              --------         ------------------     ------------------
<S>                               <C>                <C>                    <C>
       0     < Age  <=       6          2,188          $140,057,101.69           98.45%
       6     < Age  <=      12             21               921,518.24             .65
      12     < Age  <=      18              1                40,230.49             .03
      18     < Age  <=      24              3               359,001.57             .25
      24     < Age  <=      30              4               642,655.96             .45
      30     < Age  <=      36              2               187,991.72             .13
      36     < Age  <=      42              1                21,820.41             .02
     156     < Age  <=     168              1                28,641.26             .02
- ----------------------------------------------------------------------------------------------
TOTAL                                   2,221          $142,258,961.34          100.00%
==============================================================================================
</TABLE>





                                      S-25

<PAGE>
<PAGE>



                                  Property Type
                                     Group I

<TABLE>
<CAPTION>
                                     Number          Aggregate Unpaid
                                       of            Principal Balance           % of
                                    Mortgage              as of the            Aggregate
Property Type                        Loans              Cut-Off Date        Principal Balance
- ----------------------              --------         ------------------     ------------------
<S>                               <C>                <C>                    <C>
Single-family                        2,012            $129,758,674.35           91.21%
Modular Housing                         10                 451,935.41             .32
Manufactured Housing                    42               2,019,065.49            1.42
FUD                                      8                 655,039.82             .46
SF Row House                            16               1,170,457.66             .82
Townhouse                               16               1,058,202.95             .74
Duplex                                  67               4,389,683.81            3.09
Condominium                             40               2,066,794.56            1.45
2-4 family                              10                 689,107.29             .48
- ----------------------------------------------------------------------------------------------
TOTAL                                2,221            $142,258,961.34          100.00%
==============================================================================================
</TABLE>


                   Distribution of Remaining Term to Maturity
                       (in months) as of the Cut-Off Date
                                     Group I

<TABLE>
<CAPTION>
                                     Number          Aggregate Unpaid
                                       of            Principal Balance           % of
Months Remaining                    Mortgage              as of the            Aggregate
to Maturity                          Loans              Cut-Off Date        Principal Balance
- ----------------------              --------         ------------------     ------------------
<S>                               <C>                <C>                    <C>
   12  < Rem Term <=  24                1                  $21,820.41             .02%
   24  < Rem Term <=  36                1                   24,790.26             .02
   48  < Rem Term <=  60                4                  105,831.43             .07
   72  < Rem Term <=  84                2                   29,562.21             .02
   84  < Rem Term <=  96                2                   31,406.36             .02
  108  < Rem Term <= 120               51                1,324,008.98             .93
  144  < Rem Term <= 156                4                  597,804.94             .42
  156  < Rem Term <= 168                3                  319,646.92             .22
  168  < Rem Term <= 180            1,402               90,789,390.65           63.82
  192  < Rem Term <= 204                1                   28,641.26             .02
  204  < Rem Term <= 216                1                   45,704.65             .03
  228  < Rem Term <= 240              227               12,087,550.89            8.50
  324  < Rem Term <= 336                1                  241,932.97             .17
  348  < Rem Term <= 360              521               36,610,869.41           25.74
- ----------------------------------------------------------------------------------------------
TOTAL                               2,221             $142,258,961.34          100.00%
==============================================================================================
</TABLE>


Group II

                  The Mortgage  Loans in Group II consist of  approximately  684
loans under which the related Mortgaged  Properties are located in 41 states and
the  District  of  Columbia  as set forth  herein.  As of the CutOff  Date,  the
Mortgage Loans in Group II had an aggregate principal balance of $68,344,659.70,
the  maximum  principal  balance  of any of the  Mortgage  Loans in Group II was
$542,126.70,  the  minimum  principal  balance  thereof was  $10,000.00  and the
principal balance of the Mortgage Loans in the Group II averaged $99,919.09.  As
of the Cut-Off Date,  Coupon Rates of the Mortgage  Loans in the Group II ranged
from 6.70% per annum to 14.25% per annum.  As of the Cut-Off Date,  the weighted
average  Coupon  Rate of the  Mortgage  Loans in Group II was  9.44%.  As of the
Cut-Off Date,  margins of the Mortgage  Loans in the Group II ranged from 3.375%
per annum to 10.225% per annum, and the weighted  average margin was 6.089%.  As
of the Cut-Off  Date,  the  maximum  coupons of the  Mortgage  Loans in Group II
ranged  from  13.50%  per annum to 20.75% per annum,  and the  weighted  average
maximum  coupon was 16.068%.  60.83% of the aggregate  principal  balance of the
Mortgage Loans in Group II had a periodic interest rate cap of 1%, and 25.68% of
the aggregate





                                      S-26

<PAGE>
<PAGE>



principal balance of the Mortgage Loans in Group II had a periodic interest rate
cap of 1.5%, 11.65% of the aggregate  principal balance of the Mortgage Loans in
Group II were fixed  rate  loans  that,  in 2 years  from  origination,  will be
converted  into  variable rate loans with an interest rate cap of 3% on the date
of such conversion and with a periodic  interest rate cap of 1% thereafter,  and
1.85% of the aggregate  principal balance of the Mortgage Loans in Group II were
fixed rate loans  that,  in 3 years from  origination,  will be  converted  into
variable  rate  loans  with  an  interest  rate  cap of 3% on the  date  of such
conversion and with a periodic interest rate cap of 1% thereafter.

                  As of the Cut-Off Date,  the original term to stated  maturity
of the  Mortgage  Loans in Group II ranged  from 120 months to 360  months,  the
remaining  term to stated  maturity  ranged from 118 months to 360  months,  the
weighted  average  original  term to  stated  maturity  was 355  months  and the
weighted average  remaining term to stated maturity was 354 months.  No Mortgage
Loan in Group II had a stated  maturity  later than May 1,  2026.  98.82% of the
aggregate  principal  balance of the Mortgage Loans in Group II require  monthly
payments of  principal  that will fully  amortize  the  Mortgage  Loans by their
respective  dates and 1.18% of the aggregate  principal  balance of the Mortgage
Loans in Group II are Balloon Loans.

                  The  Coupon  Rates  of  Mortgage  Loans  in  Group  II  adjust
semi-annually based on six month LIBOR.



                                      S-27

<PAGE>
<PAGE>




                  The sum of the percentage columns set forth on the following
                  tables may not equal 100% due to rounding.

                             Geographic Distribution
                                    Group II

<TABLE>
<CAPTION>
                                           Number      Aggregate Unpaid
                                            of         Principal Balance             % of
                                         Mortgage          as of the               Aggregate
State                                      Loans         Cut-Off Date          Principal Balance
- -----                                    --------      ------------------      -------------------
<S>                                   <C>           <C>                          <C> 
Alabama                                      6          $   360,376.98                  .53%
Arizona                                     21            1,946,315.91                 2.85
California                                 121           17,639,520.02                25.81
Colorado                                     8              967,271.00                 1.42
Connecticut                                  6              504,072.69                  .74
District of Columbia                         4              253,709.47                  .37
Florida                                     16            1,424,639.35                 2.08
Georgia                                      2              118,300.00                  .17
Hawaii                                       1              207,000.00                  .30
Idaho                                       12              696,031.12                 1.02
Illinois                                     8            1,020,497.33                 1.49
Indiana                                     15              743,160.82                 1.09
Iowa                                         2              184,800.00                  .27
Kansas                                       1               76,000.00                  .11
Kentucky                                     2              163,414.99                  .24
Maryland                                    25            3,085,903.57                 4.52
Massachusetts                               19            2,320,982.93                 3.40
Michigan                                   140            8,138,062.62                11.91
Minnesota                                   12              969,567.45                 1.42
Missouri                                     1               35,993.93                  .05
Montana                                      3              177,854.19                  .26
Nebraska                                     1              140,000.00                  .20
Nevada                                       8            1,047,787.50                 1.53
New Hampshire                                2               86,092.90                  .13
New Jersey                                  15            2,032,488.24                 2.97
New Mexico                                   5              464,422.45                  .68
New York                                     5              712,980.80                 1.04
North Carolina                               1              208,250.00                  .30
Ohio                                         8              642,269.95                  .94
Oregon                                      27            2,954,046.60                 4.32
Pennsylvania                                 9              914,770.38                 1.34
Rhode Island                                27            2,562,013.34                 3.75
South Carolina                               5              296,531.02                  .43
South Dakota                                 4              201,720.00                  .30
Tennessee                                    5              538,575.99                  .79
Texas                                       22            2,929,257.77                 4.29
Utah                                        42            4,133,088.41                 6.05
Virginia                                    11            1,870,491.33                 2.74
Washington                                  37            4,046,163.41                 5.92
West Virginia                                1               94,396.82                  .14
Wisconsin                                   23            1,383,338.42                 2.02
Wyoming                                      1               52,500.00                  .08
- ------------------------------------------------------------------------------------------------------
TOTAL                                      684          $68,344,659.70               100.00%
======================================================================================================
</TABLE>






                                      S-28

<PAGE>
<PAGE>




                  The combined  loan-to-value  ratio of a Mortgage Loan is equal
to the ratio  (expressed  as a  percentage)  of (x) the sum of the (i)  original
principal  balance  of such  Mortgage  Loan and (ii) the  outstanding  principal
balances of any senior  mortgage  loans  (computed at the date of origination of
such  Mortgage  Loan)  and (y) the  appraised  value  of the  related  Mortgaged
Property at the time of  origination or in the case of a purchase money mortgage
loan the  lesser of the  purchase  price or the  appraised  value at the time of
origination (the "Combined  Loan-to-Value  Ratio").  The Combined  Loan-to-Value
Ratios are distributed as follows:

                    Combined Loan-To-Value Ratio Distribution
                                    Group II


<TABLE>
<CAPTION>
                                     Number          Aggregate Unpaid
                                       of            Principal Balance           % of
 Range of Combined                  Mortgage              as of the            Aggregate
Loan-to-Value Ratios                 Loans              Cut-Off Date        Principal Balance
- ----------------------              --------         ------------------     ------------------
<S>                                 <C>              <C>                    <C>   
    15.01 to 20.00                      3           $   119,925.07                .18%
    20.01 to 25.00                      1                46,000.00                .07
    25.01 to 30.00                      5               162,450.78                .24
    30.01 to 35.00                      2                67,500.00                .10
    35.01 to 40.00                      3               108,500.00                .16
    40.01 to 45.00                     14               941,203.51               1.38
    45.01 to 50.00                     26             1,701,209.52               2.49
    50.01 to 55.00                     11               856,872.07               1.25
    55.01 to 60.00                     29             1,891,548.23               2.77
    60.01 to 65.00                     59             5,005,372.47               7.32
    65.01 to 70.00                     80             7,299,107.50              10.68
    70.01 to 75.00                    121            12,856,774.57              18.81
    75.01 to 80.00                    219            22,762,818.31              33.31
    80.01 to 85.00                     62             7,445,431.87              10.89
    85.01 to 90.00                     49             7,079,945.80              10.36
- ----------------------------------------------------------------------------------------------
TOTAL                                 684           $68,344,659.70             100.00%
==============================================================================================
</TABLE>

                  The Combined  Loan-to-Value Ratios shown above were calculated
based upon the appraised  values of the Properties at the time of origination of
the Mortgage  Loans or in the case of a purchase  money mortgage loan the lesser
of the purchase  price or the appraised  value at the time of  origination  (the
"Appraised  Values").  No assurance  can be given that values of the  Properties
have remained or will remain at their levels on the dates of  origination of the
related Mortgage Loans. If the residential real estate market should  experience
an overall decline in property values such that the unpaid principal balances of
the Mortgage Loans,  together with the unpaid  principal  balances of any senior
mortgage loans, become equal to or greater than the value of the Properties, the
actual  rates of  delinquencies,  foreclosures  and losses  could be higher than
those now generally experienced in the mortgage lending industry.







                                      S-29

<PAGE>
<PAGE>



        Distribution of Unpaid Principal Balances as of the Cut-Off Date
                                    Group II

<TABLE>
<CAPTION>
                                                  Number          Aggregate Unpaid             % of
                                                    of            Principal Balance          Aggregate
                Range of Unpaid                   Mortgage              as of the            Principal
            Principal Balances ($)                 Loans              Cut-Off Date            Balance
           ----------------------                --------         ------------------         ----------
<S>                                              <C>            <C>                     <C>
          0 to $50,000.00                           136           $  4,919,344.38             7.20%
$ 50,000.01 to 100,000.00                           289             21,749,301.63            31.82
 100,000.01 to 150,000.00                           148             17,974,079.79            26.30
 150,000.01 to 200,000.00                            59             10,067,743.00            14.73
 200,000.01 to 250,000.00                            32              7,128,617.90            10.43
 250,000.01 to 300,000.00                            11              3,055,609.60             4.47
 300,000.01 to 350,000.00                             4              1,318,165.80             1.93
 350,000.01 to 400,000.00                             2                720,670.90             1.05
 400,000.01 to 450,000.00                             2                869,000.00             1.27
 500,000.01 to 550,000.00                             1                542,126.70              .79
- -----------------------------------------------------------------------------------------------------------
TOTAL                                               684            $68,344,659.70           100.00%
===========================================================================================================
</TABLE>



                        Lien Status and Occupancy Status
                                    Group II

<TABLE>
<CAPTION>
                                   Number          Aggregate Unpaid
                                    of            Principal Balance           % of
Lien Status and                   Mortgage              as of the            Aggregate
Occupancy Status                   Loans              Cut-Off Date        Principal Balance
- ----------------                  --------         ------------------     ------------------
<S>                               <C>              <C>                    <C>
First Lien   Owner Occupied          639            $64,423,963.50              94.26%

             Non-Owner Occupied       45              3,920,696.20               5.74
- ----------------------------------------------------------------------------------------------
TOTAL                                684            $68,344,659.70             100.00%
==============================================================================================
</TABLE>



      Distribution of Age (in months) from Origination to the Cut-Off Date
                                    Group II

<TABLE>
<CAPTION>
                                   Number          Aggregate Unpaid
                                    of            Principal Balance           % of
Months Elapsed                    Mortgage              as of the            Aggregate
Since Origination                   Loans              Cut-Off Date        Principal Balance
- ----------------                  --------         ------------------     ------------------
<S>                             <C>            <C>                     <C>
0   < Age <= 6                      681               $68,047,885.14           99.57%

6   < Age <= 12                        3                   296,774.56             .43

- ---------------------------------------------------------------------------------------------
TOTAL                               684               $68,344,659.70          100.00%
=============================================================================================
</TABLE>







                                      S-30

<PAGE>
<PAGE>



                                  Property Type
                                    Group II

<TABLE>
<CAPTION>
                                          Number       Aggregate Unpaid
                                           of          Principal Balance          % of
                                         Mortgage          as of the            Aggregate
Property Type                             Loans          Cut-Off Date       Principal Balance
- -------------                           ---------      -----------------    ------------------
<S>                                        <C>          <C>                    <C>   
Single-family                              607          $61,981,084.79         90.69%
Modular Housing                              2               90,020.41           .13
Manufactured Housing                        10              713,270.44          1.04
PUD                                          2              212,081.42           .31
SF Row House                                 5              743,402.24          1.09
Townhouse                                   14            1,248,093.76          1.83
Duplex                                      24            1,562,173.33          2.29
Condominium                                 19            1,741,333.31          2.55
2-4 Family                                   1               53,200.00           .08
- ----------------------------------------------------------------------------------------------
TOTAL                                      684          $68,344,659.70        100.00%
==============================================================================================
</TABLE>



                   Distribution of Remaining Term to Maturity
                       (in months) as of the Cut-Off Date
                                    Group II

<TABLE>
<CAPTION>
                                        Number         Aggregate Unpaid
                                         of            Principal Balance           % of
       Months Remaining                Mortgage            as of the             Aggregate
         to Maturity                     Loans            Cut-Of Date        Principal Balance
       ----------------                --------        -----------------     -----------------
<S>                                    <C>             <C>                   <C>
108  <  Rem Term  <=  120                  3              $    61,248.09            .09%
168  <  Rem Term  <=  180                 26                1,739,760.73           2.55
228  <  Rem Term  <=  240                  2                   84,430.15            .12
348  <  Rem Term  <=  360                653               66,459,220.73          97.24
- ----------------------------------------------------------------------------------------------
TOTAL                                    684              $68,344,659.70        100.00%
==============================================================================================
</TABLE>







                                      S-31

<PAGE>
<PAGE>



                      Distribution of Current Coupon Rates
                             as of the Cut Off Date
                                    Group II

<TABLE>
<CAPTION>
                                             Number      Aggregate Unpaid
                                               of        Principal Balance
                                            Mortgage          as of the              % of Aggregate
Current Coupon Rates (%)                      Loans         Cut-Off Date            Principal Balance
- ------------------------                    --------     -------------------        -----------------
<S>                                        <C>           <C>                        <C> 
 6.50% to  7.00%                                1         $    60,000.00                 .09%
 7.01  to  7.50                                 6             731,242.58                1.07
 7.51  to  8.00                                36           3,971,214.58                5.81
 8.01  to  8.50                                66           8,511,057.37               12.45
 8.51  to  9.00                               143          15,569,844.97               22.78
 9.01  to  9.50                               115          11,687,951.64               17.10
 9.51  to 10.00                               117          12,217,873.15               17.88
10.01  to 10.50                                69           6,285,985.90                9.20
10.51  to 11.00                                56           4,834,891.11                7.07
11.01  to 11.50                                20           1,744,524.16                2.55
11.51  to 12.00                                27           1,446,166.35                2.12
12.01  to 12.50                                 7             346,322.53                 .51
12.51  to 13.00                                10             451,074.93                 .66
13.01  to 13.50                                 2              72,000.00                 .11
13.51  to 14.00                                 8             385,082.85                 .56
14.01  to 14.50                                 1              29,427.58                 .04
- -----------------------------------------------------------------------------------------------------
TOTAL                                         684         $68,344,659.70              100.00%
=====================================================================================================
</TABLE>


                      Distribution of Maximum Coupon Rates
                                    Group II

<TABLE>
<CAPTION>
                                             Number      Aggregate Unpaid
                                               of        Principal Balance
                                            Mortgage          as of the             % of Original Pool
Maximum Coupon Rates (%)                      Loans         Cut-Off Date            Principal Balance
- ------------------------                    --------     -------------------        -----------------
<S>                                        <C>           <C>                        <C> 
13.00% to 13.50%                                2            $   175,409.18                    .26%
13.51 to 14.00                                  5                472,300.00                    .69
14.01 to 14.50                                 22              2,851,423.95                   4.17
14.51 to 15.00                                 85              8,922,404.34                  13.06
15.01 to 15.50                                 87              9,999,953.13                  14.63
15.51 to 16.00                                144             15,496,016.45                  22.67
16.01 to 16.50                                112             10,795,836.10                  15.80
16.51 to 17.00                                 93              8,929,093.93                  13.06
17.01 to 17.50                                 45              4,459,887.63                   6.53
17.51 to 18.00                                 46              3,640,557.99                   5.33
18.01 to 18.50                                 16              1,097,606.99                   1.61
18.51 to 19.00                                 15                931,659.58                   1.36
19.01 to 19.50                                  2                 72,000.00                    .11
19.51 to 20.00                                  8                414,582.85                    .61
20.01 to 20.50                                  1                 29,427.58                    .04
20.51 to 21.00                                  1                 56,500.00                    .08
- -----------------------------------------------------------------------------------------------------
TOTAL                                         684            $68,344,659.70                 100.00%
=====================================================================================================
</TABLE>







                                      S-32

<PAGE>
<PAGE>



                             Distribution of Margins
                             as of the Cut Off Date
                                    Group II

<TABLE>
<CAPTION>
                                             Number      Aggregate Unpaid
                                               of        Principal Balance
                                            Mortgage          as of the              % of Aggregate
Margins (%)                                  Loans         Cut-Off Date            Principal Balance
- ------------------------                    --------     -------------------        -----------------
<S>                                        <C>           <C>                        <C> 
  3.25% < Margin <= 3.50%                      1         $   128,376.60                  .19%
  3.75  < Margin <= 4.00                      12           1,546,268.23                 2.26
  4.00  < Margin <= 4.25                       5             474,786.67                  .69
  4.25  < Margin <= 4.50                      14           1,725,634.43                 2.52
  4.50  < Margin <= 4.75                      22           2,889,648.20                 4.23
  4.75  < Margin <= 5.00                      30           3,612,854.87                 5.29
  5.00  < Margin <= 5.25                      38           3,612,254.27                 5.29
  5.25  < Margin <= 5.50                      47           4,758,251.71                 6.96
  5.50  < Margin <= 5.75                      64           7,338,819.66                10.74
  5.75  < Margin <= 6.00                      75           8,404,807.35                12.30
  6.00  < Margin <= 6.25                      65           6,815,340.88                 9.97
  6.25  < Margin <= 6.50                      79           8,248,681.24                12.07
  6.50  < Margin <= 6.75                      50           4,566,260.63                 6.68
  6.75  < Margin <= 7.00                      52           4,413,129.43                 6.46
  7.00  < Margin <= 7.25                      35           3,156,348.93                 4.62
  7.25  < Margin <= 7.50                      23           1,911,720.74                 2.80
  7.50  < Margin <= 7.75                      20           1,461,377.27                 2.14
  7.75  < Margin <= 8.00                      18           1,305,244.59                 1.91
  8.00  < Margin <= 8.25                      11             564,112.60                  .83
  8.25  < Margin <= 8.50                       7             702,468.20                 1.03
  8.50  < Margin <= 8.75                       7             369,027.02                  .54
  8.75  < Margin <= 9.00                       2              58,500.00                  .09
  9.00  < Margin <= 9.25                       3             146,936.54                  .21
  9.25  < Margin <= 9.50                       3              97,409.64                  .14
 10.00  < Margin <=10.25                       1              36,400.00                  .05
- ------------------------------------------------------------------------------------------------------
TOTAL                                        684         $68,344,659.70               100.00%
=====================================================================================================
</TABLE>



                          Next Interest Adjustment Date
                                    Group II

<TABLE>
<CAPTION>
                                                         Aggregate Unpaid
                                            Number of    Principal Balance
Next Interest                               Mortgage          as of the              % of Aggregate
Adjustment Date                              Loans         Cut-Off Date            Principal Balance
- ------------------------                    --------     -------------------        -----------------
<S>                                        <C>           <C>                        <C> 
05/21/96                                        1          $    94,610.65                     .14%
06/01/96                                       17            1,487,509.86                    2.18
07/01/96                                       79            8,222,664.41                   12.03
08/01/96                                      147           14,741,030.37                   21.57
09/01/96                                      118           10,379,992.66                   15.19
10/01/96                                      162           16,367,394.70                   23.95
11/01/96                                       89            7,826,044.96                   11.45
10/01/97                                        1               97,641.11                     .14
03/01/98                                        1              140,000.00                     .20
04/01/98                                       40            5,123,753.90                    7.50
05/01/98                                       17            2,599,150.00                    3.80
03/01/99                                        3              260,864.29                     .38
04/01/99                                        9            1,004,002.79                    1.47
- -----------------------------------------------------------------------------------------------------
TOTAL                                         684          $68,344,659.70                  100.00%
=====================================================================================================
</TABLE>






                                      S-33

<PAGE>
<PAGE>



                             Distribution of Minimum
                                  Coupon Rates
                                    Group II

<TABLE>
<CAPTION>
                                            Number        Aggregate Unpaid
                                             of           Principal Balance
     Minimum                               Mortgage           as of the          % of Aggregate
Coupon Rates (%)                             Loans          Cut-Off Date         Principal Balance
- --------------------                       ---------      ------------------     ------------------
<S>                                          <C>           <C>                         <C> 
 6.00% to  6.50%                               3          $   268,796.40                 .39%
 6.51  to  7.00                                5              607,500.00                 .89
 7.01  to  7.50                                8            1,085,809.68                1.59
 7.51  to  8.00                               39            4,192,264.58                6.13
 8.01  to  8.50                               69            8,501,688.24               12.44
 8.51  to  9.00                              143           15,594,440.71               22.82
 9.01  to  9.50                              109           11,245,918.68               16.45
 9.51  to 10.00                              115           11,992,027.41               17.55
10.01  to 10.50                               68            6,071,165.42                8.88
10.51  to 11.00                               52            4,407,281.11                6.45
11.01  to 11.50                               18            1,647,693.23                2.41
11.51  to 12.00                               27            1,446,166.35                2.12
12.01  to 12.50                                7              346,322.53                 .51
12.51  to 13.00                               10              451,074.93                 .66
13.01  to 13.50                                2               72,000.00                 .11
13.51  to 14.00                                8              385,082.85                 .56
14.01  to 14.50                                1               29,427.58                 .04
- ---------------------------------------------------------------------------------------------------
TOTAL                                        684          $68,344,659.70              100.00%
===================================================================================================
</TABLE>



The Mortgage Loan Program -- Underwriting Standards; Representations

                  The  Mortgage  Loans  were  acquired  by the  Seller  from  97
Unaffiliated  Originators.  Not more  than 11% of the  Original  Pool  Principal
Balance  represents  Mortgage  Loans  purchased  from  any  single  Unaffiliated
Originator.  All of the  Mortgage  Loans  were  originated  or  acquired  by the
Originators  generally in accordance with underwriting  criteria satisfactory to
the Seller.

                  The  Seller  will make  representations  and  warranties  with
respect to the Mortgage  Loans sold to the Trust as of the Closing Date pursuant
to the  Securitization  Sponsorship  Agreement  and the  Pooling  and  Servicing
Agreement.  The Seller may be obligated  to  repurchase  the  Mortgage  Loans in
respect  of which a breach of  representation  or  warranty  has  occurred.  See
"Mortgage Loan Program" in the accompanying Prospectus.

                  AFL's  Guidelines,  as  identified  in the  Prospectus  as the
Equicon  Mortgage  Loan  Program,  provide  that each  borrower  is  required to
provide, and the Originator is generally required to verify,  personal financial
information.  The borrower's total monthly obligations  (including principal and
interest on each mortgage, tax assessments, other loans, charge accounts and all
other scheduled  indebtedness)  should not exceed 60% of the borrower's  monthly
income.  Borrowers who are salaried  employees must provide  current  employment
information,  in addition to recent employment history.  The Originator verifies
this  information for salaried  borrowers based on a current pay stub and either
(i) a written verification of income signed by their employer or (ii) two years'
W-2 forms. A  self-employed  applicant is generally  required to be successfully
self-employed  in the same  field for a minimum of two  years.  A  self-employed
borrower is generally required to provide financial statements and signed copies
of federal income tax returns  (including  schedules)  filed for the most recent
two years. The borrower's  debt-to-income ratio is calculated based on income as
generally verified by the Originator and must be reasonable.






                                      S-34

<PAGE>
<PAGE>



                  The Mortgage Loans were underwritten  pursuant to the Seller's
"Full Documentation  Program,"  "Alternative Income  Documentation  Program" and
"Stated  Income  Program," as set forth in AFL's  Guidelines.  Under each of the
programs,  the  Originator  reviews  the  loan  applicant's  source  of  income,
calculates the amount of income from sources  indicated on the loan  application
or  similar  documentation,   reviews  the  credit  history  of  the  applicant,
calculates the debt service-to-income ratio to determine the applicant's ability
to repay the loan,  reviews the type and use of the property  being financed and
reviews the property for  compliance  with its  standards.  In  determining  the
ability  of the  applicant  to repay  an  adjustable  rate  Mortgage  Loan,  the
Originators use a rate (the "Qualifying Rate") that generally is a rate equal to
the fully-indexed Mortgage interest rate for such adjustable rate Mortgage Loan.
AFL's  Guidelines  are applied in a  standardized  procedure  that complies with
applicable federal and state laws and regulations.

                  Under  the Full  Documentation  Program,  the  income  of each
applicant  and the  source  of funds (if any)  required  to be  deposited  by an
applicant  into a bank account will be verified by the  Originators.  Applicants
are  generally  required  to submit a current  pay stub and either (i) a written
verification  of income  signed by their  employer or (ii) two years' W-2 forms.
Under the Alternative Income Documentation Program, a self-employed applicant is
required to provide the applicant's  business'  profit and loss  statement,  and
bank account  statements  supporting  such statement for the prior calendar year
and any completed  calendar  quarter of the current year and a current copy of a
business  license.  Both the  Alternative  Income  Program and the Stated Income
Program generally require (i) that the applicant's  income be reasonable for its
business/profession,  (ii) that the  business  has been in  existence  for three
years or more and (iii) that the  loan-to-value  ratio be reduced.  In addition,
the Mortgage Loan will generally improve the applicant's cash flow. Verification
of the source of funds (if any) required to be deposited by the applicant into a
bank account is generally required under all documentation  programs in the form
of a standard verification of deposit or two months' consecutive bank statements
or other  acceptable  documentation.  Twelve months'  mortgage payment or rental
history is generally  required to be verified by the applicant's  current lender
or landlord. If appropriate  compensating factors exist, the Originators and the
Seller may waive certain documentation requirements for individual applicants.

                  MATURITY, PREPAYMENT AND YIELD CONSIDERATIONS

Class A Certificates

                  The weighted  average life of, and, if purchased at other than
par, the yield to maturity on, a Class A Certificate will be directly related to
the rate of payment of principal of the Mortgage  Loans in the related  Mortgage
Loan  Group,  including  for  this  purpose  Prepayments,  liquidations  due  to
defaults, casualties and condemnations, and repurchases of Mortgage Loans by the
Seller, or purchases of Mortgage Loans by the Master Servicer or a Sub-Servicer.
The  Mortgage  Loans in the  related  Mortgage  Loan Group may be prepaid by the
related  obligors on the Notes  ("Mortgagors")  at any time.  The actual rate of
principal  prepayments  on pools of mortgage loans is influenced by a variety of
economic, tax, geographic,  demographic, social, legal and other factors and has
fluctuated  considerably  in recent  years.  In addition,  the rate of principal
prepayments  may differ  among  pools of mortgage  loans at any time  because of
specific  factors  relating  to  the  mortgage  loans  in the  particular  pool,
including,  among other things,  the age of the mortgage  loans,  the geographic
locations of the properties  securing the loans,  the extent of the  mortgagors'
equity in such  properties,  and changes in the mortgagors'  housing needs,  job
transfers and unemployment.

                  Generally,  however, because the Mortgage Loans in the Group I
bear interest at fixed rates,  and the rate of prepayment on fixed rate mortgage
loans is sensitive to prevailing  interest rates,  if prevailing  interest rates
were to fall, the Mortgage Loans in Group I may be subject to higher  prepayment
rates.  Conversely,  if  prevailing  interest  rates  were to rise,  the rate of
prepayments on Mortgage Loans in the Group I would be likely to decrease.

                  If  purchased  at other than par,  the yield to  maturity on a
Class A Certificate  will be affected by the rate of the payment of principal of
the Mortgage  Loans in the related  Mortgage  Loan Group.  If the actual rate of
payments on the Mortgage Loans in the related Mortgage Loan Group is slower than
the rate anticipated by





                                      S-35

<PAGE>
<PAGE>



an investor who purchases a Class A Certificate at a discount,  the actual yield
to such investor will be lower than such  investor's  anticipated  yield. If the
actual rate of payments on the Mortgage Loans in the related Mortgage Loan Group
is faster  than the rate  anticipated  by an  investor  who  purchases a Class A
Certificate  at a premium,  the actual yield to such investor will be lower than
such investor's anticipated yield.

                  All of the Mortgage Loans in the Group II are adjustable  rate
mortgage  loans.  As is the case with  conventional  fixed rate mortgage  loans,
adjustable  rate  mortgage  loans may be subject to a greater  rate of principal
prepayments in a declining interest rate environment. For example, if prevailing
interest  rates fall  significantly,  adjustable  rate  mortgage  loans could be
subject to higher  prepayment  rates than if  prevailing  interest  rates remain
constant  because the  availability  of fixed rate mortgage loans at competitive
interest  rates may encourage  Mortgagors  to refinance  their  adjustable  rate
mortgage loans to "lock in" a lower fixed interest rate.  However,  no assurance
can be given by the  Sponsor or the Seller as to the level of  prepayments  that
the Group II Mortgage Loans will experience.

                  The  final  scheduled   Payment  Date  for  the  A-1  Group  I
Certificates  is March 18, 2011, for the Class A-2 Group I Certificates is March
18, 2011, for the Class A-3 Group I  Certificates  is June 18, 2014, for the A-4
Group  I  Certificates  is  September  18,  2021,  for  the  Class  A-5  Group I
Certificates  is June 18, 2027, and for the Class A-6 Group II  Certificates  is
June 18, 2027. Such dates are the dates on which the related Class A Certificate
Principal  Balance would be reduced to zero,  assuming,  among other things that
with  respect  to the  Class  A-1  Group I  Certificates,  the Class A-2 Group I
Certificates,  the  Class  A-3  Group I  Certificates  and the Class A-4 Group I
Certificates (i) no Prepayments are received on any of the Mortgage Loans,  (ii)
distributions  of principal and interest on each of the Mortgage Loans is timely
received,  (iii) Class B Interest will be used to make  accelerated  payments of
principal (i.e.  Subordination  Increase  Amounts) to the Holders of the Class A
Certificates  and (iv) the Mortgage  Loans in each  Mortgage Loan Group have the
applicable  characteristics  set forth in the "Weighted Average Lives of Class A
Certificates" section herein. The final scheduled Payment Date for the Class A-5
Group I Certificates and the Class A-6 Group II Certificates is the Payment Date
in the calendar  month in which the stated  maturity of the Mortgage Loan in the
related  Mortgage  Loan Group  having the latest  stated  maturity  occurs.  The
weighted  average life of the Class A Certificates of each Class is likely to be
shorter than would be the case if payments  actually made on the Mortgage  Loans
in the related Mortgage Loan Group conformed to the foregoing  assumptions,  and
the final Payment Dates with respect to the Class A  Certificates  of each Class
could  occur  significantly  earlier  than such final  scheduled  Payment  Dates
because  (i)  Prepayments  are likely to occur,  (ii) the Seller may  repurchase
Mortgage  Loans in the related  Mortgage  Loan Group in the event of breaches of
representations  and warranties and (iii) the Seller may cause,  and the Trustee
may,  pursuant to the Auction Call,  cause a  termination  of the Trust when the
Pool Principal  Balance has declined to ten percent or less of the Original Pool
Principal Balance.

                  "Weighted  average life" refers to the average  amount of time
from the date of issuance of a security  until each dollar of  principal of such
security  will be repaid to the  investor.  The  weighted  average  lives of the
Classes  of  Class  A  Certificates  will be  influenced  by the  rate at  which
principal  payments  (including  scheduled  payments  and  prepayments)  on  the
Mortgage Loans in the related Mortgage Loan Group are made.  Principal  payments
on Mortgage  Loans may be in the form of scheduled  amortization  or prepayments
(for this purpose,  the term "prepayment"  includes prepayments and liquidations
due to a default or other  dispositions  of the  Mortgage  Loans).  The weighted
average  lives of the Class A  Certificates  will also be  influenced  by delays
associated  with realizing on defaulted  Mortgage Loans in the related  Mortgage
Loan  Group.  The model used in this  Prospectus  Supplement  (the "Home  Equity
Prepayment"  Model or "HEP") assumes that, (i) with respect to Group I, the pool
of loans  prepays in the first month at a constant  prepayment  rate of 2.3% and
increases by an  additional  2.3% each month  thereafter  until the tenth month,
where it  remains  at a  constant  prepayment  rate  equal to 23% and (ii)  with
respect to Group II, the pool of loans  prepays in the first month at a constant
prepayment  rate of  2.4%  and  increases  by an  additional  2.4%,  each  month
thereafter until the tenth month, where it remains at a constant prepayment rate
equal  to  24%,  (the  "Prepayment  Assumption").   HEP  represents  an  assumed
annualized rate of prepayment relative to the then outstanding principal balance
on a pool of new mortgage loans.






                                      S-36

<PAGE>
<PAGE>



Weighted Average Lives of Class A Certificates

                  For the purpose of the tables below,  it is assumed that:  (i)
the Mortgage  Loans of each  Mortgage  Loan Group consist of pools of loans with
level-pay  and  balloon  amortization  methodologies,   Cut-Off  Date  principal
balances,  gross coupon rates, net coupon rates, original and remaining terms to
maturity,  and original  amortization  terms as applicable,  as set forth below,
(ii) the  Closing  Date  for the  Certificates  occurs  on May 22,  1996,  (iii)
distributions  on the  Certificates  are  made on the  18th  day of  each  month
regardless of the day on which the Payment Date actually  occurs,  commencing in
June  1996  in  accordance  with  the  priorities  described  herein,  (iv)  the
difference  between the gross coupon rate and the net coupon rate is  sufficient
to pay Servicer Fees,  Trustee fees and Certificate  Insurer  premiums,  (v) the
Mortgage Loans'  prepayment  rates are a multiple of the Prepayment  Assumption,
(vi)  prepayments   include  30  days'  interest  thereon,   (vii)  no  optional
termination  or  mandatory  termination  is  exercised,   (viii)  the  Specified
Subordinated  Amount for each  Mortgage Loan Group is set initially as specified
in the  Insurance  Agreement  and  thereafter  changes  in  accordance  with the
provisions of the Insurance  Agreement,  (ix) no delinquencies in the payment by
Mortgagors of principal and interest on the Mortgage Loans are experienced,  (x)
no Mortgage Loan is repurchased for breach of a  representation  and warranty or
otherwise,  (xi) the Coupon Rate for each  Mortgage Loan in Group II is adjusted
on its next rate adjustment  date (and on subsequent  rate adjustment  dates, if
necessary)  to equal the sum of (a) an  assumed  level of the  applicable  index
(5.598%) and (b) the  respective  gross  margin  (such sum being  subject to the
applicable  periodic  adjustment  cap and maximum  interest  rate) and (xii) the
Class A-6 Group II Pass-Through Rate remains constant at 5.582%.








                                      S-37

<PAGE>
<PAGE>



                             GROUP I CHARACTERISTICS

<TABLE>
<CAPTION>
                                                                     Original     Remaining     Original
                                                                     Term to       Term to    Amortization
  Pool            Principal            Gross Coupon     Net Coupon   Maturity     Maturity       Term          Amortization
 Number            Balance                Rate             Rate     (in months)  (in months)   (in months)       Method
- ---------------------------------------------------------------------------------------------------------------------------
<S>             <C>                      <C>              <C>          <C>          <C>          <C>           <C>      
  1             $22,483,205.64           11.073%          10.623%      176          174          176            LEVEL

  2              12,133,255.54           10.899           10.439       240          238          240            LEVEL

  3              36,881,443.64           10.860           10.410       360          358          360            LEVEL

  4              70,761,056.52           11.285           10.835       180          178          360            BALLOON
</TABLE>





                            GROUP II CHARACTERISTICS

<TABLE>
<CAPTION>
                                                                       Original    Remaining    Original
                        Gross     Net     Months            Maximum    Term to      Term to    Amortization
 Pool    Principal      Coupon   Coupon   to Rate           Interest   Maturity     Maturity       Term       Period   Amortization
Number    Balance       Rate      Rate    Change   Margin     Rate    (in months) (in months)    (in months)    Cap        Method
- -----------------------------------------------------------------------------------------------------------------------------------
<S>    <C>              <C>       <C>       <C>     <C>      <C>         <C>        <C>          <C>           <C>         <C>  
  1    $1,582,120.51    9.358%    8.908%    1       5.937%   15.619%     347        343          347           1.228       LEVEL

  2     8,222,664.41    9.583     9.133     2       6.166    15.882      359        356          359           1.289       LEVEL
 
  3    14,564,774.88    9.395     8.945     3       6.032    15.758      355        353          355           1.235       LEVEL

  4    10,329,992.66    9.637     9.187     4       6.223    15.762      356        355          356           1.094       LEVEL

  5    16,032,044.70    9.334     8.884     5       6.137    15.531      358        358          358           1.080       LEVEL

  6     7,579,964.92    9.377     8.927     6       6.472    15.696      357        356          357           1.039       LEVEL

  7     7,960,545.01    9.367     8.917    23       5.520    15.032      360        360          360           1.000(1)    LEVEL

  8     1,264,867.08    9.870     9.420    35       5.944    15.732      360        360          360           1.000(2)    LEVEL
 
  9       807,685.49    9.053     8.603     5       6.201    15.158      180        179          360           1.067      BALLOON
</TABLE>


(1)               The  aggregate  principal  balance of the  Mortgage  Loans are
                  fixed rate loans that,  in 2 years from  origination,  will be
                  converted  into  variable rate loans with an interest rate cap
                  of 3% on the  date  of such  conversion  and  with a  periodic
                  interest rate cap of 1% thereafter.

(2)               The  aggregate  principal  balance of the  Mortgage  Loans are
                  fixed rate loans that,  in 3 years from  origination,  will be
                  converted  into  variable rate loans with an interest rate cap
                  of 3% on the  date  of such  conversion  and  with a  periodic
                  interest rate cap of 1% thereafter.

                  The model used for the Mortgage Loan Groups in this Prospectus
Supplement is the prepayment  assumption  (the  "Prepayment  Assumption")  which
represents  an  assumed  rate of  prepayment  each  month  relative  to the then
outstanding  principal  balance of a pool of Mortgage Loans for the life of such
Mortgage  Loans. A 100%  Prepayment  Assumption  with respect to Group I assumes
constant  prepayment rates of 2.3% 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  2.3% in each month  thereafter  until the tenth month.
Beginning in the tenth month and in each month thereafter during the life of the
Mortgage Loans, 100% Prepayment Assumption assumes a constant prepayment rate of
23% per annum each month. A 100% Prepayment  Assumption with respect to Group II
assumes  constant  prepayment  rates of 2.4% 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 2.4% in each month  thereafter  until the tenth
month. Beginning in the tenth month and in each





                                      S-38

<PAGE>
<PAGE>



month  thereafter  during  the  life  of the  Mortgage  Loans,  100%  Prepayment
Assumption  with respect to the Group II assumes a constant  prepayment  rate of
24% per annum each month.

                  With respect to the Mortgage Loan Groups as used in the tables
below,  0% Prepayment  Assumption  assumes  prepayment  rates equal to 0% of the
Prepayment Assumption,  i.e., no prepayments.  Correspondingly,  100% Prepayment
Assumption assumes prepayment rates equal to 100% of the Prepayment  Assumption,
and so forth.  The  Prepayment  Assumption  does not purport to be a  historical
description of prepayment  experience or a prediction of the anticipated rate of
prepayment  of any pool of mortgage  loans,  including the Mortgage  Loans.  The
Seller  believes  that no  existing  statistics  of which it is aware  provide a
reliable basis for holders of Class A Certificates  to predict the amount or the
timing of receipt of prepayments on the related Mortgage Loans.

                  Since the tables were prepared on the basis of the assumptions
in the above paragraphs,  there are discrepancies between the characteristics of
the actual Mortgage Loans and the  characteristics of the Mortgage Loans assumed
in  preparing  the  tables.  Any such  discrepancy  may have an effect  upon the
percentages of the related Class A Certificate  Principal  Balances  outstanding
and weighted  average lives of the Class A Certificates set forth in the tables.
In addition,  since the actual Mortgage Loans in the Trust have  characteristics
which  differ from those  assumed in preparing  the tables set forth below,  the
Class A  Principal  Distribution  Amount  may be made  earlier  or later than as
indicated in the tables.

                  The following  tables set forth the percentages of the initial
principal  amount of the Class A Certificates  that would be  outstanding  after
each of the dates  shown,  based on a rate equal to varying  percentages  of the
Prepayment Assumption (as defined above).



                                      S-39

<PAGE>
<PAGE>



               PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE

<TABLE>
<CAPTION>
                 Class A-1 Group I Certificates       Class A-2 Group I Certificates       Class A-3 Group I Certificates

Payment Date    0%   13%    18%   21%   23%   28%    0%   13%   18%   21%   23%   28%    0%    13%   18%   21%   23%   28%
                --   ---    ---   ---   ---   ---    --   ---   ---   ---   ---   ---    --    ---   ---   ---   ---   ---
<S>          <C>   <C>   <C>   <C>   <C>   <C>    <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>    <C>   <C>  
Initial
 Percent       100.0 100.0 100.0 100.0 100.0 100.0  100.0 100.0 100.0 100.0 100.0 100.0 100.0 100.0 100.0 100.0  100.0 100.0
May 18, 1997    91.3  67.1  57.7  52.1  48.3  38.8  100.0 100.0 100.0 100.0 100.0 100.0 100.0 100.0 100.0 100.0  100.0 100.0
May 18, 1998    88.7  36.9  18.6   8.0   1.1   0.0  100.0 100.0 100.0 100.0 100.0  76.7 100.0 100.0 100.0 100.0  100.0 100.0
May 18, 1999    85.9  10.7   0.0   0.0   0.0   0.0  100.0 100.0  79.9  59.9  47.8  20.3 100.0 100.0 100.0 100.0  100.0 100.0
May 18, 2000    82.8   0.0   0.0   0.0   0.0   0.0  100.0  81.9  41.5  20.9   8.4   0.0 100.0 100.0 100.0 100.0  100.0  55.0
May 18, 2001    79.2   0.0   0.0   0.0   0.0   0.0  100.0  52.4  11.1   0.0   0.0   0.0 100.0 100.0 100.0  77.7   49.1   0.0
May 18, 2002    75.3   0.0   0.0   0.0   0.0   0.0  100.0  28.0   0.0   0.0   0.0   0.0 100.0 100.0  68.1  21.8    0.0   0.0
May 18, 2003    70.9   0.0   0.0   0.0   0.0   0.0  100.0   6.8   0.0   0.0   0.0   0.0 100.0 100.0  21.0   0.0    0.0   0.0
May 18, 2004    66.0   0.0   0.0   0.0   0.0   0.0  100.0   0.0   0.0   0.0   0.0   0.0 100.0  72.9   0.0   0.0    0.0   0.0
May 18, 2005    60.5   0.0   0.0   0.0   0.0   0.0  100.0   0.0   0.0   0.0   0.0   0.0 100.0  35.5   0.0   0.0    0.0   0.0
May 18, 2006    54.4   0.0   0.0   0.0   0.0   0.0  100.0   0.0   0.0   0.0   0.0   0.0 100.0   3.2   0.0   0.0    0.0   0.0
May 18, 2007    47.5   0.0   0.0   0.0   0.0   0.0  100.0   0.0   0.0   0.0   0.0   0.0 100.0   0.0   0.0   0.0    0.0   0.0
May 18, 2008    39.9   0.0   0.0   0.0   0.0   0.0  100.0   0.0   0.0   0.0   0.0   0.0 100.0   0.0   0.0   0.0    0.0   0.0
May 18, 2009    31.4   0.0   0.0   0.0   0.0   0.0  100.0   0.0   0.0   0.0   0.0   0.0 100.0   0.0   0.0   0.0    0.0   0.0
May 18, 2010    21.9   0.0   0.0   0.0   0.0   0.0  100.0   0.0   0.0   0.0   0.0   0.0 100.0   0.0   0.0   0.0    0.0   0.0
May 18, 2011     0.0   0.0   0.0   0.0   0.0   0.0    0.0   0.0   0.0   0.0   0.0   0.0  35.4   0.0   0.0   0.0    0.0   0.0
May 18, 2012     0.0   0.0   0.0   0.0   0.0   0.0    0.0   0.0   0.0   0.0   0.0   0.0  25.0   0.0   0.0   0.0    0.0   0.0
May 18, 2013     0.0   0.0   0.0   0.0   0.0   0.0    0.0   0.0   0.0   0.0   0.0   0.0  13.4   0.0   0.0   0.0    0.0   0.0
May 18, 2014     0.0   0.0   0.0   0.0   0.0   0.0    0.0   0.0   0.0   0.0   0.0   0.0   0.5   0.0   0.0   0.0    0.0   0.0
May 18, 2015     0.0   0.0   0.0   0.0   0.0   0.0    0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0    0.0   0.0
May 18, 2016     0.0   0.0   0.0   0.0   0.0   0.0    0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0    0.0   0.0
May 18, 2017     0.0   0.0   0.0   0.0   0.0   0.0    0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0    0.0   0.0
May 18, 2018     0.0   0.0   0.0   0.0   0.0   0.0    0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0    0.0   0.0
May 18, 2019     0.0   0.0   0.0   0.0   0.0   0.0    0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0    0.0   0.0
May 18, 2020     0.0   0.0   0.0   0.0   0.0   0.0    0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0    0.0   0.0
May 18, 2021     0.0   0.0   0.0   0.0   0.0   0.0    0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0    0.0   0.0
May 18, 2022     0.0   0.0   0.0   0.0   0.0   0.0    0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0    0.0   0.0
May 18, 2023     0.0   0.0   0.0   0.0   0.0   0.0    0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0    0.0   0.0
May 18, 2024     0.0   0.0   0.0   0.0   0.0   0.0    0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0    0.0   0.0
May 18, 2025     0.0   0.0   0.0   0.0   0.0   0.0    0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0    0.0   0.0
May 18, 2026     0.0   0.0   0.0   0.0   0.0   0.0    0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0    0.0   0.0

Weighted 
Average
Life (Years)(1)  9.5   1.7   1.3   1.1   1.0   0.9   14.8   5.2   3.9   3.3   3.0   2.5  15.5   8.7   6.4   5.5    5.0   4.1
</TABLE>



(1) The weighted  average life of the Class A Certificates  is determined by (i)
    multiplying the amount of each principal payment by the number of years from
    the Closing Date to the related Payment Date,  (ii) adding the results,  and
    (iii)  dividing  the sum by the  initial  respective  Certificate  Principal
    Balance for such Class of Class A Certificate.






                                      S-40

<PAGE>
<PAGE>



               PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE

<TABLE>
<CAPTION>
                 Class A-4 Group I Certificates       Class A-5 Group I Certificates      Class A-6 Group II Certificates

Payment Date    0%   13%    18%   21%   23%   28%    0%   13%   18%   21%   23%   28%    0%    15%   20%   23%   24%   30%
                --   ---    ---   ---   ---   ---    --   ---   ---   ---   ---   ---    --    ---   ---   ---   ---   ---
<S>          <C>   <C>   <C>   <C>   <C>   <C>    <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>   <C>    <C>   <C>  
Initial
  Percent      100.0 100.0 100.0 100.0 100.0 100.0  100.0 100.0 100.0 100.0 100.0 100.0 100.0 100.0 100.0 100.0  100.0 100.0
May 18, 1997   100.0 100.0 100.0 100.0 100.0 100.0  100.0 100.0 100.0 100.0 100.0 100.0  96.5  86.0  82.4  80.3   79.5  75.2
May 18, 1998   100.0 100.0 100.0 100.0 100.0 100.0  100.0 100.0 100.0 100.0 100.0 100.0  96.0  72.2  65.0  60.8   59.4  51.5
May 18, 1999   100.0 100.0 100.0 100.0 100.0 100.0  100.0 100.0 100.0 100.0 100.0 100.0  95.5  60.6  51.1  45.9   44.4  35.7
May 18, 2000   100.0 100.0 100.0 100.0 100.0 100.0  100.0 100.0 100.0 100.0 100.0 100.0  94.9  50.8  40.5  35.2   33.5  24.8
May 18, 2001   100.0 100.0 100.0 100.0 100.0  87.4  100.0 100.0 100.0 100.0 100.0 100.0  94.2  42.7  32.1  26.9   25.3  17.3
May 18, 2002   100.0 100.0 100.0 100.0  94.6  34.0  100.0 100.0 100.0 100.0 100.0 100.0  93.5  36.0  25.5  20.6   19.1  12.0
May 18, 2003   100.0 100.0 100.0  75.3  48.4   0.0  100.0 100.0 100.0 100.0 100.0  93.8  92.7  30.3  20.2  15.7   14.4   8.1
May 18, 2004   100.0 100.0  80.5  36.5  11.7   0.0  100.0 100.0 100.0 100.0 100.0  63.6  91.8  25.5  16.0  11.9   10.7   5.3
May 18, 2005   100.0 100.0  45.5   4.7   0.0   0.0  100.0 100.0 100.0 100.0  82.3  42.2  90.8  21.5  12.7   8.9    7.9   3.5
May 18, 2006   100.0 100.0  15.7   0.0   0.0   0.0  100.0 100.0 100.0  78.7  59.5  27.0  89.6  18.0   9.9   6.6    5.7   2.1
May 18, 2007   100.0  72.2   0.0   0.0   0.0   0.0  100.0 100.0  90.8  58.2  42.2  16.3  88.3  15.1   7.6   4.8    4.1   1.2
May 18, 2008   100.0  45.0   0.0   0.0   0.0   0.0  100.0 100.0  69.9  42.2  29.1   8.8  86.9  12.6   5.8   3.5    2.9   0.6
May 18, 2009   100.0  20.4   0.0   0.0   0.0   0.0  100.0 100.0  52.9  29.8  19.3   3.5  85.2  10.4   4.4   2.4    1.9   0.2
May 18, 2010   100.0   0.0   0.0   0.0   0.0   0.0  100.0  98.9  39.3  20.3  11.8   0.0  83.4   8.6   3.3   1.6    1.2   0.0
May 18, 2011   100.0   0.0   0.0   0.0   0.0   0.0  100.0  25.5   5.9   0.0   0.0   0.0  80.3   6.9   2.4   1.0    0.7   0.0
May 18, 2012   100.0   0.0   0.0   0.0   0.0   0.0  100.0  19.7   2.8   0.0   0.0   0.0  78.0   5.5   1.7   0.6    0.3   0.0
May 18, 2013   100.0   0.0   0.0   0.0   0.0   0.0  100.0  14.7   0.3   0.0   0.0   0.0  75.5   4.4   1.1   0.2    0.0   0.0
May 18, 2014   100.0   0.0   0.0   0.0   0.0   0.0  100.0  10.3   0.0   0.0   0.0   0.0  72.6   3.5   0.7   0.0    0.0   0.0
May 18, 2015    84.4   0.0   0.0   0.0   0.0   0.0  100.0   6.6   0.0   0.0   0.0   0.0  69.4   2.7   0.3   0.0    0.0   0.0
May 18, 2016    68.1   0.0   0.0   0.0   0.0   0.0  100.0   3.5   0.0   0.0   0.0   0.0  65.7   2.0   0.1   0.0    0.0   0.0
May 18, 2017    58.3   0.0   0.0   0.0   0.0   0.0  100.0   1.4   0.0   0.0   0.0   0.0  61.6   1.5   0.0   0.0    0.0   0.0
May 18, 2018    47.5   0.0   0.0   0.0   0.0   0.0  100.0   0.0   0.0   0.0   0.0   0.0  57.1   1.0   0.0   0.0    0.0   0.0
May 18, 2019    34.9   0.0   0.0   0.0   0.0   0.0  100.0   0.0   0.0   0.0   0.0   0.0  51.9   0.6   0.0   0.0    0.0   0.0
May 18, 2020    20.7   0.0   0.0   0.0   0.0   0.0  100.0   0.0   0.0   0.0   0.0   0.0  46.2   0.3   0.0   0.0    0.0   0.0
May 18, 2021     4.8   0.0   0.0   0.0   0.0   0.0  100.0   0.0   0.0   0.0   0.0   0.0  40.1   0.0   0.0   0.0    0.0   0.0
May 18, 2022     0.0   0.0   0.0   0.0   0.0   0.0   86.3   0.0   0.0   0.0   0.0   0.0  33.2   0.0   0.0   0.0    0.0   0.0
May 18, 2023     0.0   0.0   0.0   0.0   0.0         65.3   0.0   0.0   0.0   0.0   0.0  25.5   0.0   0.0   0.0    0.0   0.0
May 18, 2024     0.0   0.0   0.0   0.0   0.0         41.9   0.0   0.0   0.0   0.0   0.0  16.8   0.0   0.0   0.0    0.0   0.0
May 18, 2025     0.0   0.0   0.0   0.0   0.0         15.8   0.0   0.0   0.0   0.0   0.0   6.9   0.0   0.0   0.0    0.0   0.0
May 18, 2026     0.0   0.0   0.0   0.0   0.0          0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0   0.0    0.0   0.0

Weighted     
Average
Life (Years)(1) 21.7  11.9   9.0   7.7   7.0   5.7   27.6  15.5  13.2  11.9  11.0   9.1  21.1   5.7   4.3   3.8    3.6   2.9
</TABLE>




(1) The weighted  average life of the Class A Certificates  is determined by (i)
    multiplying the amount of each principal payment by the number of years from
    the Closing Date to the related Payment Date,  (ii) adding the results,  and
    (iii)  dividing  the sum by the  initial  respective  Certificate  Principal
    Balance for such Class of Class A Certificate.






                                      S-41



<PAGE>
<PAGE>



                  The Mortgage Loans will not have the  characteristics  assumed
above,  and there can be no assurance that (i) the Mortgage Loans will prepay at
any of the  rates  shown in the table or at any  other  particular  rate or will
prepay proportionately or (ii) the weighted average lives of the Class A Group I
Certificates  of each Class or the weighted  average life of the Class A-6 Group
II Certificates will be as calculated  above.  Because the rate of distributions
of  principal  of the  Class A  Certificates  will  be a  result  of the  actual
amortization  (including  prepayments)  of the  Mortgage  Loans  in the  related
Mortgage Loan Group, which will include Mortgage Loans that have remaining terms
to stated maturity  shorter or longer than those assumed and Coupon Rates higher
or lower than those assumed,  the weighted  average lives of the Class A Group I
Certificates and the Class A-6 Group II Certificates  will differ from those set
forth above,  even if all of the  Mortgage  Loans in the related  Mortgage  Loan
Group prepay at the indicated constant prepayment rates.

Payment Delay Feature of Class A-2, A-3, A-4 and A-5 Group I Certificates

                  The  effective  yield to the Owners of the Class A-2, A-3, A-4
and A-5 Group I Certificates  will be lower than the yield which would otherwise
apply  because  distributions  will not be payable to such Owners until at least
the 18th day of the month in which the related Accrual Period ends,  without any
additional  distribution  of  interest  or  earnings  thereon in respect of such
delay.


                         DESCRIPTION OF THE CERTIFICATES

General

                  The  Certificates  will be issued in classes (each, a "Class")
pursuant to a Pooling and Servicing Agreement to be dated as of May 1, 1996 (the
"Pooling and Servicing  Agreement") among the Sponsor, the Master Servicer,  the
Seller and the Trustee. The Trustee will make available for inspection a copy of
the Pooling and  Servicing  Agreement  (without  exhibits or  schedules)  to the
Owners of the Certificates on written request.  The following  summary describes
certain terms of the Pooling and Servicing Agreement, but does not purport to be
complete  and is  qualified  in its  entirety  by  reference  to the Pooling and
Servicing Agreement.

                  The $58,456,000  aggregate principal amount of Class A-1 Group
I   Certificates,   Variable   Pass-Through   Rate  (the   "Class  A-1  Group  I
Certificates"),  the $38,768,000 aggregate principal amount of Class A-2 Group I
Certificates,  6.925%  Pass-Through Rate (the "Class A-2 Group I Certificates"),
the $16,525,000  aggregate  principal  amount of Class A-3 Group I Certificates,
7.30% Pass-Through Rate (the "Class A-3 Group I Certificates"),  the $14,713,000
aggregate   principal   amount  of  Class  A-4  Group  I  Certificates,   7.625%
Pass-Through  Rate (the "Class A-4 Group I  Certificates")  and the  $13,796,000
aggregate   principal   amount  of  Class  A-5  Group  I  Certificates,   7.925%
Pass-Through Rate (the "Class A-5 Group I Certificates",  and, collectively with
the Class  A-1 Group I  Certificates,  the Class A-2 Group I  Certificates,  the
Class A-3 Group I  Certificates,  Class A-4 Group I  Certificates,  the "Class A
Group I Certificates"),  and the $68,344,000 aggregate principal amount of Class
A-6 Group II  Certificates  (the "Class A-6 Group II  Certificates")  are senior
certificates as described herein  (together,  the "Class A  Certificates").  The
Class B  Certificates  are not  being  offered  hereby.  Each  Class  of Class A
Certificates will be issued in original principal amounts of $1,000 and integral
multiples  thereof,  except  that  one  certificate  for  each  class of Class A
Certificates  may be issued in a different  amount.  The Trust will also issue a
residual class in each REMIC created by the Trust (the "Residual  Certificates")
which are not being offered  hereby and will initially be retained by the Seller
or its affiliates.  The Class A Certificates,  the Class B Certificates  and the
Residual Certificates are collectively referred to as the "Certificates".

Payment Dates and Distributions

                  On the  18th  day of each  month,  or,  if  such  day is not a
business day then the next  succeeding  business day,  commencing  June 18, 1996
(each  such day  being a  "Payment  Date"),  the  Trustee  will be  required  to
distribute to the Owners of record of the  Certificates as of the related Record
Date, such Owners' Percentage Interest in the amounts required to be distributed
to the Owners of each Class of Certificates on





                                      S-42

<PAGE>
<PAGE>



such Payment Date. For so long as any Class A Certificate is in book-entry  form
with DTC, the only "Owner" of such Class A  Certificates  will be Cede. See " --
Book-Entry Registration of the Class A Certificates" herein.

                  Each Owner of record of a  Certificate  as of each Record Date
will be entitled to receive such Owner's Percentage  Interest in the amounts due
on the related Payment Date to the Owners of the related Class of  Certificates.
The  "Percentage  Interest"  of  each  Class  A  Certificate  as of any  date of
determination will be equal to the percentage obtained by dividing the principal
balance of such Class A Certificate  as of the Cut-Off Date by the related Class
A Certificate Principal Balance as of the Cut-Off Date.

Flow of Funds and Distributions on the Class A Certificates

                  The Principal and Interest Account.  The Pooling and Servicing
Agreement  requires the Master  Servicer to  establish a custodial  account (the
"Principal  and  Interest  Account")  on behalf of the  Trustee at a  depository
institution  meeting the  requirements  set forth in the  Pooling and  Servicing
Agreement.  The Pooling and Servicing  Agreement requires the Master Servicer to
deposit all  collections  (other than amounts  escrowed for taxes and insurance)
related to the Mortgage  Loans to the Principal and Interest  Account on a daily
basis (but no later than the first business day after receipt). All funds in the
Principal  and  Interest  Account can only be invested in Eligible  Investments.
Investment  earnings on funds held in the Principal and Interest Account are for
the account of the Master Servicer,  and the Master Servicer will be responsible
for any losses.

                  The Master  Servicer is  required  pursuant to the Pooling and
Servicing Agreement on the thirteenth day or, if such day is not a business day,
on the next  following  business  day (the  "Remittance  Date") of each month to
remit to the Trustee the following amounts with respect to the Mortgage Loans in
each Mortgage Loan Group: (i) an amount equal to the sum,  without  duplication,
of  (x)  the  aggregate  portions  of  the  interest  payments  (whether  or not
collected)  becoming due on the Mortgage Loans during the immediately  preceding
Remittance  Period, and (y) any Compensating  Interest  calculated at the Coupon
Rate on the related  Mortgage  Loan,  less the Servicing Fee with respect to the
Mortgage Loans serviced by the Master Servicer due with respect to such Mortgage
Loans with respect to the immediately  preceding  Remittance  Period (the amount
described  in this  clause (i) for the  Mortgage  Loans in the Group I being the
"Group I Interest  Remittance  Amount" and the amount in this clause (i) for the
Mortgage Loans in the Group II being the "Group II Interest Remittance Amount"),
(ii) an  amount  equal to the sum,  without  duplication,  of (x) the  aggregate
portions of the scheduled principal payments,  but only to the extent collected,
on the Mortgage Loans during the immediately  preceding  Remittance  Period, (y)
any Prepayments,  Insurance  Proceeds and Net Liquidation  Proceeds (but only to
the extent  that such Net  Liquidation  Proceeds  do not  exceed  the  principal
balance of the related Mortgage Loan) and Released  Mortgaged Property Proceeds,
in each case only to the  extent  collected  on the  Mortgage  Loans  during the
preceding  Remittance  Period and (z) all Loan Purchase Prices and  Substitution
Amounts with respect to the related  Mortgage Loans at such Remittance Date paid
or received by the Master  Servicer  for deposit to the  Principal  and Interest
Account (the amount  described in this clause (ii) for the Mortgage Loans in the
Group I being the "Group I Principal Remittance Amount" and the amount described
in this  clause  (ii) for the  Mortgage  Loans in Group II being  the  "Group II
Principal  Remittance  Amount").  For any  Remittance  Date the Group I Interest
Remittance  Amount and the Group I  Principal  Remittance  Amount  are  together
referred to as the "Group I Monthly  Remittance" for such  Remittance  Date, and
the Group II Interest  Remittance  Amount and the Group II Principal  Remittance
Amount are together  referred to as the "Group II Monthly  Remittance"  for such
Remittance Date. The sum of the Group I Interest Remittance Amount and the Group
II Interest Remittance Amount is equal to the "Interest  Remittance Amount". The
sum of Group I Principal Remittance Amount and the Group II Principal Remittance
Amount is equal to the "Principal  Remittance  Amount".  For any Remittance Date
the Interest Remittance Amount and the Principal  Remittance Amount are together
referred to as the "Monthly Remittance" for such Remittance Date.

                  A "Remittance  Period" is the period commencing at the opening
of  business on the second day of each month and ending at the close of business
on the first day of the following month.






                                      S-43

<PAGE>
<PAGE>



                  Delinquency  Advances.  The  Pooling and  Servicing  Agreement
requires  that if, on any  Remittance  Date,  the amount  then on deposit in the
Principal and Interest  Account from Mortgage Loan  collections  and relating to
interest  is  less  than  the  Interest  Remittance  Amount  applicable  to such
Remittance  Period,  then the Master  Servicer is  required to deposit  into the
Principal   and  Interest   Account  a  sufficient   amount  of  its  own  funds
("Delinquency  Advances") to make such amount equal to such Interest  Remittance
Amount. The Master Servicer is not required to make a Delinquency  Advance if it
believes that such Delinquency  Advance will not be recoverable from the related
Mortgage Loan. The Trustee,  as successor Master Servicer,  will not be required
to make a Delinquency  Advance if it believes that such Delinquency Advance will
not be recoverable from the related Mortgage Loan.

                  The Certificate  Account.  The Pooling and Servicing Agreement
provides that the Trustee shall create and maintain one or more accounts for the
purpose of funding distributions to the Owners  (collectively,  the "Certificate
Account").  The Pooling and Servicing  Agreement provides that the Trustee shall
deposit to the Certificate Account (i) monthly,  the Monthly Remittance received
from the Master  Servicer  on the related  Remittance  Date and (ii) all Insured
Payments received from the Certificate Insurer.

                  On the second  business  day prior to each  Payment  Date,  in
preparation  of  making  distributions  on such  Payment  Date,  if the  Trustee
determines  with respect to either  Mortgage Loan Group that the Total Available
Funds to be on deposit in the Certificate  Account with respect to such Mortgage
Loan Group will be  insufficient  to pay the full amount of the related  Insured
Distribution Amount and the fees of the Trustee and Certificate Insurer for such
Payment  Date,  the Trustee  will then be required to make a draw on the related
Certificate  Insurance  Policy  for  the  deficiency  (the  amount  of any  such
deficiency being the amount of the "Insured Payment" required to be made) and to
deposit  the amount  received  with  respect  to such draw into the  Certificate
Account.

                  The  Pooling  and  Servicing  Agreement  also  establishes  an
account,  the  "Supplemental  Interest  Account,"  which is held in trust by the
Trustee, but does not constitute a part of the Trust. The Supplemental  Interest
Account will hold certain amounts and other property  relating to the funding of
Supplemental  Interest Amounts,  if any, to the Owners of the Class A-6 Group II
Certificates.  "Supplemental  Interest  Amounts" are payments due on any Payment
Date which  result from any  shortfall  between  Class A-6 Group II  Certificate
interest  calculated  at the  Class  A-6  Formula  Pass-Through  Rate,  and such
interest calculated at the Class A-6 Available Funds Pass-Through Rate.

                  Distributions  on the Class A  Certificates.  On each  Payment
Date,  the Trustee  shall be required to make the  following  disbursements  and
transfers from the Certificate  Account in the following order of priority,  and
each such  transfer and  disbursement  shall be treated as having  occurred only
after all preceding transfers and disbursements have occurred:

                             (i)      first,  the  Trustee  shall pay first,  to
                                      itself the Trustee's fees then due;

                             (ii)     second,  the  Trustee  shall  pay  to  the
                                      Certificate  Insurer  the  premium  amount
                                      then due;

                             (iii)    third,  the Trustee shall pay, pari passu,
                                      to the  Owners  of  each  of the  Class  A
                                      Certificates,    the   related   Class   A
                                      Distribution  Amount  for such  Class  and
                                      such Payment Date;

                             (iv)     fourth,  the Trustee shall  distribute any
                                      remaining   amount   in  the   Certificate
                                      Account to the Owners of the related Class
                                      B Certificates  and as otherwise  required
                                      by the Pooling and Servicing Agreement.

                  The Class A Group I Certificates  have been tranched into five
"sequential  pay"  Classes,  such that the Class  A-5 Group I  Certificates  are
entitled to receive no principal  distributions  until the Class A-4 Certificate
Principal  Balance has been reduced to zero,  the Class A-4 Group I Certificates
are  entitled  to  receive  no  principal  distributions  until  the  Class  A-3
Certificate Principal Balance has been reduced to zero, the Class A-3





                                      S-44

<PAGE>
<PAGE>



Group I Certificates  are entitled to receive no principal  distributions  until
the Class A-2  Certificate  Principal  Balance has been reduced to zero, and the
Class  A-2  Group  I   Certificates   are   entitled  to  receive  no  principal
distributions until the Class A-1 Certificate Principal Balance has been reduced
to zero.

                  The  Pooling  and  Servicing  Agreement  provides  that to the
extent the Certificate  Insurer makes Insured Payments,  the Certificate Insurer
will  be  subrogated  to  the  rights  of the  Owners  of the  related  Class  A
Certificates  with respect to such Insured Payments and shall be deemed,  to the
extent of the payments so made, to be a registered Owner of Class A Certificates
and shall be entitled to reimbursement for such Insured Payments, as provided in
the Pooling and Servicing Agreement.

Calculation of LIBOR

                  On the second  business day preceding each Payment Date or, in
the case of the first  Payment  Date,  on the second  business day preceding the
Closing Date (each such date,  an "Interest  Determination  Date"),  the Trustee
will  determine  the London  interbank  offered rate for one-month  U.S.  dollar
deposits  ("LIBOR")  for the next  Accrual  Period  for the  Class  A-1  Group I
Certificates  and Class A-6 Group II  Certificates  on the basis of the  offered
rates of the Reference Banks for one-month U.S. dollar  deposits,  as such rates
appear on the Reuters  Screen LIBO Page, as of 11:00 a.m.  (London time) on such
Interest Determination Date. As used in this section, "business day" means a day
on which banks are open for dealing in foreign  currency  and exchange in London
and New York City;  "Reuters  Screen LIBO Page" means the display  designated as
page "LIBO" on the Reuter Monitor Money Rates Service (or such other page as may
replace  the LIBO page on that  service  for the  purpose of  displaying  London
interbank  offered rates of major banks);  and  "Reference  Banks" means leading
banks selected by the Trustee and engaged in transactions in Eurodollar deposits
in the  international  Eurocurrency  market  (i)  with an  established  place of
business in London, (ii) whose quotations appear on the Reuters Screen LIBO Page
on the Interest Determination Date in question, (iii) which have been designated
as such by the  Trustee  and (iv) not  controlling,  controlled  by, or be under
common control with, the Sponsor, the Seller or the Trustee.

                  On each  Interest  Determination  Date,  LIBOR for the related
Accrual  Period for the Class A-6 Group II  Certificates  will be established by
the Trustee as follows:

                  (a)  If on  such  Interest  Determination  Date  two  or  more
Reference Banks provide such offered  quotations,  LIBOR for the related Accrual
Period for the Class A-1 Group I and the Class A-6 Group II  Certificates  shall
be the arithmetic mean of such offered quotations  (rounded upwards if necessary
to the nearest whole multiple of 1/16%).

                  (b) If on such  Interest  Determination  Date  fewer  than two
Reference Banks provide such offered  quotations,  LIBOR for the related Accrual
Period for the Class A-1 Group I and the Class A-6 Group II  Certificates  shall
be the higher of (x) LIBOR as determined on the previous Interest  Determination
Date and (y) the Reserve Interest Rate. The "Reserve Interest Rate" shall be the
rate per annum that the Trustee  determines to be either (i) the arithmetic mean
(rounded  upwards if  necessary to the nearest  whole  multiple of 1/16%) of the
one-month  U.S.  dollar  lending rates which New York City banks selected by the
Trustee are quoting on the relevant Interest Determination Date to the principal
London offices of leading banks in the London  interbank market or, in the event
that the  Trustee  can  determine  no such  arithmetic  mean,  (ii)  the  lowest
one-month  U.S.  dollar  lending rate which New York City banks  selected by the
Trustee  are quoting on such  Interest  Determination  Date to leading  European
banks.

                  The establishment of LIBOR on each Interest Determination Date
by the Trustee and the Trustee's  calculation of the rate of interest applicable
to the Class A-1 Group I and the Class A-6 Group II Certificates for the related
Accrual  Period  shall (in the absence of manifest  error) be final and binding.
Each such rate of interest may be obtained by  telephoning  the Trustee at (612)
667-8085.






                                      S-45

<PAGE>
<PAGE>



Subordination of Class B Certificates

                  The  Class B  Certificates  are  subordinated  to the  Class A
Certificates.  Such subordination is intended to enhance the likelihood that the
Owners of the Class A  Certificates  will receive full and timely receipt of all
amounts due to them.

                  The Pooling and Servicing  Agreement  requires that the excess
of the  aggregate  principal  balance of the Mortgage  Loans in Group I over the
Class A  Certificate  Principal  Balance  for all Classes of the Class A Group I
Certificates be maintained at a certain amount (which amount may vary over time)
over the life of the  transaction,  which amount is specified by the Certificate
Insurer. The actual amount of this excess is the "Subordinated Amount" for Group
I, and the  specified  target  amount  of the  excess  at a point in time is the
"Specified Subordinated Amount" for Group I.

                  Similarly,  the Pooling and Servicing  Agreement requires that
the excess of Group II's Pool  Principal  Balance  over the Class A  Certificate
Principal  Balance for the Class A-6 Group II  Certificates  be  maintained at a
certain  amount  (which  amount  may  vary  over  time)  over  the  life  of the
transaction,  which amount is specified by the Certificate  Insurer.  The actual
amount  of this  excess is the  "Subordinated  Amount"  for  Group  II,  and the
specified  target  amount  of the  excess  at a point in time is the  "Specified
Subordinated Amount" for Group II.

                  The  Certificate  Insurer  may  permit  the  reduction  of the
Specified  Subordinated  Amount  without the consent of, or the giving of notice
to,  the  Owners  of the  related  Class  A  Certificates;  provided,  that  the
Certificate  Insurer is not then in default;  and provided,  further,  that such
reduction would not change  materially the weighted  average life of the related
Class A Certificates or the current rating thereof.

                  The Pooling and Servicing  Agreement  generally  provides that
the  Owners  of the Class B  Certificates  will only  receive  distributions  of
principal to the extent that the actual related  Subordinated Amount exceeds the
then related Specified  Subordinated Amount; i.e., to the extent that there is a
level of subordination greater than that required by the Certificate Insurer, as
will be the case when the  Specified  Subordinated  Amount  decreases  or "steps
down" in  accordance  with its terms.  Consequently,  unless there exists on any
particular  Payment Date such related  excess  subordination,  the Owners of the
related Class A  Certificates  will be entitled to receive 100% of the principal
to be distributed on such Payment Date with respect to the related Mortgage Loan
Group.

                  The Class B  Certificates  are also  entitled  to receive  all
excess  interest  available  on any Payment Date for the related  Mortgage  Loan
Group,  i.e.,  the  interest  remitted  by the Master  Servicer  to the  Trustee
relating to the prior Remittance Period (which interest remittance is itself net
of the aggregate  monthly  Servicing  Fees) less the interest due and payable to
the  Owners of the  related  Class A  Certificates,  together  with the fees and
premium  due and  payable  to the  Trustee  and the  Certificate  Insurer  (such
interest to which the related Class B  Certificates  are entitled,  the "Class B
Interest" for the related Mortgage Loan Group).

                  On each Payment Date the Class B Interest will be used, to the
extent  available,  to fund any  shortfalls  in amounts due to the Owners of the
Class A Certificates  on such Payment Date. In addition,  to the extent that the
related Specified  Subordinated Amount increases or "steps up" due to the effect
of the  triggers  set forth in the  definition  thereof,  or if, due to Realized
Losses,  the  related  Subordinated  Amount has been  reduced  below the related
Specified Subordinated Amount, the Pooling and Servicing Agreement requires that
Class B Interest  be used to make  payments  of  principal  to the Owners of the
Class A Group I  Certificates  and the Class A-6 Group II  Certificates  for the
purposes of accelerating the  amortization  thereof relative to the amortization
of the  Mortgage  Loans in the related  Mortgage  Loan Group.  Such  accelerated
payments of  principal  will be made to the extent  necessary  to  increase  the
related  Subordinated  Amount  to  its  then-applicable  Specified  Subordinated
Amount. To the extent that, on any Payment Date, the actual related Subordinated
Amount is less than the related Specified  Subordinated Amount, a "Subordination
Deficiency" will exist. The Insurance Agreement defines a "Group I Subordination
Deficit" with respect to a Payment Date to be the amount, if any,





                                      S-46

<PAGE>
<PAGE>



by which (x) the aggregate  Certificate Principal Balance of the Class A Group I
Certificates  as  of  such  Payment  Date,  and  following  the  making  of  all
distributions to be made on such Payment Date (except for any payment to be made
as to principal  from  proceeds of the related  Certificate  Insurance  Policy),
exceeds (y) an amount equal to the aggregate  principal balances of the Mortgage
Loans  in the  Group  I as of the  close  of  business  on the  last  day of the
preceding Remittance Period; a "Group II Subordination  Deficit" with respect to
a Payment  Date is the amount,  if any, by which (x) the  aggregate  Certificate
Principal  Balance  of the Class A-6 Group II  Certificates  as of such  Payment
Date, and following the making of all  distributions  to be made on such Payment
Date  (except for any payment to be made as to  principal  from  proceeds of the
related  Certificate  Insurance  Policy)  exceeds  (y) the  aggregate  principal
balances  of the  Mortgage  Loans in the Group II as of the close of business on
the last day of the preceding Remittance Period.

                  "Subordination  Increase Amount" means, as of any Payment Date
and with  respect to the  related  Mortgage  Loan  Group,  the lesser of (i) the
Subordination  Deficiency  applicable  to such  Mortgage  Loan  Group as of such
Payment Date and (ii) the actual amount available to pay the Class B Interest on
such Payment Date.

                  "Subordination  Reduction  Amount" means,  with respect to any
Payment  Date and with  respect to the related  Mortgage  Loan Group,  an amount
equal  to the  lesser  of (x)  the  excess  of the  actual  Subordinated  Amount
applicable to such Mortgage  Loan Group over the Specified  Subordinated  Amount
for such  Payment Date and (y) the amount  described in clause  (b)(i)(x) of the
definition of Class A Principal Distribution Amount for such Payment Date.

                  Overcollateralization  and the Certificate  Insurance  Policy.
The Pooling and Servicing  Agreement requires the Trustee to make a claim for an
Insured Payment under the related  Certificate  Insurance  Policy not later than
the second  business  day prior to any Payment  Date as to which the Trustee has
determined that a  Subordination  Deficit will occur for the purpose of applying
the proceeds of such Insured  Payment as a payment of principal to the Owners of
the Class A Group I Certificates or Class A-6 Group II Certificates, as the case
may be, on such Payment Date. The Certificate  Insurance  Policy is thus similar
to the  subordination  provisions  described  above  insofar as the  Certificate
Insurance  Policy  guarantees  ultimate,  rather  than  current,  payment of the
amounts of any  Realized  Losses to the Holders of the  related  Class A Group I
Certificates and Class A-6 Group II Certificates. Investors in the Class A Group
I  Certificates  of each  Class and the Class A-6 Group II  Certificates  should
realize that,  under  extreme loss or  delinquency  scenarios  applicable to the
related  Mortgage Loan Pool, they may temporarily  receive no  distributions  of
principal.

Crosscollateralization Provisions

                  The Pooling and Servicing  Agreement further provides that the
Class B Interest generated by the Group I may be used to fund certain shortfalls
with respect to the Group II and vice versa, provided that such Class B Interest
must first be applied to fund  certain  required  payments  with  respect to the
related Mortgage Loan Group. Specifically, the Class B Interest generated by one
Mortgage  Loan Group is to be applied in the  following  order of priority:  (i)
first,  to  fund a  Subordination  Increase  Amount  payment  in  response  to a
Subordination Deficit in the related Mortgage Loan Group; (ii) second, to fund a
Subordination  Increase Amount payment in response to a Subordination Deficit or
interest  shortfall in the other  Mortgage  Loan Group;  (iii) third,  to fund a
Subordination Increase Amount payment in response to a Subordination  Deficiency
in the related  Mortgage Loan Group;  and (iv) fourth,  to fund a  Subordination
Increase Amount payment in response to a  Subordination  Deficiency with respect
to the other Mortgage Loan Group.

Credit Enhancement Does Not Apply to Prepayment Risk

                  In  general,  the  protection  afforded  by the  subordination
provisions and by the Certificate Insurance Policy is protection for credit risk
and not for prepayment risk. The  subordination  provisions may not be adjusted,
nor may a claim be made under the Certificate  Insurance  Policy to guarantee or
insure that any  particular  rate of prepayment is  experienced by either of the
two Mortgage Loan Groups.






                                      S-47

<PAGE>
<PAGE>



Class A Certificate Distributions and Insured Payments

                  No later than the second  business  day prior to each  Payment
Date the Trustee will be required to  determine  the amounts to be on deposit in
the  Certificate  Account on such Payment Date and following the  application of
the  cross-collateralization  provisions described above with respect to each of
the two Mortgage Loan Groups,  such amounts  being the "Group I Total  Available
Funds",   and  the  "Group  II  Total  Available   Funds",   respectively,   or,
collectively,  the "Total  Available  Funds".  If the aggregate  Class A Insured
Distribution  Amount related to the Class A Group I Certificates for any Payment
Date  exceeds  the Group I Total  Available  Funds for such  Payment  Date,  the
Trustee  will be  required  to draw the  amount of such  insufficiency  from the
Certificate Insurer under the Certificate Insurance Policy. Similarly, if on any
Payment Date the Class A Insured  Distribution  Amount  related to the Class A-6
Group II  Certificates  exceeds  the  Group II Total  Available  Funds  for such
Payment  Date,  the  Trustee  will  be  required  to  draw  the  amount  of such
insufficiency  from the  Certificate  Insurer  under the  Certificate  Insurance
Policy.  The Trustee will be required to deposit to the Certificate  Account the
amount of any Insured Payment made by the Certificate  Insurer.  The Pooling and
Servicing  Agreement  provides that amounts which cannot be  distributed  to the
Owners of the  Certificates  as a result of  final,  non-appealable  proceedings
under the United States  Bankruptcy Code or similar  insolvency laws will not be
considered in determining  the amount of Total  Available  Funds with respect to
any Payment Date.

Book-Entry Registration of the Class A Certificates

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

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

                  Beneficial  Certificate  Owners will receive all distributions
of  principal  of, and interest  on, the Class A  Certificates  from the Trustee
through  DTC  and  DTC  Participants.   While  such  Class  A  Certificates  are
outstanding (except under the circumstances  described below),  under the rules,
regulations  and procedures  creating and affecting DTC and its operations  (the
"Rules"),  DTC is required to make book-entry  transfers  among  Participants on
whose behalf it acts with respect to such Class A  Certificates  and is required
to receive and transmit  distributions  of  principal  of, and interest on, such
Class A Certificates. Participants and indirect





                                      S-48

<PAGE>
<PAGE>



participants with whom Beneficial  Certificate Owners have accounts with respect
to Class A Certificates are similarly required to make book-entry  transfers and
receive and transmit such distributions on behalf of their respective Beneficial
Certificate Owners. Accordingly, although Beneficial Certificate Owners will not
possess  certificates,  the  Rules  provide  a  mechanism  by  which  Beneficial
Certificate Owners will receive distributions and will be able to transfer their
interest.

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

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

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

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

                  DTC,  which  is a New  York-chartered  limited  purpose  trust
company,  performs services for its Participants ("DTC  Participants"),  some of
which (and/or  their  representatives)  own DTC. In  accordance  with its normal
procedures, DTC is expected to record the positions held by each DTC Participant
in the Book-Entry Certificates, whether held for its own account or as a nominee
for another person. In general,  beneficial ownership of Book-Entry Certificates
will be subject to the rules,  regulations and procedures  governing DTC and DTC
Participants as in effect from time to time.






                                      S-49

<PAGE>
<PAGE>



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

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

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

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

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

                  Under a book-entry  format,  Beneficial  Certificate Owners of
the  Book-Entry  Certificates  may  experience  some  delay in their  receipt of
payments, since such payments will be forwarded by the Trustee to Cede.





                                      S-50

<PAGE>
<PAGE>



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

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

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

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

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

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

Certain Activities

                  The Trust has not and will not: (i) issue  securities  (except
for the  Certificates);  (ii) borrow  money;  (iii) make  loans;  (iv) invest in
securities for the purpose of exercising  control;  (v)  underwrite  securities;
(vi) except as provided in the Pooling and  Servicing  Agreement,  engage in the
purchase and sale (or turnover) of investments;  (vii) offer securities  (except
the Certificates) in exchange for property; or (viii) repurchase or





                                      S-51

<PAGE>
<PAGE>



otherwise reacquire its securities. See "Reports to the Holders" for information
regarding reports to the Certificateholders.

General Servicing Procedures

                  Acting directly or through one or more sub-servicers, AFL (the
"Master  Servicer") is required to service and  administer the Mortgage Loans in
accordance with the Pooling and Servicing Agreement.

                  The  Master  Servicer  in its  own  name  or in the  name of a
sub-servicer  is authorized and empowered  pursuant to the Pooling and Servicing
Agreement (i) to execute and deliver any and all  instruments of satisfaction or
cancellation or of partial or full release or discharge and all other comparable
instruments  with  respect  to  the  Mortgage  Loans  and  with  respect  to the
Properties,  (ii) to institute foreclosure  proceedings or obtain a deed in lieu
of  foreclosure  so as to effect  ownership  of any  Property in its own name on
behalf of the  Trustee,  and (iii) to hold title in the name of the Trust to any
Property upon such  foreclosure  or deed in lieu of foreclosure on behalf of the
Trustee;  provided,  however,  that to the extent any  instrument  described  in
clause (i) would be  delivered  by the Master  Servicer  outside of its ordinary
procedures for mortgage loans held for its own account,  the Master  Servicer is
required, prior to executing and delivering such instrument, to obtain the prior
written consent of the Certificate Insurer.

                  The  Master  Servicer,  in its own  name  or in the  name of a
Sub-Servicer, has the right to approve requests of Mortgagors for consent to (i)
partial releases of Mortgages, (ii) alterations,  and (iii) removal,  demolition
or division  of  Properties  subject to  Mortgages.  The  Pooling and  Servicing
Agreement provides that no such request shall be approved by the Master Servicer
unless:  (i) (x) the  provisions  of the  related  Note and  Mortgage  have been
complied  with,  (y) the  Combined  Loan-to-Value  Ratio  (which  may,  for this
purpose,  be  determined  at the time of any such action in a manner  reasonably
acceptable  to the  Certificate  Insurer)  after any release does not exceed the
Combined Loan-to-Value Ratio set forth for such Mortgage Loan in the Schedule of
Mortgage  Loans,  and (z) the  lien  priority  of the  related  Mortgage  is not
affected;  or (ii) the  Certificate  Insurer shall have approved the granting of
such request.

                  On the tenth day of each month (or the  immediately  following
business  day if the  tenth day does not fall on a  business  day),  the  Master
Servicer  or  Sub-Servicer  shall  send to the  Trustee a report  detailing  the
payments on the Mortgage  Loans  serviced by it in each of the two Mortgage Loan
Groups during the prior Remittance Period.

Collection of Certain Mortgage Loan Payments

                  The Master  Servicer  is  required  generally  to service  the
Mortgage Loan Pool in a prudent  manner  consistent  with its general  servicing
standards for similar  mortgage loans and to make reasonable  efforts to collect
all payments  called for under the terms and  provisions of the Mortgage  Loans,
and shall, to the extent such procedures shall be consistent with the provisions
of the Pooling and Servicing  Agreement,  follow  collection  procedures for all
Mortgage  Loans at least as rigorous as those the Master  Servicer would take in
servicing loans and in collecting payments thereunder for its own account.

                  Consistent with the foregoing, the Master Servicer, in its own
name or in the name of a Sub-Servicer, may (i) in its discretion waive or permit
to be  waived  any late  payment  charge or  assumption  fee or any other fee or
charge  which the  Master  Servicer  would be  entitled  to retain as  servicing
compensation,  (ii) extend the due date for  payments due on a Note for a period
(with  respect to each payment as to which the due date is extended) not greater
than 125 days after the initially scheduled due date for such payment, and (iii)
amend any Note to extend the maturity  thereof,  provided that no maturity shall
be  extended  beyond  the  maturity  date of the  Mortgage  Loan with the latest
maturity  date and that no more than 1.0% of the  Original  Pool  Balance of the
Mortgage  Loans shall have a maturity  date which has been  extended  beyond the
maturity  date thereof at the Cut-Off  Date;  provided that such action does not
violate  applicable REMIC provisions.  In the event the Master Servicer,  in its
own name or in the name of a Sub-Servicer,  consents to the deferment of the due
dates





                                      S-52

<PAGE>
<PAGE>



for payments due on a Note, the Master  Servicer or  Sub-Servicer is nonetheless
required to make payment of any required Delinquency Advance with respect to the
payments so extended to the same extent as if such  installment  were due, owing
and delinquent and had not been deferred.

                  Generally  the Class A  Certificate  Owners  would prefer that
"due-on-sale"  clauses  be  waived  in the  event  of a sale  of the  underlying
Mortgaged  Property,  that extensions and accommodations be made with delinquent
Mortgagors,  and that  liquidations  of Mortgage  Loans be deferred,  since upon
prepayment due to sale or upon liquidation such Owners will receive a payment of
principal in  connection  with such  prepayment  or  liquidation.  If attractive
re-investment  opportunities  are  available  at the time,  Class A  Certificate
Owners  may prefer  that  "due-on-sale"  clauses  not be waived and that no such
extensions,  accommodations  or deferments be made, thus hastening the return of
principal to such Owners.

                  Owners do not have the right under the  Pooling and  Servicing
Agreement to make decisions with respect to Mortgagor  accounts.  Such decisions
are in the nature of mortgage  servicing and the Master  Servicer  generally has
the right to make such  decisions  without  the  requirement  of  consent of the
Owners,  the  Trustee  or the  Certificate  Insurer.  The Master  Servicer  will
generally  be  required  under the Pooling and  Servicing  Agreement  to enforce
"due-on-sale"  clauses,  and will make decisions with respect to liquidations in
accordance with the Pooling and Servicing Agreement.

                  Under certain limited  circumstances the Pooling and Servicing
Agreement  may  require  the  Master  Servicer  to  obtain  the  consent  of the
Certificate  Insurer  before  taking  certain  actions with respect to defaulted
Mortgage Loans and in connection with the waiver of "due-on-sale" clauses. Since
the Certificate Insurer's exposure increases, to the extent of interest accrued,
the  longer  the  liquidation  process,  it is  likely  to be the case  that the
Certificate  Insurer will favor quick  liquidations in those situations in which
its consent is required.  Similarly,  the  Certificate  Insurer  would favor the
enforcement of a "due-on-sale" clause, since a prepayment in the event of a sale
also reduces its exposure by limiting the accrual of interest.

Sub-Servicing Agreements Between the Master Servicer and Sub-Servicers

                  The Master Servicer has entered into sub-servicing  agreements
with EDS and LSI for the servicing and  administration  of Mortgage  Loans.  The
Master  Servicer will not be relieved of its  obligations  under the Pooling and
Servicing Agreement  notwithstanding any sub-servicing agreement, and the Master
Servicer  shall be  obligated  to the same  extent  and under the same terms and
conditions as if it alone were servicing and administering the Mortgage Loans.

Principal and Interest Account

                  The  Master  Servicer,  in its own  name  or in the  name of a
Sub-Servicer,  is required to deposit to the Principal and Interest  Account all
collections  on the  Mortgage  Loans,  certain  proceeds  received by the Master
Servicer in connection with the  termination of the Trust,  Loan Purchase Prices
and Substitution Amounts received or paid by the Master Servicer,  insurance and
condemnation proceeds received by the Master Servicer,  other amounts related to
the Mortgage  Loans received by the Master  Servicer,  including any income from
REO  Properties  (net of  Servicing  Advances  made  with  respect  to such  REO
Properties),  and  Delinquency  Advances  together  with any  amounts  which are
reimbursable from the Principal and Interest  Account,  but net of the Servicing
Fee with respect to each Mortgage Loan serviced by the Master Servicer and other
servicing  compensation  to the Master  Servicer as permitted by the Pooling and
Servicing Agreement.

                  The Master Servicer or Sub-Servicer  may make withdrawals from
the  Principal  and Interest  Account only for the  following  purposes:  (a) to
effect the timely remittance to the Trustee of the Monthly Remittance due on the
Remittance  Date; (b) to withdraw  investment  earnings on amounts on deposit in
the  Principal  and  Interest  Account;  (c) to withdraw  amounts that have been
deposited to the  Principal  and Interest  Account in error;  (d) to pay certain
miscellaneous  amounts  over to the  Seller and (e) to clear and  terminate  the
Principal and Interest Account.





                                      S-53

<PAGE>
<PAGE>




                  On  each   Remittance   Date  the  Master   Servicer  and  any
Sub-Servicer is required to remit the Monthly Remittance amount inclusive of all
Delinquency Advances and Compensating  Interest to the Trustee by wire transfer,
or otherwise make funds available in immediately available funds.

Servicing Advances

                  The  Pooling  and  Servicing  Agreement  obligates  the Master
Servicer to pay all reasonable and customary  "out-of-pocket" costs and expenses
(including  reasonable  legal fees) incurred in the performance of its servicing
obligations  including,  but  not  limited  to,  the  cost  of (i)  preservation
expenses, (ii) any enforcement or judicial proceedings,  including foreclosures,
(iii)  the  management  and  liquidation  of REO  Property  (including,  without
limitation,  realtors'  commissions) and (iv) advances made for taxes, insurance
and other charges against a Property.  Each such  expenditure  will constitute a
"Servicing Advance". The Master Servicer may recover Servicing Advances from the
Mortgagors to the extent  permitted by the Mortgage Loans or, if not theretofore
recovered  from the Mortgagor on whose behalf such  Servicing  Advance was made,
from Liquidation  Proceeds realized upon the liquidation of the related Mortgage
Loan. In no case may the Master  Servicer  recover  Servicing  Advances from the
principal  and  interest  payments  on any  Mortgage  Loan or from  any  amounts
relating to any other Mortgage Loan. The Master Servicer is not required to make
a  Servicing  Advance if it believes  that such  Servicing  Advance  will not be
recoverable from the related Mortgage Loan.

Compensating Interest

                  A full month's interest on each Mortgage Loan, calculated at a
rate equal to such Mortgage  Loan's Coupon Rate less the Servicing Fee is due to
the Trustee on the outstanding principal balance of each Mortgage Loan as of the
beginning of each Remittance  Period.  If a Prepayment of a Mortgage Loan occurs
during any calendar month,  any difference  between the interest  collected from
the Mortgagor  during such calendar month and the full month's  interest at such
rate  ("Compensating  Interest")  that is due is required to be deposited by the
Master  Servicer to the  Principal  and Interest  Account  (without any right of
reimbursement therefor) and shall be included in the Monthly Remittance and made
available to the Trustee on the next succeeding Remittance Date.

Maintenance of Insurance

                  The Master Servicer is required to cause to be maintained with
respect to each  Mortgage  Loan that it services  and related  Property a hazard
insurance  policy with a carrier licensed in the state in which such Property is
located that provides for fire and extended  coverage,  and which provides for a
recovery by the Trust of insurance proceeds relating to such Mortgage Loan in an
amount not less than the least of (i) the outstanding  principal  balance of the
Mortgage Loan (together in the case of a Junior  Mortgage,  with the outstanding
principal  balance of the senior lien),  or (ii) the minimum amount  required to
compensate  for loss or damage on a  replacement  cost basis,  or (iii) the full
insurable value of the premises.

                  If a  Mortgage  Loan at the time of  origination  relates to a
Mortgaged  Property in an area identified in the Federal Register by the Federal
Emergency  Management  Agency  as  having  special  flood  hazards,  the  Master
Servicer, in its own name or in the name of a Sub-Servicer,  will be required to
maintain  with respect  thereto a flood  insurance  policy in a form meeting the
requirements   of  the   then-current   guidelines  of  the  Federal   Insurance
Administration  with a generally  acceptable  carrier in an amount  representing
coverage,  and  which  provides  for  recovery  by  the  Master  Servicer  or  a
Sub-Servicer  on behalf  of the Trust of  insurance  proceeds  relating  to such
Mortgage  Loan,  of not less  than the  least of (i) the  outstanding  principal
balance of the Mortgage Loan, or (ii) the minimum amount  required to compensate
for damage or loss on a replacement  cost basis,  or (iii) the maximum amount of
insurance that is available under the Flood Disaster  Protection Act of 1973, as
amended.

                  In the  event  that  the  Master  Servicer  or a  Sub-Servicer
obtains and  maintains a blanket  policy  insuring  against  fire with  extended
coverage  and  against  flood  hazards  on all of the  Mortgage  Loans  that  it
services,





                                      S-54

<PAGE>
<PAGE>



then, to the extent such policy names the Master  Servicer or a Sub-Servicer  as
loss payee and  provides  coverage in an amount  equal to the  aggregate  unpaid
principal  balance on the Mortgage  Loans  without  co-insurance,  and otherwise
complies  with the  requirements  of the Pooling and  Servicing  Agreement,  the
Master  Servicer shall be deemed  conclusively to have satisfied its obligations
with  respect  to fire and  hazard  insurance  coverage  under the  Pooling  and
Servicing  Agreement.  Such blanket policy may contain a deductible  clause,  in
which case the Master  Servicer will be required,  in the event that there shall
not have been maintained on the related  Mortgaged  Property a policy  complying
with the Pooling and Servicing Agreement,  and there shall have been a loss that
would have been covered by such policy, to deposit in the Principal and Interest
Account from the Master Servicer's own funds the difference, if any, between the
amount that would have been payable  under a policy  complying  with the Pooling
and Servicing Agreement and the amount paid under such blanket policy.

                  Pursuant to the Pooling and  Servicing  Agreement,  the Master
Servicer  will be required to  indemnify  the Trust out of its own funds for any
loss to the Trust resulting from the Master  Servicer's  failure to maintain any
required insurance.

Due-on-Sale Clauses

                  When a  Property  has been or is about to be  conveyed  by the
Mortgagor,  the  Master  Servicer  or a  Sub-  Servicer,  to the  extent  it has
knowledge of such conveyance or prospective conveyance,  is required to exercise
its rights to  accelerate  the maturity of the related  Mortgage  Loan under any
"due on sale"  clause  contained  in the  related  Mortgage  or Note;  provided,
however,  that the Master  Servicer  will not be required  to exercise  any such
right if the  "due-on-sale"  clause,  in the  reasonable  belief  of the  Master
Servicer,  is not enforceable under applicable law; and provided  further,  that
the  Master  Servicer  may  refrain  from  exercising  any  such  right  if  the
Certificate Insurer gives its prior consent to such non-enforcement.

Realization Upon Defaulted Mortgage Loans

                  The  Master  Servicer,  in its own  name  or in the  name of a
Sub-Servicer,  is required to foreclose upon or otherwise  comparably effect the
ownership  in the name of the Trust,  on behalf of the  Trustee,  of  Properties
relating  to  defaulted   Mortgage  Loans  that  it  services  as  to  which  no
satisfactory  arrangements can be made for collection of delinquent payments and
which the Master  Servicer has not  purchased  pursuant to its  purchase  option
described  below,  unless  the  Master  Servicer  reasonably  believes  that Net
Liquidation  Proceeds  with respect to such Mortgage Loan would not be increased
as a result of such  foreclosure  or other  action,  in which case such Mortgage
Loan  will be  charged  off and  will  become a  Liquidated  Mortgage  Loan.  In
connection  with such  foreclosure or other  conversion,  the Master Servicer is
required to exercise or use foreclosure  procedures with the same degree of care
and skill as it would exercise or use under the  circumstances in the conduct of
its own affairs.  Any amounts  advanced in connection  with such  foreclosure or
other action shall constitute "Servicing Advances".

                  The  Master  Servicer,  in its own  name  or in the  name of a
Sub-Servicer,  is  required  to sell any REO  Property  within  23 months of its
acquisition by the Trustee,  unless the Master Servicer  obtains for the Trustee
an opinion of counsel  experienced in federal  income tax matters,  addressed to
the Trustee and the Master Servicer, to the effect that the holding by the Trust
of such REO  Property  for a greater  specified  period  will not  result in the
imposition  of taxes on  "prohibited  transactions"  of the Trust as  defined in
Section 860F of the Code or cause the Trust to fail to qualify as a REMIC.

                  In accordance with the Pooling and Servicing Agreement, if the
Master Servicer has actual  knowledge that a Property which it is  contemplating
acquiring  in  foreclosure   or  by  deed  in  lieu  of   foreclosure   contains
environmental  or hazardous  waste risks known to it, the Master  Servicer shall
notify the Certificate  Insurer and the Trustee prior to acquiring the Property.
The Master  Servicer is not  permitted to take any action with respect to such a
Property without the prior written approval of the Certificate Insurer.






                                      S-55

<PAGE>
<PAGE>



                  The Master Servicer is required to determine,  with respect to
each defaulted  Mortgage Loan that it services,  when it has recovered,  whether
through trustee's sale,  foreclosure sale or otherwise,  all amounts, if any, it
expects to recover from or on account of such defaulted Mortgage Loan, whereupon
such Mortgage Loan shall become a "Liquidated Mortgage Loan".

Servicing Compensation

                  As compensation for its servicing activities under the Pooling
and Servicing  Agreement,  the Master  Servicer  shall be entitled to retain the
amount of the Servicing Fee with respect to each Mortgage Loan that it services.
Additional  servicing  compensation  in the  form of  release  fees,  bad  check
charges,  assumption fees, late payment charges, and any other servicing-related
fees,  and  similar  items may,  to the extent  collected  from  Mortgagors,  be
retained by the Master Servicer.

Annual Statement as to Compliance

                  The Master Servicer is required to deliver, on its own behalf,
to the Trustee,  the Seller and the Certificate  Insurer,  on or before the last
day of April of each year, commencing in 1997, an Officer's Certificate stating,
as to each signer  thereof,  that (i) a review of the  activities  of the Master
Servicer  during  such  preceding  calendar  year and of  performance  under the
Pooling and Servicing Agreement has been made under such officer's  supervision,
and (ii) to the best of such  officer's  knowledge,  based on such  review,  the
Master  Servicer  has  fulfilled  all its  obligations  under  the  Pooling  and
Servicing  Agreement  for such  year,  or, if there  has been a  default  in the
fulfillment of all such obligations,  specifying each such default known to such
officer and the nature and status thereof including the steps being taken by the
Master Servicer to remedy such default.

Annual Independent Certified Public Accountants' Reports

                  On or before the last day of April of each year, commencing in
1997,  the Master  Servicer  is required  to cause to be  delivered,  on its own
behalf, to the Trustee and the Certificate Insurer a letter or letters of a firm
of independent,  nationally  recognized certified public accountants  reasonably
acceptable to the  Certificate  Insurer stating that such firm has, with respect
to the Master Servicer's overall servicing  operations (i) performed  applicable
tests in  accordance  with the  compliance  testing  procedures  as set forth in
Appendix  3 of  the  Audit  Guide  for  Audits  of  HUD  Approved  Nonsupervised
Mortgagees or (ii) examined such operations in accordance with the  requirements
of the Uniform  Single  Audit  Program for  Mortgage  Bankers,  and stating such
firm's conclusions relating thereto.

Assignment of Agreement

                  The Master Servicer may not assign its  obligations  under the
Pooling and Servicing Agreement, in whole or in part, unless it shall have first
obtained  the  written  consent of the Seller,  the Trustee and the  Certificate
Insurer;  provided,  however,  that  any  assignee  must  meet  the  eligibility
requirements  set forth in the Pooling and  Servicing  Agreement for a successor
Master Servicer.

Removal and Resignation of the Master Servicer; Events of Default

                  The   Certificate   Insurer,   or  with  the  consent  of  the
Certificate  Insurer,  the Seller or the Owners of Class A Certificates owning a
majority  in  Percentage  Interest  in the Class A  Certificates  may remove the
Master  Servicer upon the  occurrence of any of the following  events (each,  an
"Event of Default"):

                                       (i) The Master  Servicer  shall (I) apply
                  for or  consent to the  appointment  of a  receiver,  trustee,
                  liquidator  or  custodian  or similar  entity with  respect to
                  itself or its property, (II) admit in writing its inability to
                  pay its debts  generally  as they  become  due,  (III)  make a
                  general  assignment  for the  benefit  of  creditors,  (IV) be
                  adjudicated  bankrupt or  insolvent,  (V) commence a voluntary
                  case under the federal bankruptcy laws of the United States of
                  America or file a voluntary petition or





                                      S-56

<PAGE>
<PAGE>



                  answer seeking  reorganization,  an arrangement with creditors
                  or an order for  relief or seeking  to take  advantage  of any
                  insolvency  law or  file  an  answer  admitting  the  material
                  allegations of a petition filed against it in any  bankruptcy,
                  reorganization   or   insolvency   proceeding  or  (VI)  cause
                  corporate  action  to  be  taken  by it  for  the  purpose  of
                  effecting any of the foregoing; or

                                      (ii) If without the application,  approval
                  or consent  of the  Master  Servicer,  a  proceeding  shall be
                  instituted in any court of competent  jurisdiction,  under any
                  law  relating to  bankruptcy,  insolvency,  reorganization  or
                  relief of debtors,  seeking in respect of the Master  Servicer
                  an  order  for  relief  or  an   adjudication  in  bankruptcy,
                  reorganization,   dissolution,   winding  up,  liquidation,  a
                  composition or arrangement  with creditors,  a readjustment of
                  debts, the appointment of a trustee,  receiver,  liquidator or
                  custodian  or  similar  entity  with  respect  to  the  Master
                  Servicer or of all or any substantial  part of its assets,  or
                  other like relief in respect  thereof under any  bankruptcy or
                  insolvency  law, and, if such proceeding is being contested by
                  the Master  Servicer in good faith,  the same shall (A) result
                  in the entry of an order for  relief or any such  adjudication
                  or  appointment  or (B)  continue  undismissed  or pending and
                  unstayed for any period of sixty (60) consecutive days; or

                                     (iii) The  Master  Servicer  shall  fail to
                  perform any one or more of its  obligations  under the Pooling
                  and Servicing Agreement (other than its obligations referenced
                  in clauses (vi) and (vii) below) and shall continue in default
                  thereof  for a period of thirty (30) days after the earlier to
                  occur of (x) the date on which an  authorized  officer  of the
                  Master  Servicer  knows  or  reasonably  should  know  of such
                  failure or (y)  receipt by the  Master  Servicer  of a written
                  notice  by  the  Trustee,   any  Owner,   the  Seller  or  the
                  Certificate Insurer of said failure; or

                                      (iv) The  Master  Servicer  shall  fail to
                  cure any breach of any of its  representations  and warranties
                  set  forth  in  the  Pooling  and  Servicing  Agreement  which
                  materially  and adversely  affects the interests of the Owners
                  or Certificate  Insurer for a period of thirty (30) days after
                  the earlier of (x) the date on which an authorized  officer of
                  the Master  Servicer  knows or reasonably  should know of such
                  breach or (y)  receipt  by the  Master  Servicer  of a written
                  notice  from  the  Trustee,  any  Owner,  the  Seller  or  the
                  Certificate Insurer of such breach;

                                       (v) If the  Certificate  Insurer pays out
                  any money under the Certificate  Insurance  Policy,  or if the
                  Certificate Insurer otherwise funds any shortfall with its own
                  money,  because the amounts  available  to the Trustee  (other
                  than from the  Certificate  Insurer) are  insufficient to make
                  required distributions on the Class A Certificates;

                                      (vi) The failure by the Master Servicer to
                  make any  required  Servicing  Advance for a period of 30 days
                  following  the earlier of (x) the date on which an  authorized
                  officer of the Master Servicer knows or reasonably should know
                  of such  failure or (y)  receipt by the Master  Servicer  of a
                  written notice from the Trustee,  any Owner, the Seller or the
                  Certificate Insurer of such failure;

                                     (vii) The failure by the Master Servicer to
                  make  any   required   Delinquency   Advance  or  to  pay  any
                  Compensating  Interest or to pay over the Monthly  Remittance;
                  or

                                    (viii)  If the  delinquency  or loss  levels
                  applicable  to the  Mortgage  Loans  serviced  by  the  Master
                  Servicer  exceed  certain  "trigger"  levels  set forth in the
                  Pooling and Servicing Agreement;

provided, however, that (x) prior to any removal of the Master Servicer pursuant
to clauses (ii) through (iv) and (vi) above, any applicable grace period granted
by any such clause shall have expired  prior to the time such  occurrence  shall
have been  remedied  and (y) in the event of the  refusal  or  inability  of the
Master Servicer to comply with its obligations  described in clause (vii) above,
such removal shall be effective  (without the  requirement  of any action on the
part of the Sponsor,  the Seller,  the Trustee or the Certificate  Insurer) at 4
p.m. (New York City time) on the second  business day following the day on which
the Trustee  notifies the Master  Servicer that a required  amount  described in
clause (vii) above has not been received by the Trustee, unless





                                      S-57

<PAGE>
<PAGE>



the  required  amount  described  in clause  (vii)  above is paid by the  Master
Servicer prior to such time.  Upon the Trustee's  determination  that a required
amount described in clause (vii) above has not been made by the Master Servicer,
the Trustee shall so notify the Master Servicer, the Sponsor, the Seller and the
Certificate Insurer as soon as is reasonably practical.

                  The Master  Servicer may not resign from the  obligations  and
duties  imposed on it under the Pooling  and  Servicing  Agreement,  except upon
determination  that  its  duties  thereunder  are no  longer  permissible  under
applicable law or are in material  conflict by reason of applicable law with any
other  activities  carried on by it, the other activities of the Master Servicer
so causing such a conflict  being of a type and nature  carried on by the Master
Servicer  at  the  date  of  the  Pooling  and  Servicing  Agreement.  Any  such
determination  permitting  the  resignation  of the  Master  Servicer  shall  be
evidenced  by an opinion of counsel to such effect  which shall be  delivered to
the Trustee, the Seller and the Certificate Insurer.

                  No removal or resignation of the Master  Servicer shall become
effective  until the  Trustee or a  successor  servicer  shall have  assumed the
Master  Servicer's  responsibilities  and  obligations  in  accordance  with the
Pooling and Servicing Agreement.

Successor Master Servicer

                  Upon removal or  resignation  of AFL as Master  Servicer under
the  Pooling and  Servicing  Agreement,  the Trustee (x) may solicit  bids for a
successor  Master  Servicer under the Pooling and Servicing  Agreement,  and (y)
pending the  appointment  of a successor  Master  Servicer under the Pooling and
Servicing  Agreement,  as a result of soliciting such bids, is required to serve
as Master  Servicer  under the Pooling and Servicing  Agreement,  unless AFL has
been removed without cause, in which event the Trustee prior to any such removal
must  designate  a successor  Master  Servicer  under the Pooling and  Servicing
Agreement acceptable to the Certificate Insurer. The Trustee, if it is unable to
obtain a qualifying  bid and is prevented by law from acting as Master  Servicer
under the Pooling and Servicing  Agreement,  may appoint, or petition a court of
competent  jurisdiction  to appoint,  any housing and home finance  institution,
bank or mortgage servicing  institution which has been designated as an approved
seller-servicer  by FNMA or FHLMC for first and second mortgage loans and having
equity of not less than $15,000,000,  as determined in accordance with generally
accepted accounting principles, and acceptable to the Certificate Insurer.

                  The Trustee,  or any other  successor  Master  Servicer,  upon
assuming  the duties of the Master  Servicer,  is required  immediately  to make
payment of all  Compensating  Interest and all  Delinquency  Advances  which the
Master  Servicer  has  theretofore  failed to remit with respect to the Mortgage
Loans;  provided,  however,  that if the Trustee is acting as  successor  Master
Servicer,  the Trustee is only required to make Delinquency  Advances (including
the  Delinquency  Advances  described  in this  sentence)  if, in the  Trustee's
reasonable good faith  judgment,  such  Delinquency  Advances will ultimately be
recoverable from the related Mortgage Loans.

Investment of Accounts

                  All or a portion of the  Principal and Interest  Account,  the
Certificate  Account and any other  account which may be created by the Trustee,
may be invested  and  reinvested  in one or more  Eligible  Investments  bearing
interest or sold at a  discount.  The bank  serving as Trustee or any  affiliate
thereof,  may be the obligor on any  investment in any Account  which  otherwise
qualifies as an Eligible  Investment.  No  investment in any Account held by the
Trustee may mature later than the business day  immediately  preceding  the next
succeeding  Payment  Date;  provided,  however,  that  if the  investment  is an
investment  of the bank  serving as  Trustee,  then it may mature on the Payment
Date.

                  The  Trustee  will not in any way be held  liable by reason of
any  insufficiency  in any  Account  resulting  from  any  loss on any  Eligible
Investment  included  therein  (except  to the extent  that the bank  serving as
Trustee is the obligor thereon).






                                      S-58

<PAGE>
<PAGE>



                  All income or other gain from  investments in any Account will
be required to be deposited in such Account  immediately  upon receipt,  and any
loss  resulting  from such  investments  will be  required to be charged to such
Account.

Eligible Investments

                  The Pooling and Servicing  Agreement  defines the following as
Eligible Investments:

                                    (a) Direct general obligations of the United
                  States or the obligations of any agency or  instrumentality of
                  the United  States,  the timely  payment or the  guarantee  of
                  which  constitutes  a full faith and credit  obligation of the
                  United States.

                                    (b)    Federal    Housing     Administration
                  debentures,  but excluding any such securities  whose terms do
                  not provide for payment of a fixed dollar amount upon maturity
                  or call for redemption.

                                    (c)  FHLMC  senior  debt  obligations,   but
                  excluding any such  securities  whose terms do not provide for
                  payment of a fixed  dollar  amount  upon  maturity or call for
                  redemption.

                                    (d)  FNMA  senior  debt   obligations,   but
                  excluding any such  securities  whose terms do not provide for
                  payment of a fixed  dollar  amount  upon  maturity or call for
                  redemption.

                                    (e) Federal funds,  certificates of deposit,
                  time and demand  deposits,  and bankers'  acceptances  (having
                  original maturities of not more than 365 days) of any domestic
                  bank, the short-term debt obligations of which have been rated
                  A-1 or better by S&P and P-1 by Moody's.

                                    (f) Deposits of any bank or savings and loan
                  association which has combined capital,  surplus and undivided
                  profits  of at least  $50,000,000  which  deposits  are not in
                  excess of the applicable  limits insured by the Bank Insurance
                  Fund or the Savings  Association  Insurance  Fund of the FDIC,
                  provided that the  long-term  deposits of such bank or savings
                  and loan  association  are  rated  at  least  "BBB" by S&P and
                  "Baa3" by Moody's.

                                    (g)   Commercial   paper  (having   original
                  maturities  of not more than 270 days)  rated A-1 or better by
                  S&P and P-1 by Moody's.

                                    (h)  Investments in money market funds rated
                  AAAm or AAAm-G by S&P and Aaa or P-1 by Moody's.

                                    (i)  Such  other  investments  as have  been
                  approved  in  writing  by S&P,  Moody's  and  the  Certificate
                  Insurer.

                  provided  that no instrument  described  above is permitted to
evidence  either  the  right  to  receive  (a) only  interest  with  respect  to
obligations  underlying  such  instrument  or (b) both  principal  and  interest
payments  derived from  obligations  underlying such instrument and the interest
and  principal  payments  with  respect to such  instrument  provided a yield to
maturity  at par  greater  than  120% of the  yield  to  maturity  at par of the
underlying  obligations;  and provided,  further,  that no instrument  described
above may be purchased at a price  greater  than par if such  instrument  may be
prepaid  or  called  at a price  less than its  purchase  price  prior to stated
maturity.






                                      S-59

<PAGE>
<PAGE>



Amendments

                  The Trustee,  the Master Servicer,  the Seller and the Sponsor
may at any time and from time to time,  with the prior  written  consent  of the
Certificate Insurer but without the consent of the Owners, amend the Pooling and
Servicing Agreement, for the purposes of (a) curing any ambiguity, or correcting
or  supplementing  any provision of any such agreement which may be inconsistent
with any other provision of such  agreement,  (b) if accompanied by an approving
opinion of counsel  experienced  in federal  income tax  matters,  removing  the
restriction  against the transfer of a Residual  Certificate  to a  Disqualified
Organization  (as such term is  defined in the Code) or (c)  complying  with the
requirements  of the Code;  provided,  however,  that such action  shall not, as
evidenced  by an opinion of counsel  delivered to the  Trustee,  materially  and
adversely  affect the interests of any Owner or materially and adversely  affect
(without  its  written  consent)  the rights and  interests  of the  Certificate
Insurer.

                  The Pooling and Servicing Agreement may also be amended by the
Trustee, the Master Servicer, the Seller and the Sponsor, as applicable,  at any
time and from time to time,  with the prior written  approval of the Certificate
Insurer and of not less than 66 2/3% of the Percentage  Interest  represented by
each affected Class of Certificates then outstanding,  for the purpose of adding
any  provisions or changing in any manner or  eliminating  any of the provisions
thereof or of  modifying  in any  manner  the  rights of the Owners  thereunder;
provided,  however,  that no such  amendment  shall (a) change in any manner the
amount of, or delay the timing of, payments which are required to be distributed
to any Owner without the consent of the Owner of such  Certificate or (b) change
the aforesaid  percentages of Percentage  Interest which are required to consent
to any such amendments, without the consent of the Owners of all Certificates of
the Class or Classes  affected  then  outstanding.  Any such  amendment  must be
accompanied by an opinion of tax counsel as to REMIC matters.

                  The  Trustee  will be  required  to furnish a copy of any such
amendment  to each Owner in the manner set forth in the  Pooling  and  Servicing
Agreement.

Termination of the Trust

                  The Pooling and  Servicing  Agreement  provides that the Trust
will terminate upon the payment to the Owners of all  Certificates  from amounts
other than those available under the  Certificate  Insurance  Policy all amounts
required to be paid to such Owners upon the final payment and other  liquidation
(or any advance made with respect thereto) of the last Mortgage Loan.

Optional Termination By the Seller

                  At its option, the Seller may purchase from the Trust all (but
not fewer than all)  remaining  Mortgage Loans and other  property,  acquired by
foreclosure,  deed in lieu of foreclosure,  or otherwise,  then constituting the
Trust Estate,  and thereby effect early retirement of the  Certificates,  on any
Payment Date when the Pool Principal Balance has declined to ten percent or less
of the Original Pool Principal Balance.

                  The  termination  of the  Trust  by the  preceding  method  is
equivalent  to a prepayment of all the Mortgage  Loans and a liquidation  of the
Trust. The Owners of the Class A Certificates would receive from the proceeds of
such purchase any interest owed and the Owners of the Class A Certificates would
receive any  principal  not yet paid,  in the order of priority  set forth under
"Description  of  Certificates  --   Distributions  on  Class  A  Certificates".
Consequently,  a termination of the Trust pursuant to the preceding methods,  if
purchased  at a price in excess of par,  reduces  the yield to  maturity  on the
Class A Certificates.

Auction Sale

                  The Pooling and  Servicing  Agreement  requires  that,  within
ninety days following the Seller  Optional  Termination  Date, if the Seller has
not exercised its optional  termination  right by such date, the Trustee solicit
bids for the purchase of all Mortgage Loans remaining in the Trust. In the event
that satisfactory bids are





                                      S-60

<PAGE>
<PAGE>



received  as  described  in the Pooling and  Servicing  Agreement,  the net sale
proceeds  will be  distributed  to  Certificateholders,  in the  same  order  of
priority  as  collections   received  in  respect  of  the  Mortgage  Loans.  If
satisfactory  bids are not  received,  the  Trustee  shall  decline  to sell the
Mortgage Loans and shall not be under any obligation to solicit any further bids
or otherwise  negotiate  any further sale of the Mortgage  Loans.  Such sale and
consequent termination of the Trust must constitute a "qualified liquidation" of
each REMIC  established by the Trust under Section 860F of the Internal  Revenue
Code of 1986, as amended,  including,  without limitation,  the requirement that
the qualified liquidation takes place over a period not to exceed 90 days.

                                        THE TRUSTEE

                  Pursuant to the Pooling and Servicing Agreement,  Norwest Bank
Minnesota,  National Association will serve as trustee of the Trust. The Pooling
and Servicing Agreement sets forth provisions regarding the Trustee,  certain of
which are summarized below.

Certain Covenants of the Trustee

                  Withholding.  The  Trustee  is  required  to  comply  with all
requirements  of the Code or any  applicable  state or local law with respect to
the withholding from any distributions made by it to any Owner of any applicable
withholding  taxes imposed thereon and with respect to any applicable  reporting
requirements in connection therewith.

                  Unclaimed  Moneys.  Any money held by the Trustee in trust for
the  payment  of any  amount due with  respect  to any Class A  Certificate  and
remaining  unclaimed  for the period then  specified  in the escheat laws of the
State  of New  York  after  such  amount  has  become  due and  payable  will be
discharged  from  such  trust and be paid to the  Seller,  and the Owner of such
Class A Certificate  shall thereafter,  as an unsecured  general creditor,  look
only to the Seller for payment thereof (but only to the extent of the amounts so
paid to the Seller), and all liability of the Trustee with respect to such trust
money will thereupon cease;  provided,  however, that the Trustee,  before being
required to make any such payment,  may at the expense of the Seller cause to be
published once, in the eastern  edition of The Wall Street Journal,  notice that
such money remains  unclaimed and that,  after a date specified  therein,  which
shall be not less than 30 days from the date of such publication,  any unclaimed
balance of such money then remaining will be paid to the Seller. The Trustee may
also adopt and employ, at the expense of the Seller,  any other reasonable means
of notification of such payment  (including but not limited to mailing notice of
such  payment to Owners whose right to or interest in moneys due and payable but
not claimed is determinable  from the Register at the last address of record for
each such Owner).

                  Protection  of Trust  Estate.  The trust  estate  (the  "Trust
Estate") of the Trust  primarily  consists of (i) the Mortgage  Loans,  (ii) all
moneys held in the  Accounts and (iii) the  Certificate  Insurance  Policy.  The
Trustee is  required  to hold the Trust  Estate in Trust for the  benefit of the
Owners and, upon request of and at the expense of the Sponsor and at the expense
of the  requesting  party,  will from time to time  execute and deliver all such
supplements and amendments to the Pooling and Servicing  Agreement,  instruments
of further assurance and other instruments, and will take such other action upon
such request as it deems reasonably necessary or advisable,  to more effectively
hold in trust all or any portion of the Trust Estate.

                  The  Trustee  has the power to  enforce,  and is  required  to
enforce  the  obligations  of the other  parties to the  Pooling  and  Servicing
Agreement by action, suit or proceeding at law or equity, and also has the power
to enjoin,  by action or suit, any acts or occurrences  which may be unlawful or
in violation of the rights of the Owners; provided, however, that nothing in the
Pooling and Servicing  Agreement  requires any action by the Trustee  unless the
Trustee shall first (i) have been  furnished  indemnity  satisfactory  to it and
(ii) when required by the Pooling and Servicing  Agreement,  have been requested
to take such action by the Owners.






                                      S-61

<PAGE>
<PAGE>



                  Performance and  Enforcement of  Obligations.  The Pooling and
Servicing Agreement provides that the Trustee is under no obligation to exercise
any of the rights or powers vested in it by the Pooling and Servicing  Agreement
at the request or direction of any of the Owners,  unless such Owners shall have
offered to the  Trustee  reasonable  security  or  indemnity  against the costs,
expenses and  liabilities  which might be incurred by it in compliance with such
request or direction.

                  The Trustee may execute any of the rights or powers granted by
the Pooling and  Servicing  Agreement  or perform any duties  thereunder  either
directly or by or through  agents or attorneys,  and the Trustee is  responsible
for any misconduct or negligence on the part of any agent or attorney  appointed
and supervised with due care by it thereunder.

                  Pursuant to the Pooling and Servicing  Agreement,  the Trustee
is not liable  for any  action it takes or omits to take in good faith  which it
reasonably  believes to be authorized by an authorized  officer of any person or
within its rights or powers under the Pooling and Servicing Agreement.

                  The Pooling and Servicing Agreement provides that no Owner has
any right to institute any  proceeding,  judicial or otherwise,  with respect to
the Pooling and Servicing Agreement or the Certificate  Insurance Policy, or for
the  appointment  of a  receiver  or trustee  under the  Pooling  and  Servicing
Agreement, unless:

                                    (1) such Owner has previously  given written
                  notice to the Sponsor, the Certificate Insurer and the Trustee
                  of such Owner's intention to institute such proceeding;

                                    (2) the  Owners  of not less than 25% of the
                  Percentage  Interests  represented  by any  Class  of  Class A
                  Certificates  then  outstanding  or,  if there  are no Class A
                  Certificates  then  outstanding,  by such Percentage  Interest
                  represented  by the  Class B  Certificates  then  outstanding,
                  shall have made  written  request to the Trustee to  institute
                  such  proceeding  in its  own  name as  representative  of the
                  Owners;

                                    (3) such Owner or Owners have offered to the
                  Trustee reasonable  indemnity against the costs,  expenses and
                  liabilities to be incurred in compliance with such request;

                                    (4)  the  Trustee  for  30  days  after  its
                  receipt of such notice,  request and offer of  indemnity,  has
                  failed to institute such proceeding; and

                                    (5)  no  direction  inconsistent  with  such
                  written  request  has been given to the  Trustee  during  such
                  60-day  period by the Owners of a majority  of the  Percentage
                  Interests  represented  by each Class of Class A  Certificates
                  then outstanding or, if there are no Class A Certificates then
                  outstanding,   by  a  majority  of  the  Percentage  Interests
                  represented by the Class B Certificates then outstanding.

                  The Pooling and  Servicing  Agreement  provides that no one or
more  Owners  shall  have any right in any manner  whatever  by virtue of, or by
availing  themselves of, any provision of the Pooling and Servicing Agreement to
affect,  disturb or prejudice the rights of any other Owner of the same Class or
to obtain or to seek to obtain  priority or  preference  over any other Owner of
the  same  Class or to  enforce  any  right  under  the  Pooling  and  Servicing
Agreement,  except in the manner  herein  provided and for the equal and ratable
benefit of all the Owners of the same Class.

                  In the event the Trustee receives  conflicting or inconsistent
requests and indemnity from two or more groups of Owners, each representing less
than a majority of the  applicable  Class of  Certificates,  the  Trustee  shall
follow the directions of the Certificate Insurer.

                  The   Certificate   Insurer   or,  with  the  consent  of  the
Certificate  Insurer,  the  Owners of a  majority  of the  Percentage  Interests
represented by each Class of Class A Certificates  then outstanding or, if there
are no Class A Certificates then outstanding, by such majority of the Percentage
Interests represented by the Class B





                                      S-62

<PAGE>
<PAGE>



Certificates  then  outstanding,  may  direct  the  time,  method  and  place of
conducting any  proceeding for any remedy  available to the Trustee with respect
to the  Certificates  or exercising any trust or power  conferred on the Trustee
with respect to the  Certificates  or the Trust Estate  provided  that: (1) such
direction  is not in  conflict  with  any rule of law or with  the  Pooling  and
Servicing   Agreement;   (2)  the  Trustee  has  been  provided  with  indemnity
satisfactory  to it; and (3) the Trustee may take any other action deemed proper
by the Trustee which is not inconsistent with such direction; provided, however,
that the Trustee need not take any action which it  determines  might involve it
in liability or may be unjustly prejudicial to the Owners not so directing.

                  Disposition  of Trust  Estate.  The Trustee  covenants  not to
permit the Trust to sell, transfer,  exchange or otherwise dispose of any of the
Trust  Estate  except  as  expressly  permitted  by the  Pooling  and  Servicing
Agreement.

                  Reporting  Requirements.  On each  Payment Date the Trustee is
required to report in writing to each Owner:  (i) the amount of the distribution
with  respect  to the Class A  Certificates,  the Class B  Certificates  and the
Residual  Certificates;  (ii) the  amount  of such  distributions  allocable  to
principal,  separately  identifying  the aggregate  amount of any Prepayments or
other  recoveries  of  principal  included  therein;  (iii)  the  amount of such
distributions  allocable  to  interest;  (iv) the  amount of such  distributions
allocable  to the Class A  Carry-Forward  Amount  or the  Class B  Carry-Forward
Amount;  (v) the amount of any Insured Payment made with respect to such Payment
Date; (vi) the Class A Principal Balance as of such Payment Date,  together with
the principal amount of each Class A Certificate  (based on a Certificate in the
original principal amount of $1,000) then outstanding, in each case after giving
effect to any  payment of  principal  on such  Payment  Date;  (vii) the Class B
Principal Balance as of such Payment Date, together with the principal amount of
each Class B  Certificate  (based on a  Certificate  in the  original  principal
amount of $1,000)  then  outstanding,  in each case after  giving  effect to any
payment of principal on such Payment Date;  (viii) the total of any Substitution
Amounts and any Loan Purchase  Prices  included in such  distribution;  (ix) the
amount of the Servicing Fee paid with respect to such Payment Date;  and (x) the
Subordinated Amount as of such Payment Date.


Removal of Trustee for Cause

                  The Trustee may be removed upon the  occurrence  of any of the
following  events  (whatever  the reason for such event and  whether it shall be
voluntary or  involuntary  or be effected by operation of law or pursuant to any
judgment,  decree or order of any court or any order,  rule or regulation of any
administrative or governmental body):

                                    (1) the Trustee  shall fail to distribute to
                  the  Owners  entitled  thereto  on any  Payment  Date  amounts
                  available for distribution in accordance with the terms of the
                  Pooling and Servicing Agreement; or

                                    (2)   the   Trustee   shall   fail   in  the
                  performance  of, or breach,  any  covenant or agreement of the
                  Trustee in the  Pooling  and  Servicing  Agreement,  or if any
                  representation  or warranty of the Trustee made in the Pooling
                  and Servicing Agreement or in any certificate or other writing
                  delivered  pursuant  thereto or in connection  therewith shall
                  prove to be incorrect  in any material  respect as of the time
                  when the same shall have been made, and such failure or breach
                  shall  continue or not be cured for a period of 30 days after,
                  there shall have been given,  by registered or certified mail,
                  to the Trustee by the Sponsor or by the Certificate Insurer or
                  by the  Owners  of at least  25% of the  aggregate  Percentage
                  Interest represented by any Class of Class A Certificates then
                  outstanding,  or,  if there are no Class A  Certificates  then
                  outstanding,  by such Percentage  Interest  represented by the
                  Class  B  Certificates  then  outstanding,  a  written  notice
                  specifying  such  failure  or breach  and  requiring  it to be
                  remedied; or

                                    (3) certain insolvency events related to the
                  Trustee.






                                      S-63

<PAGE>
<PAGE>



                  If any event  described  above occurs and is continuing,  then
and in every such case (x) the  Sponsor or the  Certificate  Insurer or (y) with
the  consent of the  Certificate  Insurer,  the Owners of a majority  Percentage
Interest  represented by any Class of Class A  Certificates  or, if there are no
Class A Certificates then outstanding,  by such Percentage Interest  represented
by the  Class  B  Certificates  then  outstanding,  may  immediately  appoint  a
successor trustee.

Liability of the Trustee

                  The Trustee,  prior to the  occurrence  of an Event of Default
and  after  the  curing  of all  Events  of  Default  which  may have  occurred,
undertakes to perform such duties and only such duties as are  specifically  set
forth in the  Pooling  and  Servicing  Agreement.  If an Event  of  Default  has
occurred and has not been cured or waived,  the Trustee  shall  exercise such of
the rights and powers vested in it by the Pooling and Servicing  Agreement,  and
use the same degree of care and skill in its exercise as a prudent  person would
exercise  or use under the  circumstances  in the conduct of such  person's  own
affairs. Prior to the occurrence of an Event of Default, and after the curing of
all such Events of Default which may have  occurred,  the Trustee (i) undertakes
to perform such duties and only such duties as are specifically set forth in the
Pooling and Servicing  Agreement,  and no implied covenants or obligations shall
be read into the Pooling and Servicing Agreement against the Trustee and (ii) in
the absence of bad faith on its part, may conclusively  rely, as to the truth of
the  statements  and the  correctness of the opinions  expressed  therein,  upon
certificates   or  opinions   furnished   pursuant  to  and  conforming  to  the
requirements of the Pooling and Servicing  Agreement;  provided,  however,  that
such  provisions  do not  protect  the  Trustee or any such  person  against any
liability  which  would  otherwise  be  imposed by reason of  negligent  action,
negligent  failure to act or willful  misconduct in the performance of duties or
by reason of reckless disregard of obligations and duties thereunder.

                  The Trustee and any  director,  officer,  employee or agent of
the Trustee may rely and will be protected in acting or  refraining  from acting
in good faith in reliance on any  certificate,  notice or other  document of any
kind prima facie properly  executed and submitted by the  authorized  officer of
any person  respecting  any matters  arising  under the  Pooling  and  Servicing
Agreement.


          THE CERTIFICATE INSURANCE POLICY AND THE CERTIFICATE INSURER

General

                  Financial  Guaranty  Insurance  Company,  as  the  Certificate
Insurer,  considers  its role in providing  insurance  to be credit  enhancement
rather than credit substitution. The Certificate Insurer only insures securities
that it  considers  to be of  investment  grade  quality.  With  respect to each
category of obligations  considered for insurance,  the Certificate  Insurer has
established and maintains its own underwriting standards that are based on those
aspects of credit quality that the  Certificate  Insurer deems important for the
category  and that take  into  account  criteria  established  for the  category
typically used by rating  agencies.  Credit  criteria for evaluating  securities
include economic and social trends,  debt management,  financial  management and
legal and  administrative  factors,  the  adequacy  of  anticipated  cash  flow,
including the historical and expected  performance of assets pledged for payment
of securities under varying economic scenarios,  underlying levels of protection
such as insurance or  overcollateralization,  and,  particularly  in the case of
long-term municipal securities, the importance of the project being financed.

                  The Certificate Insurer also reviews the security features and
reserves  created by the financing  documentation,  as well as the financial and
other  covenants  imposed upon the credit backing the issue.  In connection with
underwriting  new issues,  the  Certificate  Insurer  sometimes  requires,  as a
condition  to  insuring  an  issue,  that  collateral  be  pledged  or,  in some
instances,  that a  third-party  guarantee be provided for a term of the insured
obligation by a party of  acceptable  credit  quality  obligated to make payment
prior to any payment by the Certificate Insurer.






                                      S-64

<PAGE>
<PAGE>



                  Insurance written by the Certificate  Insurer insures the full
and timely payment of debt service on the insured debt  securities and scheduled
payments  due  in  respect  of  pass-through  securities  such  as the  Class  A
Certificates.  If the issuer of a security  insured by the  Certificate  Insurer
defaults  on its  obligations  to pay such  debt  service  or,  in the case of a
pass-through  security,  available  funds are  insufficient  to pay the  insured
amounts,  the Certificate Insurer will make scheduled insured payments,  without
regard to any acceleration of the securities  which may have occurred,  and will
be subrogated  to the rights of security  holders to the extent of its payments.
The claims paying ability of the  Certificate  Insurer is rated Aaa, AAA and AAA
by Moody's, S&P and Fitch, respectively.

                  In  consideration  for issuing its insurance,  the Certificate
Insurer  receives a premium which is generally paid in full upon issuance of the
policy or on an annual,  semi-annual or monthly basis. The premium rates charged
depend  principally  on the credit  strength of the  securities as judged by the
Certificate  Insurer according to its internal credit rating system and the type
of issue.

                  The Certificate  Insurer,  a New York stock insurance company,
is a monoline  financial  guaranty  insurance company which, since January 1984,
has  been  a  leading   insurer  of  bonds  issued  by  municipal   governmental
subdivisions  and  agencies  thereof.  The  Certificate  Insurer  also insures a
variety of non-municipal structured debt obligations. The Certificate Insurer is
authorized  to write  insurance in 50 states and the District of Columbia and is
also authorized to carry on general insurance business in the United Kingdom and
to write credit and guaranty  insurance in France.  The  Certificate  Insurer is
subject to regulation by the State of New York Insurance Department.

                  The Certificate  Insurer is a wholly-owned  subsidiary of FGIC
Corporation,  a Delaware  holding  company.  FGIC Corporation is a subsidiary of
General  Electric Capital  Corporation ("GE Capital").  Neither FGIC Corporation
nor GE Capital is obligated to pay the debts of or the claims of the Certificate
Insurer.

                  The  Certificate   Insurer  and  its  holding  company,   FGIC
Corporation,  are  subject  to  regulation  by each  jurisdiction  in which  the
Certificate Insurer is licensed to write insurance.  These regulations vary from
jurisdiction to jurisdiction,  but generally require insurance holding companies
and their insurance subsidiaries to register and file certain reports, including
information   concerning  their  capital  structure,   ownership  and  financial
condition and require prior approval by the insurance  department of their state
of  domicile,  of changes in  control,  of  dividends  and other  intercorporate
transfers  of assets and of  transactions  between  insurance  companies,  their
parents and affiliates.  The  Certificate  Insurer is required to file quarterly
and  annual  statutory   financial   statements  and  is  subject  to  statutory
restrictions concerning the types and quality of investments,  the use of policy
forms,  premium  rates  and the  size of risk  that it may  insure,  subject  to
reinsurance.  Additionally,  the  Certificate  Insurer is  subject to  triennial
audits by the State of New York Insurance Department.

                  As of December 31, 1995 and December 31, 1994, the Certificate
Insurer had written  directly,  or assumed  through  reinsurance,  guaranties of
approximately  $180.0  billion  and  $160.2  billion  par  value of  securities,
respectively  (of which  approximately  88  percent  constituted  guaranties  of
municipal  bonds),  for which it had collected  gross premiums of  approximately
$1.95  billion and $1.78  billion,  respectively.  As of December 31, 1995,  the
Certificate  Insurer had reinsured  approximately 18 percent of the risks it had
written,  41 percent  through  quota share  reinsurance  and 59 percent  through
facultative arrangements.

Capitalization

                  The  following  table  sets  forth the  capitalization  of the
Certificate Insurer as of December 31, 1994 and December 31, 1995, respectively,
on the basis of generally accepted  accounting  principles.  No material adverse
change in the  capitalization  of the  Certificate  Insurer has  occurred  since
December 31, 1995.

                                      S-65

<PAGE>
<TABLE>
<CAPTION>
                                                       December 31,   December 31,
                                                           1994          1995
                                                       ------------  ------------
                                                       (in millions) (in millions)
<S>                                                       <C>           <C>    
Unearned Premiums ..................................      $   757       $   728
Other Liabilities ..................................          261           304
Stockholder's Equity
   Common Stock ....................................           15            15
   Additional Paid-in Capital ......................          334           334
   Net Unrealized Gains/(Losses) ...................          (42)           64
   Foreign Currency Translation Adjustment .........           (1)           (2)
   Retained Earnings ...............................          974         1,137
                                                          -------       -------
Total Stockholder's Equity .........................        1,280         1,548
                                                          -------       -------
Total Liabilities and Stockholder's Equity .........      $ 2,298       $ 2,580
                                                          =======       =======
</TABLE>


                  For further financial  information  concerning the Certificate
Insurer,  see  the  audited  financial  statements  of the  Certificate  Insurer
included as Appendix A.

                  Copies  of the  Certificate  Insurer's  quarterly  and  annual
statutory  statements  filed  by the  Certificate  Insurer  with  the  New  York
Insurance  Department are available upon request to Financial Guaranty Insurance
Company,  115  Broadway,  New  York,  New  York  10006,   Attention:   Corporate
Communications  Department.  The Certificate Insurer's telephone number is (212)
312-3000.

                  The Certificate Insurer does not accept any responsibility for
the accuracy or completeness of this Prospectus or any information or disclosure
contained herein,  or omitted herefrom,  other than with respect to the accuracy
of information  regarding the Certificate Insurer and the Certificate  Insurance
Policy set forth under the heading  "The  Certificate  Insurance  Policy and The
Certificate Insurer" and in Appendix A.

                  An  indemnification  agreement among the Certificate  Insurer,
the Sponsor,  the Seller and the Underwriters  provides that each of the parties
to such agreement will  indemnify each other for certain  liabilities  under the
1933 Act.

The Certificate Insurance Policy

                  The Seller  will  obtain  the  Certificate  Insurance  Policy,
issued  by the  Certificate  Insurer,  in favor  of the  Owners  of the  Class A
Certificates. The Certificate Insurance Policy provides for 100% coverage of the
related Insured Distribution Amount.

                  The Certificate  Insurance Policy  unconditionally  guarantees
the payment of Insured  Payments on the Class A  Certificates.  The  Certificate
Insurer is required to make  Insured  Payments to the Trustee as paying agent on
the later of the Payment Date or on the business day next  following  the day on
which the  Certificate  Insurer  shall have received  telephonic or  telegraphic
notice,  subsequently  confirmed in writing,  or written notice by registered or
certified mail, from the Trustee that an Insured Payment is due.

                  The Pooling and Servicing Agreement will provide that the term
"Total  Available  Funds" does not include Insured Payments and does not include
any amounts that cannot be distributed to the Owners of any Class A Certificates
by the Trustee as a result of final, non-appealable proceedings under the United
States Bankruptcy Code.

                  Each  Owner  of a  Class  A  Certificate  which  pays  to  the
bankruptcy court as a "voidable  preference"  under the United States Bankruptcy
Code any amounts ("Preference Amounts") theretofore received by such





                                      S-66

<PAGE>
<PAGE>



Owner on  account  of such  Class A  Certificate  will be  entitled  to  receive
reimbursement for such amounts from the Certificate  Insurer, but only after (i)
delivering a copy to the Trustee of a final,  nonappealable order (a "Preference
Order")  of a court  having  competent  jurisdiction  demanding  payment of such
amount to the  bankruptcy  court and (ii)  assigning  such  Owner's  claim  with
respect to such Preference Order to the Certificate  Insurer.  In no event shall
the  Certificate  Insurer  pay more than one  Insured  Payment in respect of any
Preference Amount.

                  The Certificate Insurance Policy is non-cancelable.

                  THE  CERTIFICATE  INSURANCE  POLICY  IS  NOT  COVERED  BY  THE
PROPERTY/CASUALTY  INSURANCE  SECURITY  FUND  SPECIFIED IN ARTICLE 76 OF THE NEW
YORK INSURANCE LAW.

                  The  Certificate  Insurer's  obligation  under the Certificate
Insurance Policy will be discharged to the extent that funds are received by the
Trustee for distribution to the Class A Certificateholders,  whether or not such
funds are properly distributed by the Trustee.

                  The  Certificate  Insurance  Policy does not  guarantee to the
owners of the Class A Certificates any specific rate of prepayments of principal
of the Mortgage Loans. Also, the Certificate Insurance Policy does not guarantee
the payment of any Supplemental Interest Amount.

                  Pursuant  to  the  Pooling  and   Servicing   Agreement,   the
Certificate  Insurer  is  subrogated  to the rights of the Owners of the Class A
Certificates to the extent of any such payment under the  Certificate  Insurance
Policy.

Credit Enhancement Does Not Apply to Prepayment Risk

                  In  general,   the  protection  afforded  by  the  Certificate
Insurance  Policy is protection for credit risk and not for  prepayment  risk. A
claim may not be made under the  Certificate  Insurance  Policy in an attempt to
guarantee or insure that any particular rate of prepayment is experienced by the
Trust.


                           CERTAIN FEDERAL TAX ASPECTS

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

REMIC Election

                  One or more  elections  will be made to treat  certain  assets
and/or  accounts  within the Trust  Estate as real  estate  mortgage  investment
conduits  ("REMICs") within the meaning of Code Section 860D.  Accordingly,  the
classes of Class A Certificates will be considered to be "regular  interests" in
a REMIC.  For federal  income tax  purposes,  regular  interests  in a REMIC are
treated  as debt  instruments  issued  by the  REMIC on the date on which  those
interests  are  created,  and not as  ownership  interests  in the  REMIC or its
assets.  Owners of REMIC  Certificates that otherwise report income under a cash
method of  accounting  will be  required to report  income with  respect to such
Certificates under an accrual method.






                                      S-67

<PAGE>
<PAGE>



                  The Owners of Class A-6 Group II Certificates  and the related
rights to receive Supplemental Interest Amounts will be treated for tax purposes
as owning two separate investments:  (i) Class A-6 Group II Certificates without
the right to receive Supplemental Interest Amounts and (ii) the right to receive
the Supplemental Interest Amounts. The Owners of Class A-6 Group II Certificates
must  allocate  the  purchase  price of their  Certificates  between  these  two
investments  based on their  relative  fair market  values.  The purchase  price
allocated to the first investment will be the issue price of the Class A-6 Group
II Certificates  for calculating  accruals of OID (if any). See "Certain Federal
Income Tax Consequences--Discount and Premium" in the Prospectus.

                  An Owner of a Class A-6 Group II  Certificate  and the related
rights to receive  Supplemental  Interest  Amounts  will be treated  for federal
income tax purposes as having entered into a notional  principal contract on the
date that it purchases its Certificate.  Treasury  Regulations under Section 446
of the Code relating to notional  principal  contracts (the "Notional  Principal
Contract  Regulations")  provide that taxpayers must recognize periodic payments
with  respect to a  notional  principal  contract  under the  accrual  method of
accounting.  Any Supplemental Interest Amounts will be periodic payments. Income
with  respect to periodic  payments  under a notional  principal  contract for a
taxable year should constitute  ordinary income. The purchase price allocated to
the right to receive the related  Supplemental  Interest Amounts will be treated
as a nonperiodic payment under the Notional Principal Contract Regulations. Such
a  nonperiodic  payment may be amortized  using several  methods,  including the
level payment method described in the Notional Principal contract Regulations.


                  The right to receive the  Supplemental  Interest  Amounts will
not  constitute:  (i) a "real  estate  asset"  within  the  meaning  of  section
858(c)(5)(A) of the Internal  Revenue Code (the "Code") if held by a real estate
investment  trust;  (ii) a  "qualified  mortgage"  within the meaning of section
860G(a)(3) of the Code or a "permitted investment" within the meaning of section
860G(a)(5)  of the Code if held by a REMIC,  or  (iii)  an  asset  described  in
section  7701(a)(19)(C)(xi)  of the Code if held by a  thrift.  Moreover,  other
special rules may apply to certain  investors,  including  dealers in securities
and dealers in notional principal contracts.

Original Issue Discount

                  The Class A Certificates  may be issued with  "original  issue
discount" for federal income tax purposes.  The prepayment assumption to be used
in determining whether the Class A Group I Certificates are issued with original
issue  discount and the rate of accrual of original issue discount is calculated
using the 100%  Prepayment  Assumption  with respect to Group I. The  prepayment
assumption  to be  used  for  the  Class A Group  II  Certificates  is the  100%
Prepayment  Assumption with respect to Group II. No  representation is made that
any of the  Mortgage  Loans  will  prepay at this rate or any  other  rate.  See
"Certain  Federal  Income Tax  Consequences  -- REMICs -- Taxation of Holders of
REMIC Regular Securities -- Original Issue Discount" in the Prospectus.

                  The Treasury Department has issued final regulations  relating
to the tax treatment of debt  instruments with original issue discount (the "OID
Regulations").  The OID  Regulations  provide that for purposes of measuring the
accrual of original issue discount on a debt instrument, the Owners of any Class
of Certificates  issued with original issue discount may use an interest accrual
period of any length as long as each distribution date falls on either the final
day or the first  day of an  accrual  period.  The Trust  will  report  original
discount based on accrual periods of one month,  beginning on a Payment Date and
ending on the day before a Payment Date.

                  The OID  Regulations  permit an Owner to elect to  include  in
gross income all "interest"  that accrues with respect to such regular  interest
by using a  constant  yield  method.  For  purposes  of the  election,  the term
"interest"  includes  stated  interest,  acquisition  discount,  original  issue
discount, de minimis original issue discount, market discount, de minimis market
discount and unstated interest, as adjusted by any amortizable





                                      S-68

<PAGE>
<PAGE>



bond premium or acquisition premium. An Owner should consult its own tax advisor
regarding  the time and manner of making and the scope of the  election  and the
implementation of the constant yield method.


                              ERISA CONSIDERATIONS

                  The  Employee  Retirement  Income  Security  Act of  1974,  as
amended ("ERISA"),  imposes certain requirements on those employee benefit plans
to which it applies ("ERISA Plan") and on those persons who are fiduciaries with
respect  to  such  ERISA  Plans.   Certain  employee  benefit  plans,   such  as
governmental  plans (as defined in ERISA Section 3(32)) and certain church plans
(as defined in ERISA  Section  3(33)),  are not subject to ERISA.  In accordance
with  ERISA's  general  fiduciary  standards,  before  investing  in a  Class  A
Certificate, an ERISA Plan fiduciary should determine whether such an investment
is permitted under the governing  ERISA Plan  instruments and is appropriate for
the ERISA Plan in view of its overall  investment policy and the composition and
diversification of its portfolio.

                  In  addition,  provisions  of  ERISA,  and  the  corresponding
provisions of the Code, prohibit a broad range of transactions  involving assets
of ERISA Plans,  individual retirement accounts, and Keogh plans covering only a
sole  proprietor  or partners  (collectively,  the "Plans")  and persons  having
certain  specified  relationships  to such a Plan  ("parties  in  interest"  and
"disqualified   persons").   Such   transactions   are  treated  as  "prohibited
transactions"  under  Sections 406 and 407 of ERISA and excise taxes are imposed
upon such  persons  by  Section  4975 of the  Code.  Certain  affiliates  of the
Originators, the Sponsor, the Seller, the Master Servicer, any Sub-Servicer, and
of the Trustee  might be  considered  "parties  in  interest"  or  "disqualified
persons"  with respect to a Plan. If so, the  acquisition  or holding of Class A
Certificates  by or on behalf of such Plan could be considered to give rise to a
"prohibited  transaction"  within  the  meaning  of ERISA or the Code  unless an
exemption is available.  Furthermore,  if an investing Plan's assets were deemed
to include an interest in the assets of the Mortgage Loans which  constitute the
Trust  Estate  and  not  merely  an  interest  in  the  Class  A   Certificates,
transactions  occurring in the servicing of the Mortgage Loans might  constitute
prohibited transactions unless an administrative exemption applies.

                  The DOL has issued to Prudential  Securities  Incorporated  an
administrative   exemption,   Prohibited   Transaction   Exemption   90-24  (the
"Exemption"),  which  generally  exempts from the  application of the prohibited
transaction   provisions  of  Section  406(a),  Section  406(b)(1)  and  Section
406(b)(2) of ERISA and the excise taxes imposed pursuant to Sections 4975(a) and
(b) of the Code, certain transactions relating to the servicing and operation of
asset pools,  including  pools of mortgage  loans,  and the  purchase,  sale and
holding  of  asset-backed  pass-through  certificates,   including  pass-through
certificates  evidencing  interests  in  mortgage  loans,  such  as the  Class A
Certificates  underwritten by Prudential Securities  Incorporated and certain of
its affiliates,  provided that certain conditions set forth in the Exemption are
satisfied.

                  If the general  conditions  of Section II of the Exemption are
satisfied,  the Exemption may provide an exemption from the restrictions imposed
by Sections  406(a) and 407(a) of ERISA (as well as the excise taxes  imposed by
Sections 4975(a) and (b) of the Code by reason of Section  4975(c)(1)(A) through
(D) of the Code) in  connection  with the direct or indirect  sale,  exchange or
transfer of Class A Certificates by Plans in the initial issue of  Certificates,
the  holding  of  Class A  Certificates  by  Plans  or the  direct  or  indirect
acquisition or disposition  in the secondary  market of Class A Certificates  by
Plans.  However,  no  exemption  is provided  from the  restrictions  of Section
406(a)(1)(E),  406(a)(2)  and 407 of ERISA for the  acquisition  or holding of a
Class A  Certificate  on behalf of an  "Excluded  Plan"  (defined  below) by any
person who has discretionary authority or renders investment advice with respect
to the assets of such Excluded Plan.  For purposes of the Class A  Certificates,
an Excluded  Plan is a Plan  sponsored by (1) the  Underwriters,  (2) the Master
Servicer and any Sub- Servicer,  (3) the Certificate  Insurer,  (4) the Trustee,
(5) the  Sponsor,  (6) the Seller,  (7) any  Mortgagor  with respect to Mortgage
Loans  constituting more than 5 percent of the aggregate  unamortized  principal
balance of the  Mortgage  Loans as of the date of initial  issuance  and (8) any
affiliate  or  successor  of a  person  described  in  (1)  to  (7)  above  (the
"Restricted Group").






                                      S-69

<PAGE>
<PAGE>



                  If the specific  conditions  of paragraph  I.B of Section I of
the Exemption are also  satisfied,  the Exemption may provide an exemption  from
the restrictions imposed by Sections 406(b)(1) and (b)(2) of ERISA and the taxes
imposed  by  Sections  4975(a)  and  (b)  of  the  Code  by  reason  of  Section
4975(c)(1)(E)  of the Code in connection  with (1) the direct or indirect  sale,
exchange or transfer of Class A Certificates in the initial  issuance of Class A
Certificates  between the Seller, the Sponsor,  the Underwriters and a Plan when
the person who has  discretionary  authority or renders  investment  advice with
respect  to the  investment  of Plan  assets  in Class A  Certificates  is (a) a
mortgagor  with  respect  to 5 percent or less of the fair  market  value of the
Mortgage Loans or (b) an affiliate of such a person,  (2) the direct or indirect
acquisition or disposition  in the secondary  market of Class A Certificates  by
Plans and (3) the holding of Class A Certificates by Plans.

                  If the specific  conditions  of paragraph  I.C of Section I of
the Exemption are  satisfied,  the  Exemptions may provide an exemption from the
restrictions  imposed by Sections  406(a),  406(b) and 407(a) of ERISA,  and the
taxes  imposed  by  Sections  4975(a)  and (b) of the Code by reason of  Section
4975(c)  of  the  Code  for  transactions  in  connection  with  the  servicing,
management and operation of the Trust.

                  The Exemption may provide an exemption  from the  restrictions
imposed by Section 406(a) and 407(a) of ERISA, and the taxes imposed by Sections
4975(a) and (b) of the Code by reason of Sections  4975(c)(1)(A)  through (D) of
the Code if such  restrictions  are deemed to otherwise  apply merely  because a
person is deemed to be a "party in  interest"  or a  "disqualified  person" with
respect to an investing Plan by virtue of providing  services to the Plan (or by
virtue of having certain  specified  relationships to such a person) solely as a
result of such Plan's ownership of Class A Certificates.

                  The Exemption set forth the following seven general conditions
which must be satisfied  for a transaction  to be eligible for exemptive  relief
thereunder.

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

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

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

                                    (4) The trustee is not an  affiliate  of any
                  other member of the Restricted Group (as defined above);

                                    (5)  The  sum of all  payments  made  to and
                  retained  by  the   Underwriters   in   connection   with  the
                  distribution   of   certificates   represents  not  more  than
                  reasonable compensation for underwriting the certificates. The
                  sum of all payments  made and retained by the seller  pursuant
                  to the  assignment  of the loans to the trust fund  represents
                  not more than the fair market value of such loans.  The sum of
                  all payments  made to and retained by the servicer  represents
                  not  more  than  reasonable  compensation  for  such  person's
                  services  under  the  pooling  and  servicing   agreement  and
                  reimbursement   of  such  person's   reasonable   expenses  in
                  connection therewith; and

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

                                    (7)  The  trust  fund  must  also  meet  the
                  following requirements:






                                      S-70

<PAGE>
<PAGE>



                                                      (i)  the   corpus  of  the
                                    trust fund must consist  solely of assets of
                                    the type that have  been  included  in other
                                    investment pools;

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

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

                  It is a condition of issuance of the Class A Certificates that
they be rated AAA or Aaa by S&P and Moody's,  respectively.  Before purchasing a
Class A Certificate, based on the Exemption, a fiduciary of a Plan should itself
confirm (1) that such  Certificate  constitutes a "certificate"  for purposes of
the Exemption and (2) that the specific conditions set forth in Section I of the
Exemption,  the general  conditions set forth in Section II of the Exemption and
the other requirements set forth in the Exemption would be satisfied.

                  Any person purchasing a Class A-6 Group II Certificate and the
related right to receive  Supplemental  Interest  Amounts will have acquired for
purposes  of  ERISA  and  for  federal  income  tax  purposes,  such  Class  A-6
Certificate  without the right to receive  the  Supplemental  Interest  Amounts,
together  with the right to  receive  the  Supplemental  Interest  Amounts.  The
Exemption does not apply to the  acquisition,  holding or resale of the right to
receive the Supplemental Interest Amounts.  Accordingly,  the acquisition of the
right to receive the  Supplemental  Interest Amounts by a Plan could result in a
prohibited  transaction  unless  another  administrative  exemption  to  ERISA's
prohibited  transaction rules is applicable.  One or more alternative exemptions
may be available with respect to certain  prohibited  Transaction rules of ERISA
that might apply in connection with the initial purchase,  holding and resale of
the right to receive  the  Supplemental  Interest  Amounts,  including,  but not
limited to: (i) Prohibited transaction Class Exemption ("PTCE") 91-38, regarding
investments  by bank  collective  investment  funds;  (ii) PTCE 90-1,  regarding
investments by insurance  company pooled  separate  accounts;  (iii) PTCE 84-14,
regarding  transactions  negotiated by qualified professional asset managers; or
(iv) PTCE 75-1, Part II, regarding principal transactions by broker-dealers (the
"Principal Transactions  Exemption").  It is believed that the conditions of the
Principal  Transactions Exemption will be met with respect to the acquisition of
a right to receive the Supplemental  Interest Amounts by a Plan, so long as such
Underwriter  is not a fiduciary  with respect to the Plan (and is not a party in
interest with respect to the Plan by reason of being a participating employer or
affiliate  thereof).  Before purchasing Class A-6 Group II Certificates based on
an  administrative  exemption  (or  exemptions),  a  fiduciary  of a Plan should
determine  whether the conditions of such exemption (or exemptions) would be met
and whether the scope of the relief  provided by such exemption (or  exemptions)
would cover all acts that might be construed as prohibited transactions.

                  Prospective Plan investors in the Class A Certificates  should
consult with their legal  advisors  concerning the impact of ERISA and the Code,
the  applicability  of the Exemption,  and the potential  consequences  in their
specific   circumstances,   prior  to  making  an  investment  in  the  Class  A
Certificates.  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.

                  In addition to the matters  described  above,  purchasers of a
Class A  Certificate  that are  insurance  companies  should  consult with their
counsel with respect to the recent United States Supreme Court case interpreting
the fiduciary  responsibility rules of ERISA, John Hancock Mutual Life Insurance
Co. v. Harris Trust and Savings Bank, 114 S.CT. 517 (1993). In John Hancock, the
Supreme Court ruled that assets held in an insurance  company's  general account
may  be  deemed  to  be  "plan   assets"  for  ERISA   purposes   under  certain
circumstances.  Prospective  purchasers using insurance  company general account
assets  should  determine  whether the decision  affects  their  ability to make
purchases of the Class A Certificates.





                                      S-71

<PAGE>
<PAGE>




                  Any  Plan  fiduciary  considering  the  purchase  of a Class A
Certificate  should  consult  with its  counsel  with  respect to the  potential
applicability  of ERISA  and the Code to such  investment.  Moreover,  each Plan
fiduciary should determine  whether,  under the general  fiduciary  standards of
investment  prudence  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. Special caution ought to be exercised before a Plan purchases a Class
A Certificate in such circumstances.

Non-ERISA Plans

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


                                     RATINGS

                  Ratings which are assigned to  securities  such as the Class A
Certificates  generally evaluate the ability of the issuer (i.e., the Trust) and
any guarantor (i.e.,  the Certificate  Insurer) to make timely payment when such
payments are due, as required by such  securities.  The amounts  which are "due"
with respect to the Class A Certificates  consist of principal and interest.  In
general, ratings address credit risk and not prepayment risk. The ratings issued
with respect to the Class A-6 Group II  Certificates do not cover the payment of
the Supplemental Interest Amounts.

                  It is a  condition  of the  original  issuance  of the Class A
Certificates  that  they  receive  ratings  of AAA or  Aaa by S&P  and  Moody's,
respectively.  Explanations  of the  significance of such rating may be obtained
from such  rating  agency.  The  ratings  will be the views only of such  rating
agencies.  There is no assurance  that any such  ratings  will  continue for any
period of time or that such ratings will not be revised or  withdrawn.  Any such
revision or withdrawal of such ratings may have an adverse  effect on the market
price of the Class A Certificates.  A security rating is not a recommendation to
buy, sell or hold securities.


                         LEGAL INVESTMENT CONSIDERATIONS

                  The Class A Certificates will not constitute "mortgage related
securities"  for purposes of the Secondary  Mortgage  Market  Enhancement Act of
1984 ("SMMEA").  Accordingly, many institutions may not be legally authorized to
invest in the Class A Certificates.


                                  UNDERWRITING

                  Under the terms and subject to the conditions  contained in an
Underwriting  Agreement  dated  May 15,  1996  (the  "Underwriting  Agreement"),
Prudential  Securities  Incorporated and J.P. Morgan Securities Inc.  (together,
the "Underwriters") have agreed to purchase, and the Sponsor and the Seller have
agreed to sell, the Class A Certificates offered hereby.





                                      S-72

<PAGE>
<PAGE>




                  In the  Underwriting  Agreement,  each of the Underwriters has
agreed,  subject to the terms and conditions set forth therein, to purchase, the
principal amount of the Class A Certificates set forth opposite its name below.

<TABLE>
<CAPTION>
                                  Underwriter                 Principal Amount of Class A Certificates
                                  -----------                 ----------------------------------------
<S>                                                                        <C>         
Prudential Securities Incorporated .......................                 $168,602,000
J.P. Morgan Securities Inc. ..............................                   42,000,000
     Total ...............................................                 $210,602,000
</TABLE>



                  The Underwriters  have advised the Sponsor and the Seller that
they propose to offer the Class A Certificates for sale from time to time in one
or more  transactions  (which may include  block  transactions),  in  negotiated
transactions  or otherwise,  or a combination of such methods of sale, at market
prices prevailing at the time of sale or at negotiated  prices. The Underwriters
may effect such  transactions  by selling the Class A Certificates to or through
dealers,  and such dealers may receive  compensation in the form of underwriting
discounts,   concessions  or  commissions  from  the  Underwriters   and/or  the
purchasers  of the  Class A  Certificates  for whom they may act as  agents.  In
connection with the sale of the Class A Certificates,  the  Underwriters  may be
deemed to have received compensation from the Sponsor and the Seller in the form
of underwriting  discounts,  and the Underwriters  may also receive  commissions
from  purchasers of the Class A Certificates  for whom it may act as agent.  The
Underwriters  and any dealers  that  participate  with the  Underwriters  in the
distribution of the Class A Certificates may be deemed to be  underwriters,  and
any  discounts or  commissions  received by them and any profit on the resale of
the Class A Certificates by them may be deemed to be  underwriting  discounts or
commissions.

                  The  Underwriting  Agreement  provides that the obligations of
the  Underwriters  are  subject to  certain  conditions  precedent  and that the
Underwriters will be obligated to purchase all the Class A Certificates  offered
hereby if any are purchased.

                  The Class A Certificates are a new issue of securities with no
established  trading market.  The Underwriters  have advised the Sponsor and the
Seller  that they intend to act as market  makers for the Class A  Certificates.
However,  the  Underwriters  are not obligated to do so and may  discontinue any
market  making at any time without  notice.  No assurance can be given as to the
liquidity of the trading market for the Class A Certificates.

                  The Seller has agreed to indemnify  each  Underwriter  against
certain  liabilities,  including civil  liabilities  under the Securities Act of
1933, or contribute to payments which either Underwriter may be required to make
in respect thereof.


                                     EXPERTS

                  The  financial  statements  of  Financial  Guaranty  Insurance
Company,  included in this  Prospectus  Supplement in Appendix A, as of December
31,  1995 and 1994 and for each of the  years in the  three  year  period  ended
December 31, 1995,  have been  included in reliance upon the report of KPMG Peat
Marwick LLP, independent certified public accountants,  appearing in Appendix A,
and upon the authority of such firm as experts in accounting and auditing.

                  The  report of KPMG Peat  Marwick  LLP refers to  changes,  in
1993, in accounting methods for multiple- year retrospectively rated reinsurance
contracts,  and for the adoption of the  provisions of the Financial  Accounting
Standards  Board's  Statement  of  Financial   Accounting   Standards  No.  115,
"Accounting for Certain Investments in Debt and Equity Securities."






                                      S-73

<PAGE>
<PAGE>




                              CERTAIN LEGAL MATTERS

                  Certain  legal matters will be passed upon for the Sponsor and
the Seller by David A. Robertson,  Esq.,  counsel to the Sponsor and the Seller.
Certain tax matters  concerning the issuance of the Certificates  will be passed
upon by Dewey Ballantine, New York, New York.





                                      S-74

<PAGE>
<PAGE>



                                     ANNEX I


          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

                  Except in certain limited circumstances,  the globally offered
Access  Financial  Mortgage Loan Trust 1996-2 Class A Certificates  (the "Global
Securities") will be available only in book-entry form.  Investors in the Global
Securities  may  hold  such  Global  Securities  through  any of DTC,  CEDEL  or
Euroclear. The Global Securities will be tradeable as home market instruments in
both  the  European  and  U.S.  domestic  markets.  Initial  settlement  and all
secondary trades will settle in same-day funds.

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

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

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

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

                  Initial Settlement

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

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

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

                  Secondary Market Trading

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

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






                                       I-1

<PAGE>
<PAGE>



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

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

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

                  As an  alternative,  if CEDEL or Euroclear has extended a line
of credit to them, CEDEL Participants or Euroclear Participants can elect not to
preposition  funds  and  allow  that  credit  line to be drawn  upon to  finance
settlement.  Under this procedure,  CEDEL Participants or Euroclear Participants
purchasing Global Securities would incur overdraft charges for one day, assuming
they cleared the  overdraft  when the Global  Securities  were credited to their
accounts. However, interest on the Global Securities would accrue from the value
date.  Therefore,  in many cases the investment  income on the Global Securities
earned during that one-day period may substantially  reduce or offset the amount
of such  overdraft  charges,  although  the  result  will  depend on each  CEDEL
Participant's or Euroclear Participant's particular cost of funds.

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

                  Trading  between CEDEL or Euroclear  Seller and DTC Purchaser.
Due to time zone  differences in their favor,  CEDEL  Participants and Euroclear
Participants  may employ their  customary  procedures for  transactions in which
Global  Securities  are to be transferred  by the  respective  clearing  system,
through the respective  Depository,  to a DTC Participant.  The seller will send
instructions  to CEDEL or  Euroclear  through a CEDEL  Participant  or Euroclear
Participant at least one business day prior to settlement.  In these cases CEDEL
or Euroclear will instruct the respective Depository, as appropriate,  to credit
the Global Securities to the DTC Participant's account against payment.  Payment
will include  interest  accrued on the Global  Securities from and including the
last coupon  payment to and  excluding the  settlement  date on the basis of the
actual  number of days in such  accrual  period and a year assumed to consist of
360 days.  For  transactions  settling  on the 31st of the month,  payment  will
include  interest accrued to and excluding the first day of the following month.
The  payment  will then be  reflected  in the  account of CEDEL  Participant  or
Euroclear Participant the following





                                       I-2

<PAGE>
<PAGE>



day, and receipt of the cash  proceeds in the CEDEL  Participant's  or Euroclear
Participant's account would be back-valued to the value date (which would be the
preceding  day,  when  settlement  occurred in New York).  In the event that the
CEDEL  Participant  or  Euroclear  Participant  have a line of  credit  with its
respective clearing system and elect to be in debt in anticipation of receipt of
the sale  proceeds  in its  account,  the  back-valuation  will  extinguish  any
overdraft  incurred over that one-day period.  If settlement is not completed on
the intended value date (i.e., the trade fails), receipt of the cash proceeds in
the CEDEL  Participant's  or Euroclear  Participant's  account  would instead be
valued as of the actual settlement date.

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

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

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

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

Certain U.S. Federal Income Tax Documentation Requirements

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

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

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

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






                                       I-3

<PAGE>
<PAGE>



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

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

                  On April 22, 1996 the IRS issued proposed regulations relating
to (i) withholding  income tax on U.S.- source income paid to Non-U.S.  Persons;
(ii)  claiming  Non-U.S.  Person status to avoid backup  withholding;  and (iii)
reporting to the IRS of payments to Non-U.S.  Persons.  The proposed regulations
would substantially revise some aspects of the current system for withholding on
and reporting  amounts paid to Non-U.S.  Persons.  The regulations unify current
certification  procedures and forms and reliance  standards are clarified.  Most
forms are proposed to be combined into a single form:  Form W-8. The regulations
are  proposed  to be  effective  for  payments  made after  December  31,  1997.
Certificates  issued,  however,  on or before the date that is 60 days after the
proposed regulations are made final will continue to be valid until they expire.
All proposed  regulations  are subject to change before  adoption in their final
form.  No reliable  prediction  can be made as to when,  if ever,  the  proposed
regulations will be made final and if so, as to their final form.

                  The term "U.S.  Person" means (i) a citizen or resident of the
United States,  (ii) a corporation,  partnership or other entity organized in or
under the laws of the  United  States or any  political  subdivision  thereof or
(iii) an estate or trust that is subject to U.S.  federal  income tax regardless
of the source of its income. The term "Non-U.S.  Person" means any person who is
not a U.S.  Person.  This summary does not deal with all aspects of U.S. Federal
income tax  withholding  that may be relevant  to foreign  holders of the Global
Securities. Investors are advised to consult their own tax advisors for specific
tax advice concerning their holding and disposing of the Global Securities.





                                       I-4

<PAGE>
<PAGE>



                                                                      APPENDIX A



                          Audited Financial Statements


                      Financial Guaranty Insurance Company

                     Years ended December 31, 1995 and 1994
                       with Report of Independent Auditors






                                       A-1

<PAGE>
<PAGE>











                           [THIS PAGE INTENTIONALLY LEFT BLANK]







<PAGE>
<PAGE>

KPMG Peat Marwick LLP

                    FINANCIAL GUARANTY INSURANCE COMPANY

                             Financial Statements

                         December 31, 1995 and 1994


                 (With Independent Auditors' Report Thereon)


<PAGE>
<PAGE>

FINANCIAL GUARANTY INSURANCE COMPANY
================================================================================


Audited Financial Statements


December 31, 1995




<TABLE>
<CAPTION>


<S>                                                                                                 <C>
         Report of Independent Auditors..............................................................1
         Balance Sheets..............................................................................2
         Statements of Income........................................................................3
         Statements of Stockholder's Equity..........................................................4
         Statements of Cash Flows....................................................................5
         Notes to Financial Statements...............................................................6
</TABLE>






<PAGE>
<PAGE>







KPMG Peat Marwick LLP

     345 Park Avenue
     New York, NY 10154







Report of Independent Auditors'



The Board of Directors and Stockholder
Financial Guaranty Insurance Company:

We have audited the accompanying balance sheets of Financial Guaranty Insurance
Company as of December 31, 1995 and 1994, and the related statements of income,
stockholder's equity, and cash flows for each of the years in the three year
period then ended. These financial statements are the responsibility of 
the Company's management. Our responsibility is to express an opinion on these 
financial statements based on our audits.

We conducted our audits in accordance with generally accepted 
auditing standards. Those standards require that we plan and perform the audit
to obtain reasonable assurance about whether the financial statements are free
of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used
and significant estimates made by management, as well as evaluating the 
overall financial statement presentation. We believe that our audits provide
a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the fnancial position of Financial Guaranty 
Insurance Company as of December 31, 1995 and 1994 and the results of its
operations and its cash flows for each of the years in the three year period
then ended in conformity with generally accepted accounting 
principles.

As described in notes 6 and 2, respectively, in 1993, the Company changed
its methods of accounting for multiple-year retrospectively rated reinsurance
contracts and for the adoption of the provisions of the Financial Accounting
Standards Board's Statement of Financial Accounting Standards No. 115,
Accounting for Certain Investrnents in Debt and Equity Securities.


                                              KPMG Peat Marwick LLP



January 19, 1996


<PAGE>
<PAGE>


Financial Guaranty Insurance
Company                                                           Balance Sheets

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



<TABLE>
<CAPTION>

($ in Thousands, except per share amounts)

                                                                             December 31,                  December 31,
Assets                                                                            1995                          1994
                                                                            ---------------                -------------

<S>                                                                            <C>                          <C>  
Fixed maturity securities available-for-sale
  (amortized cost of $2,043,453 in 1995 and $1,954,177 in 1994)                $2,141,584                    $1,889,910
Short-term investments, at cost, which approximates market                         91,032                        75,674
Cash                                                                                  199                         1,766
Accrued investment income                                                          37,347                        40,637
Reinsurance recoverable                                                             7,672                        14,472
Prepaid reinsurance premiums                                                      162,087                       164,668
Deferred policy acquisition costs                                                  94,868                        90,928
Property and equipment, net of accumulated depreciation
($12,861 in 1995 and $10,512 in 1994)                                               6,314                         7,912
Receivable for securities sold                                                     26,572                             -
Prepaid expenses and other assets                                                  12,627                        12,243
                                                                               ----------                    ----------

        Total assets                                                           $2,580,302                    $2,298,210
                                                                               ==========                    ==========

Liabilities and Stockholder's Equity

Liabilities:

Unearned premiums                                                             $   727,535                    $  757,425
Loss and loss adjustment expenses                                                  77,808                        98,746
Ceded reinsurance balances payable                                                  1,942                         2,258
Accounts payable and accrued expenses                                              32,811                        28,489
Payable to Parent                                                                   1,647                        18,600
Current federal income taxes payable                                               51,296                        82,123
Deferred federal income taxes                                                      99,171                        22,640
Payable for securities purchased                                                   40,211                         8,206
                                                                               ----------                     ---------

        Total liabilities                                                       1,032,421                     1,018,487
                                                                               ----------                     ---------

Stockholder's Equity:

Common stock, par value $1,500 per share;
10,000 shares authorized, issued and outstanding                                   15,000                        15,000
Additional paid-in capital                                                        334,011                       334,011
Net unrealized gains (losses) on fixed maturity securities available-
  for-sale, net of tax                                                             63,785                       (41,773)
Foreign currency translation adjustment                                            (1,499)                       (1,221)
Retained earnings                                                               1,136,584                       973,706
                                                                               ----------                    ----------

        Total stockholder's equity                                              1,547,881                     1,279,723
                                                                               ----------                    ----------

        Total liabilities and stockholder's equity                             $2,580,302                    $2,298,210
                                                                               ==========                    ==========

                                         See  accompanying  notes  to  financial statements.

</TABLE>

                                       -2-


<PAGE>
<PAGE>


Financial Guaranty Insurance
Company                                                     Statements of Income

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


<TABLE>
<CAPTION>

($ in Thousands)

                                                                          For the Year Ended December 31,
                                                                  ---------------------------------------------------
                                                                  1995                    1994                   1993
                                                                  ----                    ----                   ----
<S>                                                             <C>                      <C>                   <C>      
Revenues:

Gross premiums written                                          $  97,288                $ 161,940             $ 291,052
Ceded premiums                                                    (19,319)                 (46,477)              (49,914)
                                                                ----------              ----------             ---------

  Net premiums written                                             77,969                  115,463               241,138
Decrease (increase) in net unearned premiums                       27,309                   53,364               (74,902)
                                                                 --------               ----------             ---------

  Net premiums earned                                             105,278                  168,827               166,236
Net investment income                                             120,398                  109,828                99,920
Net realized gains                                                 30,762                    5,898                35,439
                                                                  -------               ----------             ---------

  Total revenues                                                  256,438                  284,553               301,595
                                                                  -------                ---------             ---------

Expenses:

Loss and loss adjustment expenses                                  (8,426)                   3,646                42,894
Policy acquisition costs                                           13,072                   15,060                19,592
(Increase) decrease in deferred policy acquisition costs           (3,940)                   3,709                 2,658
Other underwriting expenses                                        19,100                   21,182                21,878
                                                                 --------                ---------             ---------

  Total expenses                                                   19,806                   43,597                87,022
                                                                 --------                ---------             ---------

Income before provision for Federal income taxes                  236,632                  240,956               214,573
                                                                 --------                ---------             ---------

Federal income tax expense (benefit):
  Current                                                          28,913                   43,484                59,505
  Deferred                                                         19,841                    7,741                (7,284)
                                                                ---------               ----------            ----------

  Total Federal income tax expense                                 48,754                   51,225                52,221
                                                                ---------                ---------             ---------

  Net income before cumulative effect of
  change in accounting principle                                  187,878                  189,731               162,352
                                                                ---------                ---------              --------

  Net cumulative effect of change in
  accounting principle                                                  -                        -                 3,008
                                                                 --------                ---------              --------

  Net income                                                     $187,878                 $189,731              $165,360
                                                                 ========                 ========              ========


                                         See accompanying notes to financial statements.

</TABLE>
                                       -3-

<PAGE>
<PAGE>


Financial Guaranty Insurance 
Company                                       Statements of Stockholder's Equity
================================================================================

<TABLE>
<CAPTION>
($ in Thousands)

                                                                                          Net Unrealized
                                                                                        Gains (Losses) on
                                                                            Additional    Fixed Maturity       Foreign
                                                               Common        Paid-in   Securities Available   Currency     Retained
                                                                Stock        Capital   For-Sale, Net of Tax   Adjustment   Earnings
                                                            ------------   -----------  --------------------  ----------   ---------
<S>                                                         <C>           <C>            <C>                <C>            <C>  
Balance, January 1, 1993                                         $ 2,500      $324,639      $   7,267        $(1,597)    $  618,615
Net income                                                          --            --             --             --          165,360
Capital contribution                                                --          21,872           --             --             --
Adjustment to common stock par value                              12,500       (12,500)          --             --             --
Unrealized gains on fixed maturity securities
  previously held at market, net of tax of ($713)                   --            --           (1,325)          --             --

Implementation of change in accounting for
  adoption of SFAS 115, net of tax of $45,643                       --            --           84,766           --             --
Foreign currency translation adjustment                             --            --             --             (668)          --
                                                                 -------      --------      ---------        -------     ----------
Balance, December 31, 1993                                        15,000       334,011         90,708         (2,265)       783,975
Net income                                                          --            --             --             --          189,731
Unrealized losses on fixed maturity securities
  available-for-sale, net of tax of ($71,336)                       --            --         (132,481)          --             --
Foreign currency translation adjustment                             --            --             --            1,044           --
                                                                 -------      --------      ---------        -------     ----------
Balance, December 31, 1994                                        15,000       334,011        (41,773)        (1,221)       973,706
Net income                                                          --            --             --             --          187,878
Dividend paid                                                       --            --             --             --          (25,000)
Unrealized gains on fixed maturity securities
  available for sale, net of tax of $56,839                         --            --          105,558           --             --
Foreign currency translation adjustment                             --            --             --             (278)          --
                                                                 -------      --------      ---------        -------     ----------
Balance, December 31, 1995                                       $15,000      $334,011      $  63,785        $(1,499)    $1,136,584
                                                                 =======      ========      =========        =======     ==========
</TABLE>

                 See accompanying notes to financial statements.

                                       -4-


<PAGE>
<PAGE>


Financial Guaranty Insurance
Company                                                 Statements of Cash Flows
================================================================================


<TABLE>
<CAPTION>

($ in Thousands)

                                                                                    For the Year Ended December 31,
                                                                           ----------------------------------------------
                                                                           1995                    1994              1993
                                                                           ----                    ----              ----
<S>                                                                         <C>                <C>                    <C>
Operating Activities:
 Net income                                                                 $187,878           $189,731               $165,360
   Adjustments to reconcile net income
     to net cash provided by operating activities:
   Cumulative effect of change in accounting principle, net of tax                 -                  -                 (3,008)
   Change in unearned premiums                                               (29,890)           (45,927)                90,429
   Change in loss and loss adjustment expense reserves                       (20,938)             2,648                 51,264
   Depreciation of property and equipment                                      2,348              2,689                  2,012
   Change in reinsurance receivable                                            6,800               (304)                (9,040)
   Change in prepaid reinsurance premiums                                      2,581             (7,437)               (15,527)
   Change in foreign currency translation adjustment                            (427)             1,607                 (1,029)
   Policy acquisition costs deferred                                         (16,219)           (18,306)               (19,592)
   Amortization of deferred policy acquisition costs                          12,279             22,015                 22,250
   Change in accrued investment income, and prepaid
       expenses and other assets                                               2,906             (5,150)                (9,048)
   Change in other liabilities                                               (12,946)             2,577                  7,035
   Change in deferred income taxes                                            19,841              7,741                 (7,284)
   Amortization of fixed maturity securities                                   1,922              5,112                  8,976
   Change in current income taxes payable                                    (30,827)            33,391                 30,089
   Net realized gains on investments                                         (30,762)            (5,898)               (35,439)
                                                                           ---------          ---------               --------

 Net cash provided by operating activities                                    94,546            184,489                277,448
                                                                           ---------          ---------               --------

 Investing Activities:

 Sales and maturities of fixed maturity securities                         $ 836,103          $ 550,534            $   789,036
 Purchases of fixed maturity securities                                     (891,108)          (721,908)            (1,090,550)
 Purchases, sales and maturities of short-term investments, net              (15,358)           (11,486)                 4,164
 Purchases of property and equipment, net                                       (750)            (1,290)                  (985)
                                                                           ---------          ---------               --------

 Net cash used in investing activities                                       (71,113)          (184,150)              (298,335)
                                                                           ---------          ---------               --------

 Financing Activities:

 Dividends paid                                                              (25,000)                 -                      -
 Capital contribution                                                              -                  -                 21,872
                                                                           ---------          ---------               --------
 Net cash provided by financing activities                                   (25,000)                 -                 21,872
                                                                           ---------          ---------               --------

 (Decrease) Increase in cash                                                  (1,567)               339                    985
 Cash at beginning of year                                                     1,766              1,427                    442
                                                                           ---------          ---------               --------

 Cash at end of year                                                       $     199          $   1,766               $  1,427
                                                                           =========          =========               ========
</TABLE>



                 See accompanying notes to financial statements.

                                       -5-



<PAGE>
<PAGE>


Financial Guaranty Insurance
Company                                           Notes to Financial Statements
================================================================================




(1)      Business

         Financial  Guaranty  Insurance Company (the "Company"),  a wholly-owned
         insurance  subsidiary  of FGIC  Corporation  (the  "Parent"),  provides
         financial  guaranty  insurance  on newly  issued  municipal  bonds  and
         municipal bonds trading in the secondary  market,  the latter including
         bonds held by unit investment trusts and mutual funds. The Company also
         insures   structured   debt  issues   outside  the  municipal   market.
         Approximately  88% of  the  business  written  since  inception  by the
         Company has been municipal bond insurance.

         The Company insures only those securities that, in its judgment, are of
         investment  grade  quality.  Municipal  bond  insurance  written by the
         Company  insures the full and timely  payment of principal and interest
         when  due on  scheduled  maturity,  sinking  fund  or  other  mandatory
         redemption  and  interest  payment  dates to the  holders of  municipal
         securities.  The  Company's  insurance  policies  do  not  provide  for
         accelerated  payment  of the  principal  of, or  interest  on, the bond
         insured  in  the  case  of  a  payment  default.  If  the  issuer  of a
         Company-insured  bond  defaults on its  obligation to pay debt service,
         the Company will make scheduled  interest and principal payments as due
         and is  subrogated  to the  rights  of  bondholders  to the  extent  of
         payments made by it.

         The  preparation of financial  statements in conformity  with generally
         accepted  accounting  principles  requires management to make estimates
         and  assumptions  that  effect  the  reported  amounts  of  assets  and
         liabilities and disclosure of contingent  assets and liabilities at the
         date of the financial  statements and the reported  amounts of revenues
         and expenses during the reporting  period.  Actual results could differ
         from those estimates.

(2)      Significant Accounting Policies

         The accompanying  financial  statements have been prepared on the basis
         of generally accepted  accounting  principles  ("GAAP") which differ in
         certain respects from the accounting  practices prescribed or permitted
         by  regulatory  authorities  (see Note 3).  The prior  years  financial
         statements have been reclassified to conform to the 1995  presentation.
         Significant accounting policies are as follows:

         Investments

         As of December 31,  1993,  the Company  adopted  Statement of Financial
         Accounting  Standards  No. 115 ("SFAS  115"),  "Accounting  for Certain
         Investments in Debt and Equity Securities." The Statement defines three
         categories  for  classification  of debt  securities  and  the  related
         accounting  treatment  for each  respective  category.  The Company has
         determined  that its  fixed  maturity  securities  portfolio  should be
         classified as  available-for-sale.  Under SFAS 115,  securities held as
         available-for-sale  are recorded at fair value and  unrealized  holding
         gains/losses  are  recorded as a separate  component  of  stockholder's
         equity, net of applicable income taxes.

         Short-term  investments are carried at cost,  which  approximates  fair
         value.  Bond  discounts and premiums are  amortized  over the remaining
         terms  of the  securities.  Realized  gains  or  losses  on the sale of
         investments are determined on the basis of specific identification.



                                       -6-


<PAGE>
<PAGE>


Financial Guaranty Insurance
Company                                Notes to Financial Statements (Continued)
================================================================================



         Premium Revenue Recognition

         Premiums are earned over the period at risk in proportion to the amount
         of coverage provided which, for financial guaranty insurance  policies,
         generally declines according to predetermined schedules.

         When  unscheduled  refundings  of municipal  bonds  occur,  the related
         unearned premiums,  net of premium credits allowed against the premiums
         charged for insurance of refunding  issues and  applicable  acquisition
         costs, are earned immediately.  Unearned premiums represent the portion
         of premiums  written related to coverage yet to be provided on policies
         in force.

         Policy Acquisition Costs

         Policy  acquisition  costs  include  only those  expenses  that  relate
         directly to premium  production.  Such costs  include  compensation  of
         employees  involved  in  underwriting,  marketing  and policy  issuance
         functions,  rating  agency fees,  state premium taxes and certain other
         underwriting  expenses,  offset by ceding commission income on premiums
         ceded to reinsurers  (see Note 6). Net  acquisition  costs are deferred
         and amortized over the period in which the related premiums are earned.
         Anticipated  loss  and  loss  adjustment  expenses  are  considered  in
         determining the recoverability of acquisition costs.

         Loss and Loss Adjustment Expenses

         Provision  for loss and loss  adjustment  expenses is made in an amount
         equal to the present  value of unpaid  principal and interest and other
         payments due under  insured  risks at the balance sheet date for which,
         in management's judgment,  the likelihood of default is probable.  Such
         reserves  amounted to $77.8  million and $98.7  million at December 31,
         1995 and 1994,  respectively.  As of December  31, 1995 and 1994,  such
         reserves  included  $28.8  million  and  $71.0  million,  respectively,
         established based on an evaluation of the insured portfolio in light of
         current economic  conditions and other relevant factors.  Loss and loss
         adjustment  expenses include amounts  discounted at an interest rate of
         5.5% in 1995 and 7.8% in 1994. The reserve for loss and loss adjustment
         expenses is necessarily based upon estimates,  however, in management's
         opinion the reserves for loss and loss adjustment expenses is adequate.
         However, actual results will likely differ from those estimates.

         Income Taxes

         Deferred tax assets and  liabilities  are recognized for the future tax
         consequences   attributable   to  differences   between  the  financial
         statement carrying amounts of existing assets and liabilities and their
         respective tax bases. These temporary differences relate principally to
         unrealized    gains    (losses)    on   fixed    maturity    securities
         available-for-sale,  premium revenue recognition,  deferred acquisition
         costs and deferred  compensation.  Deferred tax assets and  liabilities
         are  measured  using  enacted  tax rates  expected  to apply to taxable
         income in the years in which those  temporary  differences are expected
         to be  recovered  or  settled.  The effect on  deferred  tax assets and
         liabilities  of a change  in tax rates is  recognized  in income in the
         period that includes the enactment date.

         Financial  guaranty  insurance  companies  are permitted to deduct from
         taxable  income,  subject  to  certain  limitations,  amounts  added to
         statutory  contingency reserves (see Note 3). The amounts deducted must
         be included in taxable  income upon their  release from the reserves or
         upon earlier release of such amounts from such reserves to cover excess
         losses as permitted by insurance  regulators.  The amounts deducted are
         allowed as deductions  from taxable income only to the extent that U.S.
         government  non-interest  bearing tax and loss bonds are  purchased and
         held  in an  amount  equal  to the  tax  benefit  attributable  to such
         deductions.


                                       -7-

<PAGE>
<PAGE>


Financial Guaranty Insurance
Company                                Notes to Financial Statements (Continued)
================================================================================



         Property and Equipment

         Property and equipment consists of furniture,  fixtures,  equipment and
         leasehold  improvements  which are  recorded at cost and are charged to
         income  over  their  estimated  service  lives.  Office  furniture  and
         equipment  are  depreciated  straight-line  over five years.  Leasehold
         improvements  are amortized over their  estimated  service life or over
         the life of the lease,  whichever is shorter.  Computer  equipment  and
         software are depreciated over three years.  Maintenance and repairs are
         charged to expense as incurred.

         Foreign Currency Translation

         The Company has established  foreign  branches in France and the United
         Kingdom and determined that the functional currencies of these branches
         are local currencies.  Accordingly, the assets and liabilities of these
         foreign  branches  are  translated  into U.S.  dollars  at the rates of
         exchange  existing  at  December  31,  1995 and 1994 and  revenues  and
         expenses  are  translated  at  average  monthly   exchange  rates.  The
         cumulative  translation  loss at  December  31,  1995 and 1994 was $1.5
         million and $1.2 million,  respectively, net of tax, and is reported as
         a separate component of stockholder's equity.

(3)      Statutory Accounting Practices

         The  financial  statements  are  prepared  on the basis of GAAP,  which
         differs in certain  respects from  accounting  practices  prescribed or
         permitted by state insurance regulatory authorities.  The following are
         the  significant  ways in which  statutory-basis  accounting  practices
         differ from GAAP:

                  (a) premiums are earned in  proportion to the reduction of the
                      related risk rather than in  proportion  to  the  coverage
                      provided;  
                  (b) policy acquisition costs are charged to current operations
                      as incurred  rather than as related  premiums  are earned;
                  (c) a   contingency  reserve  is  computed  on  the  basis  of
                      statutory   requirements   for   the   security   of   all
                      policyholders,  regardless  of whether loss  contingencies
                      actually   exist,  whereas   under  GAAP,  a  reserve   is
                      established based on an ultimate estimate of exposure;
                  (d) certain   assets  designated  as  non-admitted  assets are
                      charged  directly  against  surplus  but  are reflected as
                      assets under GAAP, if recoverable;  
                  (e) federal  income  taxes  are  only provided with respect to
                      taxable  income  for  which  income  taxes  are  currently
                      payable,  while  under  GAAP  taxes  are also provided for
                      differences  between  the  financial reporting and the tax
                      bases of assets and liabilities;
                  (f) purchases of tax and loss bonds are reflected  as admitted
                      assets,  while  under  GAAP  they are recorded  as federal
                      income tax payments; and 
                  (g) all fixed income investments are carried at amortized cost
                      rather  than  at  fair  value for securities classified as
                      available-for-sale under GAAP.




                                       -8-

<PAGE>
<PAGE>


Financial Guaranty Insurance
Company                                Notes to Financial Statements (Continued)
================================================================================



The  following  is a  reconciliation  of net  income  and  stockholder's  equity
presented  on  a  GAAP  basis  to  the  corresponding   amounts  reported  on  a
statutory-basis for the periods indicated below (in thousands):

<TABLE>
<CAPTION>

                                                                              Years Ended December 31,
                                                        ----------------------------------------------------------------------------
                                                                  1995                       1994                      1993
                                                        ------------------------    -------------------------   --------------------
                                                             Net     Stockholder's    Net       Stockholder's     Net  Stockholder's
                                                           Income       Equity      Income         Equity       Income     Equity
                                                        -----------  -------------  -------    -------------    ------  ------------
<S>                                                     <C>          <C>          <C>         <C>            <C>        <C>        
GAAP basis amount                                        $187,878   $1,547,881    $ 189,731   $1,279,723     $165,360   $1,221,429

Premium revenue recognition                               (22,555)    (166,927)      (4,970)    (144,372)     (16,054)    (139,401)

Deferral of acquisition costs                              (3,940)     (94,868)       3,709      (90,928)       2,658      (94,637)

Contingency reserve                                            --     (386,564)          --     (328,073)          --     (252,542)

Non-admitted assets                                            --       (5,731)          --       (7,566)          --       (8,951)
Case basis loss reserves                                    4,048          (52)      (3,340)      (4,100)       1,626         (759)

Portfolio loss reserves                                   (22,100)      24,000      (11,050)      46,100       43,650       57,150

Deferral of income taxes (benefits)                        19,842       64,825        7,741       45,134       (7,284)      35,209

Unrealized gains (losses) on fixed maturity
securities held at fair value, net of tax                      --      (63,785)          --       41,773           --      (90,708)

Recognition of profit commission                            3,096       (5,744)      (2,410)      (8,840)      (4,811)      (4,811)

Provision for unauthorized reinsurance                         --           --           --         (266)          --           --

Contingency reserve tax deduction (see Note 2)                 --       78,196           --       55,496           --       45,402

Allocation of tax benefits due to
Parent's net operating loss to the
Company (see Note 5)                                          637       10,290          (63)       9,653           --        9,716
                                                         --------   ----------    ---------   ----------     --------   ----------

Statutory-basis amount                                   $166,906   $1,001,521    $ 179,348   $  893,734     $185,145   $  777,097
                                                         ========   ==========    =========   ==========     ========   ==========

</TABLE>

                                       -9-


<PAGE>
<PAGE>


Financial Guaranty Insurance
Company                                Notes to Financial Statements (Continued)
================================================================================




(4)      Investments

         Investments in fixed maturity  securities carried at fair value of $3.2
         million  and  $3.0   million  as  of   December   31,  1995  and  1994,
         respectively,  were on deposit with various  regulatory  authorities as
         required by law.

         The  amortized  cost and fair values of short-term  investments  and of
         investments    in   fixed    maturity    securities    classified    as
         available-for-sale are as follows (in thousands):

<TABLE>
<CAPTION>

                                                                           Gross                 Gross
                                                                        Unrealized            Unrealized
                                                     Amortized            Holding               Holding                Fair
           1995                                         Cost               Gains                 Losses               Value
           ----                                     ---------------     -----------------     -----------------     --------------
<S>                                                 <C>                   <C>                 <C>                     <C>        
           U.S. Treasury securities and
            obligations of U.S. government
            corporations and agencies               $    71,182           $    1,696                   -           $    72,878

           Obligations of states and political
            subdivisions                              1,942,001               98,458              $1,625             2,038,834

           Debt securities issued by foreign
            governments                                  30,270                  152                 550                29,872
                                                   ---------------      ---------------        -------------      ----------------

           Investments available-for-sale             2,043,453              100,306               2,175             2,141,584

           Short-term investments                        91,032                    -                   -                91,032
                                                   ---------------      ---------------        -------------      ----------------

           Total                                     $2,134,485             $100,306              $2,175            $2,232,616
                                                   ===============      ===============        =============      ================
</TABLE>

         The  amortized  cost and fair values of short-term  investments  and of
         investments in fixed maturity securities available-for-sale at December
         31, 1995,  by  contractual  maturity  date,  are shown below.  Expected
         maturities may differ from contractual maturities because borrowers may
         have the right to call or prepay  obligations  with or without  call or
         prepayment penalties.

<TABLE>
<CAPTION>

                                                                  Amortized                          Fair
               1995                                                 Cost                             Value
               ----                                              -----------                     ------------
<S>                                                              <C>                             <C>         
               Due in one year or less                           $     99,894                    $     99,984
               Due after one year through five years                  137,977                         141,235
               Due after five years through ten years                 287,441                         300,560
               Due after ten years through twenty years             1,406,219                       1,476,261
               Due after twenty years                                 202,954                         214,576
                                                                  -----------                     -----------

               Total                                               $2,134,485                      $2,232,616
                                                                   ==========                      ==========

</TABLE>




                                      -10-


<PAGE>
<PAGE>


Financial Guaranty Insurance
Company                                Notes to Financial Statements (Continued)

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



<TABLE>
<CAPTION>



                                                                           Gross                Gross
                                                                         Unrealized          Unrealized
                                                     Amortized            Holding              Holding                 Fair
           1994                                        Cost                Gains               Losses                 Value
           ----                                    --------------      ---------------      --------------       -----------------

<S>                                                 <C>                    <C>              <C>                      <C>        
           U.S. Treasury securities and
            obligations of U.S. government
            corporations and agencies                $   10,945             $     8            $   (519)              $   10,434

           Obligations of states and political
            subdivisions                              1,839,566              25,809             (85,200)               1,780,175

           Debt securities issued by foreign
            governments                                 103,666                 400              (4,765)                  99,301
                                                     ----------             -------            --------               ----------
           Investments available-for-sale             1,954,177              26,217             (90,484)               1,889,910

           Short-term investments                        75,674                   -                  -                    75,674
                                                     ----------             -------            --------               ----------

           Total                                     $2,029,851             $26,217            $(90,484)              $1,965,584
                                                     ==========             =======            ========               ==========

</TABLE>

         In 1995,  1994 and 1993,  proceeds from sales of  investments  in fixed
         maturity  securities  available-for-sale  carried  at fair  value  were
         $836.1 million, $550.5 million, and $789.0 million,  respectively.  For
         1995,  1994 and 1993 gross gains of $36.3  million,  $18.2  million and
         $36.1 million  respectively,  and gross losses of $5.5  million,  $12.3
         million and $1.0 million respectively, were realized on such sales.

         Net  investment  income of the  Company is derived  from the  following
         sources (in thousands):

<TABLE>
<CAPTION>

                                                                               Year Ended December 31,
                                                                     ---------------------------------------
                                                                       1995              1994           1993
                                                                     --------          -------         -----
<S>                                                                  <C>               <C>             <C>   
         Income from fixed maturity securities                        $112,684         $108,519        $ 97,121
         Income from short-term investments                              8,450            2,479           3,914
                                                                      --------         --------        --------

         Total investment income                                       121,134          110,998         101,035
         Investment expenses                                               736            1,170           1,115
                                                                      --------         --------        --------

         Net investment income                                        $120,398         $109,828        $ 99,920
                                                                      ========         ========        ========
</TABLE>

         As of December 31, 1995,  the Company did not have more than 10% of its
investment portfolio concentrated in a single issuer or industry.

                                      -11-


<PAGE>
<PAGE>

Financial Guaranty Insurance
Company                                Notes to Financial Statements (Continued)
================================================================================





(5)      Income Taxes

         The  Company  files a federal  tax  return as part of the  consolidated
         return of General Electric Capital Corporation ("GE Capital").  Under a
         tax sharing  agreement  with GE  Capital,  taxes are  allocated  to the
         Company and the Parent  based upon their  respective  contributions  to
         consolidated net income. The Company's  effective federal corporate tax
         rate (20.6  percent in 1995,  21.3  percent in 1994 and 24.3 percent in
         1993) is less  than the  corporate  tax rate on  ordinary  income of 35
         percent in 1995, 1994 and 1993.

         Federal  income  tax  expense  (benefit)  relating to operations of the
         Company  for  1995,  1994  and  1993  is  comprised  of  the  following
         (in thousands):

<TABLE>
<CAPTION>

                                                Year Ended December 31,
                                   -----------------------------------------------
                                     1995                1994                1993
                                    -------             --------            -------
<S>                                 <C>                  <C>                <C>    
    Current tax expense             $28,913              $43,484            $59,505
    Deferred tax expense             19,841                7,741             (7,284)
                                    -------              -------            -------
    Federal income tax expense      $48,754              $51,225            $52,221
                                    =======              =======            =======
</TABLE>

         The following is a  reconciliation  of federal income taxes computed at
the statutory rate and the provision for federal income taxes (in thousands):

<TABLE>
<CAPTION>

                                                                           Year Ended December 31,
                                                             ----------------------------------------------
                                                               1995                 1994              1993
                                                             --------           ----------         ---------
<S>                                                           <C>                 <C>                <C>    
         Income taxes computed on income
           before provision for federal
           income taxes, at the statutory rate                $82,821             $84,334            $75,101

         Tax effect of:
           Tax-exempt interest                                (30,630)            (30,089)           (27,185)
           Other, net                                          (3,437)             (3,020)             4,305
                                                             ---------           ---------          --------

         Provision for income taxes                           $48,754             $51,225            $52,221
                                                              =======             =======            =======

</TABLE>














                                      -12-


<PAGE>
<PAGE>


Financial Guaranty Insurance
Company                                Notes to Financial Statements (Continued)

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

          The tax effects of temporary differences that give rise to significant
          portions of the deferred tax liabilities at December 31, 1995 and 1994
          are presented below (in thousands):

<TABLE>
<CAPTION>

                                                                              1995               1994
                                                                           -----------       -------------
<S>                                                                        <C>                    <C>    
            Deferred tax assets:
                 Unrealized losses on fixed maturity
                 securities, available-for-sale                                     -             $22,493
                 Loss reserves                                               $  8,382              16,136
                 Deferred compensation                                          5,735               9,685
                 Tax over book capital gains                                    1,069                 365
                 Other                                                          3,248               3,760
                                                                           -----------       -------------

            Total gross deferred tax assets                                    18,434              52,439
                                                                           -----------       -------------

            Deferred tax liabilities:
                 Unrealized gains on fixed maturity
                 securities, available-for-sale                                34,346                   -
                 Deferred acquisition costs                                    33,204              31,825
                 Premium revenue recognition                                   32,791              24,674
                 Rate differential on tax and loss bonds                        9,454               9,454
                 Other                                                          7,810               9,126
                                                                           -----------       -------------

            Total gross deferred tax liabilities                              117,605              75,079
                                                                           -----------       -------------

            Net deferred tax liability                                       $ 99,171             $22,640
                                                                           ===========       =============
</TABLE>

         Based  upon the level of  historical  taxable  income,  projections  of
         future taxable income over the periods in which the deferred tax assets
         are deductible and the estimated  reversal of future taxable  temporary
         differences,  the  Company  believes it is more likely than not that it
         will realize the benefits of these  deductible  differences and has not
         established  a valuation  allowance at December 31, 1995 and 1994.  The
         company  anticipates  that  the  related  deferred  tax  asset  will be
         realized.

         Total federal income tax payments during 1995, 1994 and 1993 were $59.8
million, $10.1 million, and $29.4 million, respectively.











                                      -13-


<PAGE>
<PAGE>



Financial Guaranty Insurance
Company                                Notes to Financial Statements (Continued)
================================================================================



(6)      Reinsurance

         The  Company  reinsures  portions  of its  risk  with  other  insurance
         companies   through  quota  share   reinsurance   treaties  and,  where
         warranted,  on a facultative  basis.  This process  serves to limit the
         Company's exposure on risks underwritten.  In the event that any or all
         of the reinsuring companies were unable to meet their obligations,  the
         Company  would  be  liable  for such  defaulted  amounts.  The  Company
         evaluates  the  financial  condition  of its  reinsurers  and  monitors
         concentrations  of credit  risk  arising  from  activities  or economic
         characteristics   of  the   reinsurers  to  minimize  its  exposure  to
         significant  losses from  reinsurer  insolvencies.  The  Company  holds
         collateral  under  reinsurance  agreements  in the form of  letters  of
         credit and trust agreements in various amounts with various  reinsurers
         totaling $33.7 million that can be drawn on in the event of default.

         Effective January 1, 1993, the Company adopted the Emerging Issues Task
         Force Issue 93-6,  "Accounting for Multiple-Year  Retrospectively-Rated
         Contracts by Ceding and Assuming  Enterprises" ("EITF 93-6"). EITF 93-6
         requires that an asset be recognized by a ceding  company to the extent
         a payment would be received from the reinsurer  based on the contract's
         experience  to date,  regardless  of the outcome of future  events.  To
         reflect  the  adoption  of  EITF  93-6  in the  accompanying  financial
         statements,  an initial  adjustment of $4.6 million,  before applicable
         income taxes, has been reflected in the 1993 income statement.

         Net premiums earned are presented net of ceded earned premiums of $21.9
         million,  $39.0 million and $34.4 million for the years ended  December
         31,  1995,  1994 and  1993,  respectively.  Loss  and  loss  adjustment
         expenses  incurred are  presented  net of ceded losses of $1.1 million,
         $0.3  million and $9.1  million for the years ended  December 31, 1995,
         1994 and 1993, respectively.





















                                      -14-


<PAGE>
<PAGE>


Financial Guaranty Insurance
Company                                Notes to Financial Statements (Continued)

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

(7)      Loss and Loss Adjustment Expenses

         Activity  in the  reserve  for  loss and loss  adjustment  expenses  is
summarized as follows (in thousands):

<TABLE>
<CAPTION>


                                                                                            Year Ended December 31,
                                                                           --------------------------------------------------------
                                                                               1995                1994                1993
                                                                           --------------     ---------------     -----------------

<S>                                                                            <C>              <C>                <C>   
            Balance at January 1,                                              $98,746            $96,098              $44,834
               Less reinsurance recoverable                                     14,472             14,168                5,128
                                                                                ------           --------             --------
            Net balance at January 1,                                           84,274             81,930               39,706

            Incurred related to:
            Current year                                                        26,681             15,133                    -
            Prior years                                                         (1,207)              (437)                (756)
            Portfolio reserves                                                 (33,900)           (11,050)              43,650
                                                                               --------           --------            --------

            Total Incurred                                                      (8,426)             3,646               42,894
                                                                                -------          --------             --------

            Paid related to:
            Current year                                                          (197)              (382)                   -
            Prior years                                                         (5,515)              (920)                (670)
                                                                                -------          ---------            ---------

            Total Paid                                                          (5,712)            (1,302)                (670)
                                                                                -------          ---------            ---------

            Net balance at December 31,                                         70,136             84,274               81,930
               Plus reinsurance recoverable                                      7,672             14,472               14,168
                                                                              --------           --------             --------
            Balance at December 31,                                            $77,808            $98,746              $96,098
                                                                               =======            =======              =======
</TABLE>


         The  changes  in  incurred  portfolio  reserves  principally  relate to
         business  written  in  prior  years.  The  changes  are  based  upon an
         evaluation  of the  insured  portfolio  in  light of  current  economic
         conditions and other relevant factors.
















                                      -15-

<PAGE>
<PAGE>


Financial Guaranty Insurance
Company                                Notes to Financial Statements (Continued)

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

(8)      Related Party Transactions

         The  Company  has  various  agreements  with  subsidiaries  of  General
         Electric  Company ("GE") and GE Capital.  These  business  transactions
         include   appraisal  fees  and  due  diligence  costs  associated  with
         underwriting  structured  finance  mortgage-backed  security  business;
         payroll and office  expenses  incurred by the  Company's  international
         branch  offices  but  processed  by a GE  subsidiary;  investment  fees
         pertaining to the management of the Company's investment portfolio; and
         telecommunication  service charges.  Approximately  $3.2 million,  $3.2
         million and $1.0 million in expenses  were  incurred in 1995,  1994 and
         1993, respectively, related to such transactions.

         The Company also insured certain  non-municipal  issues with GE Capital
         involvement as sponsor of the insured securitization and/or servicer of
         the  underlying  assets.  For some of these  issues,  GE  Capital  also
         provides first loss protection in the event of default.  Gross premiums
         written on these issues  amounted to $1.3 million in 1995, $2.5 million
         in 1994, and $3.3 million in 1993.

         The  Company  insures  bond issues and  securities  in trusts that were
         sponsored  by  affiliates  of GE  (approximately  1  percent  of  gross
         premiums written in 1995 and 1994 and 2 percent in 1993).


(9)      Compensation Plans

         Officers  and other key  employees  of the Company  participate  in the
         Parent's  incentive  compensation,  deferred  compensation  and  profit
         sharing  plans.  Expenses  incurred by the Company  under  compensation
         plans and bonuses  amounted to $7.5  million,  $12.2  million and $16.7
         million in 1995,  1994 and 1993,  respectively,  before  deduction  for
         related tax benefits.

(10)     Dividends

         Under New York  insurance law, the Company may pay a dividend only from
         earned  surplus  subject to the  following  limitations:  (a) statutory
         surplus after such  dividend may not be less than the minimum  required
         paid-in  capital,  which was $2.1  million  in 1995 and  1994,  and (b)
         dividends may not exceed the lesser of 10 percent of its surplus or 100
         percent  of  adjusted  net  investment  income,  as defined by New York
         insurance law, for the 12 month period ending on the preceding December
         31,  without the prior approval of the  Superintendent  of the New York
         State Insurance  Department.  At December 31, 1995 and 1994, the amount
         of the Company's  surplus  available  for  dividends was  approximately
         $100.2 million and $89.3 million, respectively.

         During 1995, the company paid dividends of $25 million.  No dividends
         were paid during 1994 or 1993.











                                      -16-

<PAGE>
<PAGE>


Financial Guaranty Insurance
Company                               Notes to Financial Statements (Continued)

===============================================================================
(ii)  Financial Instruments

Fair Value of Financial Instruments

         The  following  methods  and  assumptions  were used by the  Company in
estimating fair values of financial instruments:

         Fixed Maturity  Securities:  Fair values for fixed maturity  securities
are based on quoted market prices, if available. If a quoted market price is not
available,  fair values is  estimated  using  quoted  market  prices for similar
securities.  Fair value disclosure for fixed maturity  securities is included in
the balance sheets and in Note 4.

         Short-Term  Investments:  Short-term  investments  are carried at cost,
which approximates fair value.

         Cash,  Receivable  for  Securities  Sold,  and Payable  for  Securities
Purchased: The carrying amounts of these items approximate their fair values.

         The estimated  fair values of the Company's  financial  instruments  at
December 31, 1995 and 1994 are as follows (in thousands):

<TABLE>
<CAPTION>

                                                                          1995                             1994
                                                            ------------------------------       ----------------------
                                                              Carrying           Fair               Carrying       Fair
                                                               amount            Value               amount        Value
                                                            -----------         ------              --------       ------
<S>                                                         <C>            <C>                       <C>            <C>   
         Financial Assets

            Cash
               On hand and in demand accounts               $        199   $        199              $1,766         $1,766

            Short-term investments                                91,032         91,032              75,674         75,674
            Fixed maturity securities                          2,141,584      2,141,584           1,889,910      1,889,910

</TABLE>



         Financial  Guaranties:  The carrying  value of the Company's  financial
         guaranties  is  represented  by the unearned  premium  reserve,  net of
         deferred  acquisition  costs,  and  loss and  loss  adjustment  expense
         reserves.  Estimated  fair  values  of these  guaranties  are  based on
         amounts  currently  charged to enter into  similar  agreements  (net of
         applicable  ceding  commissions),  discounted  cash  flows  considering
         contractual revenues to be received adjusted for expected  prepayments,
         the present  value of future  obligations  and  estimated  losses,  and
         current  interest  rates.  The estimated  fair values of such financial
         guaranties  range between $412.8 million and $456.2 million compared to
         a carrying  value of $540.6 million as of December 31, 1995 and between
         $518.1  million  and $565.9  million  compared  to a carrying  value of
         $585.1 million as of December 31, 1994.






                                      -17-


<PAGE>
<PAGE>


Financial Guaranty Insurance
Company                                Notes to Financial Statements (Continued)

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


Concentrations of Credit Risk

         The Company  considers  its role in  providing  insurance  to be credit
enhancement  rather than credit  substitution.  The Company  insures  only those
securities that, in its judgment,  are of investment grade quality.  The Company
has established and maintains its own  underwriting  standards that are based on
those  aspects of credit that the Company  deems  important  for the  particular
category of  obligations  considered  for  insurance.  Credit  criteria  include
economic and social trends, debt management,  financial management and legal and
administrative  factors,  the adequacy of anticipated cash flows,  including the
historical and expected  performance of assets pledged for payment of securities
under varying  economic  scenarios and underlying  levels of protection  such as
insurance or overcollateralization.

         In  connection  with  underwriting  new issues,  the Company  sometimes
requires, as a condition to insuring an issue, that collateral be pledged or, in
some  instances,  that a  third-party  guarantee  be provided  for a term of the
obligation  insured by a party of acceptable  credit  quality  obligated to make
payment prior to any payment by the Company.  The types and extent of collateral
pledged varies, but may include residential and commercial mortgages,  corporate
debt, government debt and consumer receivables.

         As of December 31, 1995, the Company's total insured principal exposure
to credit loss in the event of default by bond issuers was $98.7 billion, net of
reinsurance of $20.7 billion. The Company's insured portfolio as of December 31,
1995 was broadly  diversified by geography and bond market sector with no single
debt  issuer  representing  more  than 1% of the  Company's  principal  exposure
outstanding, net of reinsurance.


         As of December 31, 1995, the composition of principal  exposure by type
of issue, net of reinsurance, was as follows (in millions):

<TABLE>
<CAPTION>


                                                                      Net
                                                                   Principal
                                                                  Outstanding
                                                                  ------------
<S>                                                                 <C>      
         Municipal:
           General obligation                                       $43,308.2
           Special revenue                                           38,137.9
           Industrial revenue                                         2,480.0
           Non-municipal                                             14,734.2
                                                                   ----------

         Total                                                      $98,660.3
                                                                   ==========

</TABLE>







                                      -18-


<PAGE>
<PAGE>


Financial Guaranty Insurance
Company                                Notes to Financial Statements (Continued)

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

         The Company is authorized to do business in 50 states,  the District of
Columbia,  and in the United Kingdom and France.  Principal exposure outstanding
at December 31, 1995 by state, net of reinsurance, was as follows (in millions):

<TABLE>
<CAPTION>

                                                                         Net
                                                                      Principal
                                                                     Outstanding
                                                                     -----------
<S>                                                                  <C>       
         California                                                   $10,440.2
         Florida                                                        8,869.3
         Pennsylvania                                                   8,653.4
         New York                                                       7,706.7
         Illinois                                                       5,697.5
         Texas                                                          5,478.7
         New Jersey                                                     4,181.9
         Michigan                                                       3,385.9
         Arizona                                                        2,776.9
         Ohio                                                           2,327.7
                                                                      ---------

         Sub-total                                                     59,518.2
         Other states and International                                39,142.1
                                                                      ---------

         Total                                                        $98,660.3
                                                                      =========

</TABLE>


(12)     Commitments

         Total rent expense was $2.2  million,  $2.6 million and $2.4 million in
         1995, 1994 and 1993, respectively.  For each of the next five years and
         in the  aggregate as of December 31, 1995,  the minimum  future  rental
         payments under  noncancellable  operating leases having remaining terms
         in excess of one year approximate (in thousands):


<TABLE>
<CAPTION>

          Year                                                                 Amount
          ----                                                                 ------
<S>                                                                            <C>  
          1996                                                                 $  2,297
          1997                                                                    2,909
          1998                                                                    2,909
          1999                                                                    2,909
          2000                                                                    2,909
          Subsequent to 2000                                                      2,911
                                                                                  -----

          Total minimum future rental payments                                  $16,844
                                                                                =======


</TABLE>






                                      -19-


<PAGE>
<PAGE>





                        [THIS PAGE INTENTIONALLY LEFT BLANK]




<PAGE>
<PAGE>

                         INDEX OF PRINCIPAL DEFINITIONS

<TABLE>
<S>                                                                          <C>
1933 Act ....................................................................        3
Accrual Period ..............................................................        8
AFL .........................................................................       18
Appraised Values ............................................................   23, 29
Balloon Loans ...............................................................        6
Beneficial Certificate Owner ................................................       12
Book-Entry Certificates .....................................................       48
Cargill .....................................................................       18
Cede ........................................................................    3, 12
CEDEL .......................................................................       12
CEDEL Participants ..........................................................       50
Certificate Account .........................................................       44
Certificateholder ...........................................................        3
Certificates ................................................................    5, 42
CFSC ........................................................................       18
Citibank ....................................................................       12
Class .......................................................................       42
Class A Carry-Forward Amount ................................................       11
Class A Certificate Principal Balance .......................................       11
Class A Certificates ........................................................    5, 42
Class A Distribution Amount .................................................       11
Class A Group I Certificate Principal Balance ...............................       11
Class A Group I Certificates ................................................    5, 42
Class A Group II Certificate Principal Balance ..............................       11
Class A Insured Distribution Amount .........................................       11
Class A Interest Distribution Amount ........................................        9
Class A Principal Distribution Amount .......................................        9
Class A-1 Group I Certificates ..............................................       42
Class A-1 Pass-Through Rate .................................................        7
Class A-2 Group I Certificates ..............................................       42
Class A-3 Group I Certificates ..............................................       42
Class A-4 Group I Certificates ..............................................       42
Class A-5 Group I Certificates ..............................................       42
Class A-6 Formula Pass-Through Rate .........................................        8
Class A-6 Group II Certificates .............................................    5, 42
Class A-6 Pass-Through Rate .................................................        7
Class B Certificates ........................................................        5
Class B Group I Certificates ................................................        5
Class B Group II Certificates ...............................................        5
Class B Interest ............................................................       46
Closing Date ................................................................        4
Combined Loan-to-Value Ratio ................................................   22, 29
Commission ..................................................................        3
Compensating Interest .......................................................       54
Cooperative .................................................................       50
Coupon Rates ................................................................        6
Cut-Off Date ................................................................ 4, 5, 19
D&P .........................................................................       70
Definitive Certificate ......................................................       48
Delinquency Advances ........................................................       44
Description of the Certificates .............................................        5
</TABLE>





                                        i


<PAGE>
<PAGE>



<TABLE>
<S>                                                                          <C>
Disqualified persons ........................................................       69
DTC .........................................................................    3, 12
DTC Participants ............................................................       49
EDS .........................................................................       18
ERISA .......................................................................   14, 69
ERISA Plan ..................................................................       69
Euroclear ...................................................................       12
Euroclear Operator ..........................................................       50
Euroclear Participants ......................................................       50
European Depositaries .......................................................       48
European Depositories .......................................................       12
Event of Default ............................................................       56
Excluded Plan ...............................................................       69
Exemption ...................................................................   14, 69
Financial Intermediary ......................................................       48
Fitch .......................................................................       70
GE Capital ..................................................................       65
Global Securities ...........................................................        1
Group I .....................................................................        6
Group I Interest Remittance Amount ..........................................       43
Group I Monthly Remittance ..................................................       43
Group I Principal Remittance Amount .........................................       43
Group I Subordination Deficit ...............................................       46
Group I Total Available Funds ...............................................       48
Group II ....................................................................        6
Group II Interest Remittance Amount .........................................       43
Group II Monthly Remittance .................................................       43
Group II Principal Remittance Amount ........................................       43
Group II Subordination Deficit ..............................................       47
Group II Total Available Funds ..............................................       48
Insurance Proceeds ..........................................................       10
Insured Payment .............................................................       44
Interest Determination Date .................................................       45
Interest Remittance Amount ..................................................       43
LIBOR .......................................................................    7, 45
Liquidated Mortgage Loan ....................................................       56
Liquidation Proceeds ........................................................       10
LSI .........................................................................       18
Master Servicer .............................................................       52
Monthly Remittance ..........................................................       43
Moody's .....................................................................       70
Morgan ......................................................................       12
Mortgage Loan Group .........................................................    6, 19
Mortgaged Properties ........................................................       19
Mortgages ...................................................................        6
Mortgagors ..................................................................       35
Net Liquidation Proceeds ....................................................       10
Non-U.S. Person .............................................................        4
Notes .......................................................................       19
OID Regulations .............................................................       68
Original Group I Pool Principal Balance .....................................        6
Original Group II Pool Principal Balance ....................................        6
Original Pool Principal Balance .............................................        6
Owner .......................................................................        3
</TABLE>





                                       ii


<PAGE>
<PAGE>


<TABLE>
<S>                                                                          <C>
Participants ................................................................       48
Parties in interest .........................................................       69
Payment Date ................................................................    8, 42
Percentage Interest .........................................................       43
Plans .......................................................................   14, 69
Pooling and Servicing Agreement .............................................    5, 42
Preference Amounts ..........................................................       66
Preference Order ............................................................       67
Prepayment Assumption .......................................................       38
Prepayments .................................................................   10, 16
Principal and Interest Account ..............................................       43
Principal Remittance Amount .................................................       43
Properties ..................................................................       19
Qualifying Rate .............................................................       35
Record Date .................................................................        8
Reference Banks .............................................................       45
Released Mortgaged Property Proceeds ........................................       10
Relevant Depositary .........................................................       48
REMICs ......................................................................   14, 67
Remittance Date .............................................................       43
Remittance Period ...........................................................       43
Reserve Interest Rate .......................................................       45
Residual Certificates .......................................................    5, 42
Restricted Group ............................................................       69
Reuters Screen LIBO Page ....................................................       45
Rules .......................................................................       48
S&P .........................................................................       70
Seller ......................................................................        4
Seller Optional Termination Date ............................................       13
Servicing Advances ..........................................................       55
Servicing Fee ...............................................................       13
SMMEA .......................................................................   15, 72
Specified Subordinated Amount ...............................................       46
Sponsor .....................................................................        4
Subordinated Amount .........................................................       46
Subordination Deficiency ....................................................       46
Subordination Increase Amount ...............................................       47
Subordination Reduction Amount ..............................................       47
Terms and Conditions ........................................................       50
The Mortgage Loan Pool ......................................................        5
Total Available Funds .......................................................       48
Trust .......................................................................        4
Trust Estate ................................................................       61
Trustee .....................................................................        4
U.S. Person .................................................................        4
Underwriters ................................................................       72
Underwriting Agreement ......................................................       72
Weighted average life .......................................................       36
</TABLE>






                                       iii


<PAGE>
<PAGE>



                      [THIS PAGE INTENTIONALLY LEFT BLANK]






<PAGE>
<PAGE>


PROSPECTUS

            Mortgage Loan Asset Backed Securities, issuable in Series

                     Cargill Financial Services Corporation
                                     Sponsor

This Prospectus  describes  certain  Mortgage Loan Asset Backed  Securities (the
"Securities") that may be issued from time to time in series and certain classes
of which may be offered  hereby  from time to time as  described  in the related
Prospectus  Supplement.  Each series of Securities  will be issued by a separate
trust  (each,  a "Trust").  The primary  assets of each Trust will  consist of a
segregated  pool (a "Mortgage  Pool") of (i)  conventional  one- to  four-family
residential mortgage loans, (ii) multi-family  residential mortgage loans, (iii)
mixed use mortgage loans,  (iv) cooperative  apartment loans secured by security
interests in shares issued by a cooperative housing  corporation,  (v) contracts
for  manufactured  homes (vi) home  improvement  loans or (vii)  certificates of
interest or participation therein  (collectively or individually,  the "Mortgage
Loans"),   to  be  acquired  by  such  Trust  from  Cargill  Financial  Services
Corporation  (the  "Company") or one or more  subsidiaries  or other  affiliated
institutions,  including, but not limited to, Equicon Corporation ("Equicon"), a
wholly-owned  subsidiary of the Company.  The Company and such  subsidiaries and
other affiliated  institutions are hereinafter  collectively  referred to as the
"Sponsor."  The  Sponsor  will  acquire  the  Mortgage  Loans  from  one or more
affiliated or unaffiliated  institutions (the "Originators").  See "The Mortgage
Pools."

The Mortgage  Loans in each  Mortgage  Pool and certain  other assets  described
herein and in the related  Prospectus  Supplement  (collectively with respect to
each  Trust,  the  "Trust  Estate")  will be held by the  related  Trust for the
benefit   of  the   holders   of  the   related   series  of   Securities   (the
"Securityholders")  pursuant to a Pooling and Servicing  Agreement to the extent
and as more fully  described  herein and in the related  Prospectus  Supplement.
Unless otherwise specified in the related Prospectus  Supplement,  each Mortgage
Pool  will  consist  of one or more  of the  various  types  of  Mortgage  Loans
described under "The Mortgage Pools."

Each series of Securities  will include one or more classes.  The  Securities of
any particular class may represent beneficial ownership interests in the related
Mortgage Loans held by the related Trust,  or may represent debt secured by such
Mortgage Loans, as described herein and in the related Prospectus Supplement.  A
series may  include one or more  classes of  Securities  entitled  to  principal
distributions,  with disproportionate,  nominal or no interest distributions, or
to  interest  distributions,  with  disproportionate,  nominal  or no  principal
distributions. The rights of one or more classes of Securities of any series may
be senior or  subordinate  to the rights of one or more of the other  classes of
Securities.  A series may include two or more classes of Securities which differ
as to the timing, sequential order, priority of payment, interest rate or amount
of  distributions of principal or interest or both.  Information  regarding each
class of Securities  of a series,  and certain  characteristics  of the Mortgage
Loans to be  evidenced  by such  Securities,  will be set  forth in the  related
Prospectus Supplement.

The Sponsor's and the related  Originators'  only  obligations with respect to a
series of Securities will be pursuant to certain  representations and warranties
made by the Sponsor or by such Originators, except as otherwise described in the
related  Prospectus  Supplement.  The  Prospectus  Supplement for each series of
Securities will name one or more servicers (the  "Servicer(s)")  which will act,
directly  or through  one or more  sub-servicers  (the  "Sub-Servicer(s)").  The
principal  obligations  of the  Servicer  will be  pursuant  to its  contractual
servicing  obligations  (which may include a limited  obligation to make certain
advances in the event of  delinquencies  in payments on the  Mortgage  Loans and
interest  shortfalls due to prepayment of Mortgage  Loans).  See "Description of
the Securities."

If so specified  in the related  Prospectus  Supplement,  the Trust Estate for a
series of Securities  may include any  combination  of a mortgage pool insurance
policy, letter of credit, financial guaranty insurance policy,  bankruptcy bond,
special  hazard  insurance  policy,   reserve  fund  or  other  form  of  credit
enhancement (collectively,  "Credit Enhancement").  In addition to or in lieu of
the foregoing,  Credit Enhancement with respect to certain classes of Securities
of any series may be provided  by means of  subordination,  cross-support  among
Mortgage Assets (as defined herein) or over-collateralization.  See "Description
of Credit Enhancement."

The rate of  payment  of  principal  of each  class of  Securities  entitled  to
principal  payments will depend on the priority of payment of such class and the
rate of payment (including prepayments,  defaults,  liquidations and repurchases
of
                                                  (cover continued on next page)

Retain this Prospectus for future reference.  This Prospectus may not be used to
consummate sales of securities offered hereby unless accompanied by a Prospectus
Supplement.
                                  -------------



                The date of this Prospectus is October 19, 1995.


<PAGE>
<PAGE>



(continued from previous page)


Mortgage Loans) of the related Mortgage Loans. A rate of principal payment lower
or higher than that anticipated may affect the yield on each class of Securities
in the manner described  herein and in the related  Prospectus  Supplement.  The
various  types of  Securities,  the  different  classes of such  Securities  and
certain  types of Mortgage  Loans in a given  Mortgage  Pool may have  different
prepayment  risks and credit risks.  The  Prospectus  Supplement for a series of
Securities or the related Current Report on Form 8-K will contain information as
to (i) types,  maturities and certain statistical information relating to credit
risks of the Mortgage  Loans in the related  Mortgage  Pool,  (ii) the effect of
certain rates of  prepayment,  based upon certain  specified  assumptions  for a
series of  Securities  and (iii)  priority of payment and maturity  dates of the
Securities.  An investor should  carefully review the information in the related
Prospectus  Supplement  concerning  the  different  consequences  of  the  risks
associated  with the  different  types and  classes  of  Securities.  See "Yield
Considerations."  A  Trust  may  be  subject  to  early  termination  under  the
circumstances described herein and in the related Prospectus Supplement.

One or more  separate  elections  may be made to treat a  Trust,  or one or more
segregated  pools  of  assets  held by such  Trust,  as a real  estate  mortgage
investment conduit ("REMIC") for federal income tax purposes. If applicable, the
Prospectus  Supplement  for a series of  Securities  will specify which class or
classes of the related  series of  Securities  will be  considered to be regular
interests in a REMIC and which classes of Securities or other  interests will be
designated as the residual  interest in a REMIC.  Alternatively,  a Trust may be
treated as a grantor trust or as a partnership  for federal income tax purposes,
or may be treated for federal  income tax  purposes  as a mere  security  device
which constitutes a collateral arrangement for the issuance of secured debt. See
"Certain Federal Income Tax Consequences".

THE  ASSETS  OF THE  TRUST  ARE THE  SOLE  SOURCE  OF  PAYMENTS  ON THE  RELATED
SECURITIES.  THE SECURITIES DO NOT REPRESENT AN INTEREST IN OR OBLIGATION OF THE
SPONSOR, THE SERVICER, ANY ORIGINATOR OR ANY OF THEIR AFFILIATES,  EXCEPT AS SET
FORTH HEREIN AND IN THE RELATED  PROSPECTUS  SUPPLEMENT.  NEITHER THE SECURITIES
NOR  THE  UNDERLYING  MORTGAGE  LOANS  WILL  BE  GUARANTEED  OR  INSURED  BY ANY
GOVERNMENTAL  AGENCY OR  INSTRUMENTALITY  OR BY THE SPONSOR,  THE SERVICER,  ANY
ORIGINATOR  OR ANY OF THEIR  AFFILIATES,  EXCEPT  AS SET  FORTH  IN THE  RELATED
PROSPECTUS SUPPLEMENT. SEE ALSO "RISK FACTORS" PAGE 14.

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  Securities  may be made  through one or more  different  methods,
including offerings through underwriters, as more fully described under "Methods
of  Distribution"  and in the related  Prospectus  Supplement.  There will be no
secondary  market for any series of  Securities  prior to the offering  thereof.
There can be no assurance that a secondary market for any of the Securities will
develop  or, if it does  develop,  that it will offer  sufficient  liquidity  of
investment or will continue.




                                       2


<PAGE>
<PAGE>

         No dealer,  salesman,  or any other person has been  authorized to give
any information,  or to make any representations,  other than those contained in
this  Prospectus or the related  Prospectus  Supplement,  and, if given or made,
such  information  must not be relied  upon as  having  been  authorized  by the
Company or any dealer,  salesman,  or any other person.  Neither the delivery of
this Prospectus or the related Prospectus Supplement nor any sale made hereunder
or thereunder shall under any circumstances create an implication that there has
been no change in the information herein or therein since the date hereof.  This
Prospectus and the related  Prospectus  Supplement are not an offer to sell or a
solicitation of an offer to buy any security in any  jurisdiction in which it is
unlawful to make such offer or solicitation.

                                TABLE OF CONTENTS
<TABLE>
<CAPTION>

CAPTION                                                                      PAGE
- -------                                                                      ----
<S>                                                                          <C>
INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE ............................   5

SUMMARY OF PROSPECTUS ......................................................   6

RISK FACTORS ...............................................................  15

THE TRUSTS .................................................................  20

THE MORTGAGE POOLS .........................................................  27
     General ...............................................................  27
     The Mortgage Pools ....................................................  27

MORTGAGE LOAN PROGRAM ......................................................  29
     Equicon Mortgage Loan Program .........................................  29
     Negotiated Transactions ...............................................  32
     Bulk Acquisitions .....................................................  32
     Quality Control .......................................................  32
     Qualifications of Originators .........................................  33
     Representations by Originators ........................................  34
     Sub-Servicing by Originators ..........................................  35
     Master Servicer .......................................................  37

DESCRIPTION OF THE SECURITIES ..............................................  37
     General ...............................................................  37
     Form of Securities ....................................................  39
     Assignment of Mortgage Loans ..........................................  41
     Forward Commitments; Pre-Funding ......................................  42
     Payments on Mortgage Loans; Deposits to Distribution Account ..........  43
     Withdrawals from the Principal and Interest Account ...................  46
     Distributions .........................................................  46
     Principal and Interest on the Securities ..............................  47
     Advances ..............................................................  48
     Reports to Securityholders ............................................  49
     Collection and Other Servicing Procedures .............................  50
     Realization Upon Defaulted Mortgage Loans .............................  51

SUBORDINATION ..............................................................  52

DESCRIPTION OF CREDIT ENHANCEMENT ..........................................  53

HAZARD INSURANCE; CLAIMS THEREUNDER ........................................  59
     Hazard Insurance Policies .............................................  59

THE SPONSOR ................................................................  60

THE SERVICER ...............................................................  60

THE POOLING AND SERVICING AGREEMENT ........................................  60
      Servicing and Other Compensation and Payment of Expenses;
            Originator's Retained Yield ....................................  60
      Evidence as to Compliance ............................................  61
      Removal and Resignation of the Servicer ..............................  61
      Resignation of the Master Servicer ...................................  62
      Amendments ...........................................................  63
      Termination; Retirement of Securities ................................  63

THE TRUSTEE ................................................................  64

YIELD CONSIDERATIONS .......................................................  66

MATURITY AND PREPAYMENT
CONSIDERATIONS .............................................................  68

CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS AND RELATED MATTERS ................  70
      General ..............................................................  70
      Cooperative Loans ....................................................  70
      Foreclosure ..........................................................  71
      Foreclosure on Shares of Cooperatives ................................  72
      Rights of Redemption .................................................  73
      Anti-Deficiency Legislation and Other Limitations on Lenders .........  73
      Environmental Legislation ............................................  74
      Enforceability of Certain Provisions .................................  75
      Certain Provisions of California Deeds of Trust ......................  75
      Applicability of Usury Laws ..........................................  76
      Alternative Mortgage Instruments .....................................  76
      Soldiers' and Sailors' Civil Relief Act of 1940 ......................  77

CERTAIN FEDERAL INCOME TAX
      CONSEQUENCES .........................................................  77
      General ..............................................................  77
      Grantor Trust Estates ................................................  78
      REMICS ...............................................................  86
      Debt Securities ...................................................... 101
      Taxation of the Securities Classified as Partnership Interests ....... 103

ERISA CONSIDERATIONS ....................................................... 103
      Plan Asset Regulations ............................................... 104
      Prohibited Transaction Class Exemption ............................... 104
      Tax Exempt Investors ................................................. 106
      Consultation With Counsel ............................................ 106



                                        3
<PAGE>
<PAGE>


LEGAL INVESTMENT MATTERS ................................................... 106

USE OF PROCEEDS ............................................................ 107

METHODS OF DISTRIBUTION .................................................... 107

LEGAL MATTERS .............................................................. 108

ADDITIONAL INFORMATION ..................................................... 109

INDEX OF PRINCIPAL DEFINITIONS ............................................. 110



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


                                        4


<PAGE>
<PAGE>



                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         All  documents  filed by each  respective  Trust  pursuant  to Sections
13(a),  13(c),  14 or 15(d) of the Exchange Act  subsequent  to the date of this
Prospectus  and prior to the  termination  of the offering of the  Securities of
such Trust offered hereby shall be deemed to be  incorporated  by reference into
this  Prospectus  when  delivered  with  respect to such  Trust.  Any  statement
contained in a document  incorporated  or deemed to be incorporated by reference
herein  shall be  deemed to be  modified  or  superseded  for  purposes  of this
Prospectus  to the  extent  that a  statement  contained  herein or in any other
subsequently  filed  document which also is or is deemed to be  incorporated  by
reference  herein  modifies or  supersedes  such  statement.  Any  statement  so
modified or superseded shall not be deemed, except as so modified or superseded,
to constitute a part of this Prospectus.

         Any person  receiving a copy of this  Prospectus  may  obtain,  without
charge,  upon  written  or  oral  request,  a  copy  of  any  of  the  documents
incorporated  by reference  herein,  except for the  exhibits to such  documents
(other than the documents expressly incorporated therein by reference). Requests
should be directed to Cargill Financial  Services  Corporation,  6000 Clearwater
Drive,   Minnetonka,   Minnesota  55343-9497,   Attention:   Structured  Finance
(telephone number 612-984-3444).



                                       5
<PAGE>
<PAGE>


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

                              SUMMARY OF PROSPECTUS

         The following summary of certain pertinent  information is qualified in
its entirety by reference to the  detailed  information  appearing  elsewhere in
this Prospectus and by reference to the information  with respect to each series
of  Securities  contained  in  the  Prospectus  Supplement  to be  prepared  and
delivered in connection with the offering of such series. Capitalized terms used
in this summary that are not otherwise  defined shall have the meanings ascribed
thereto in this Prospectus.  An index indicating where certain terms used herein
are defined appears at the end of this Prospectus.



</TABLE>
<TABLE>
<S>                                    <C>
 Securities Offered................... Mortgage Loan Asset Backed Securities.

 Sponsor.............................. Cargill Financial Services Corporation, together with one or more
                                           subsidiaries and affiliated institutions from which any Trust may
                                           acquire Mortgage Loans.

 Originators.......................... The Sponsor will acquire the Mortgage Loans from one or more institutions
                                           affiliated with the Sponsor ("Affiliated Originators") or
                                           institutions unaffiliated with the Sponsor ("Unaffiliated
                                           Originators") (the Affiliated Originators and the Unaffiliated
                                           Originators are collectively referred to as the "Originators").

 Servicer............................. One or more servicers (the "Servicer(s)") for each series of Securities
                                           will be specified in the related Prospectus Supplement.

 Master Servicer...................... A   master servicer (the "Master Servicer") may be specified in the
                                           related Prospectus Supplement for the related series of Securities.
                                           See "Mortgage Loan Program -- Master Servicer."

 Sub-Servicers........................ Originators may act as Sub-Servicers for Mortgage Loans acquired by the
                                           Sponsor from such Originators unless all servicing duties relating to
                                           such Mortgage Loans have been transferred to the Servicer. See
                                           "Mortgage Loan Program--Sub-Servicers."

 Trustee.............................. The trustee (the "Trustee") for each series of Securities will be
                                           specified in the related Prospectus Supplement.

 The Securities....................... Issuance of Securities. Each series of Securities will be issued at the
                                           direction of the Sponsor by a separate Trust (each, a "Trust"). The
                                           primary assets of each Trust will consist of a segregated pool (each,
                                           a "Mortgage Pool") of (i) conventional one- to four-family
                                           residential mortgage loans (ii) multi-family residential mortgage
                                           loans, (iii) mixed use mortgage loans, (iv) cooperative apartment
                                           loans secured by security interests in shares issued by a cooperative
                                           housing corporation, (v) contracts for manufactured homes (vi) home
                                           improvement loans or (vii) certificates of interest or participation
                                           therein (collectively or individually, the "Mortgage Loans") or
                                           certificates of interest or participation therein, acquired by such
                                           Trust from the Sponsor. The Sponsor will acquire the Mortgage Loans
                                           from one or more of the Originators. The Securities issued by any
                                           Trust may represent beneficial ownership interests in the related
                                           Mortgage Loans held by the related Trust, or may represent debt
                                           secured by such Mortgage Loans, as described herein and in the
                                           related Prospectus Supplement. Securities which represent beneficial
                                           ownership interests in the related Trust will be referred to as
                                           "Certificates" in the related Prospectus Supplement;
</TABLE>

                                       6
<PAGE>
<PAGE>
<TABLE>
<S>                                           <C>
                                           Securities which represent debt issued by the related Trust will be
                                           referred to as "Notes" in the related Prospectus Supplement.

                                           Each Trust will be established pursuant to an agreement (each, a
                                           "Trust Agreement") by and between the Sponsor and the Trustee named
                                           therein. Each Trust Agreement will describe the related pool of
                                           assets to be held in trust (each such asset pool, the "Trust
                                           Estate"), which will include the related Mortgage Loans and, if so
                                           specified in the related Prospectus Supplement, may include any
                                           combination of a mortgage pool insurance policy, letter of credit,
                                           financial guaranty insurance policy, special hazard policy, reserve
                                           fund or other form of Credit Enhancement.

                                           The Mortgage Loans held by each Trust will be serviced by the
                                           Servicer pursuant to a servicing agreement (each, a "Servicing
                                           Agreement") by and among the Sponsor, the related Servicer and the
                                           related Trustee.

                                           With respect to Securities that represent debt issued by the related
                                           Trust, the related Trust will enter into an indenture (each, an
                                           "Indenture") by and between such Trust and the trustee named on such
                                           Indenture (the "Indenture Trustee"), as set forth in the related
                                           Prospectus Supplement. Securities that represent beneficial ownership
                                           interests in the related Trust will be issued pursuant to the related
                                           Trust Agreement.

                                           In the case of any individual Trust, the contractual arrangements
                                           relating to the establishment of the Trust, the servicing of the
                                           related Mortgage Loans and the issuance of the related Securities may
                                           be contained in a single agreement, or in several agreements which
                                           combine certain aspects of the Trust Agreement, the Servicing
                                           Agreement and the Indenture described above (for example, a pooling
                                           and servicing agreement, or a servicing and collateral management
                                           agreement). For purposes of this Prospectus, the term "Pooling and
                                           Servicing Agreement" as used with respect to a Trust means,
                                           collectively, and except as otherwise specified, any and all
                                           agreements relating to the establishment of the related Trust, the
                                           servicing of the related Mortgage Loans and the issuance of the
                                           related Securities.

                                           Securities Will Be Recourse to the Assets of the Related Trust Only.
                                           The sole source of payment for any series of Securities will be the
                                           assets of the related Trust (i.e., the related Trust Estate). The
                                           Securities will not be obligations, either recourse or non-recourse
                                           (except for certain non-recourse debt described under "Certain
                                           Federal Income Tax Consequences"), of the Sponsor, the Servicer, any
                                           Sub-Servicer, any Originator or any Person other than the related
                                           Trust. In the case of Securities that represent beneficial ownership
                                           interest in the related Trust Estate, such Securities will represent
                                           the ownership of such Trust Estate; with respect to Securities that
                                           represent debt issued by the related Trust, such Securities will be
                                           secured by the related Trust Estate. Notwithstanding the foregoing,
                                           and as to be described in the related Prospectus Supplement, certain
                                           types of Credit Enhancement, such as a financial guaranty insurance
                                           policy or a letter of credit, may constitute a full recourse
                                           obligation of the issuer of such Credit Enhancement.

                                           General Nature of the Securities as Investments. The Securities will
                                           consist of two basic types: (i) Securities of the fixed-income type
                                           ("Fixed-Income Securities") and (ii) Securities of the equity
                                           participation type

</TABLE>

                                                       7
<PAGE>
<PAGE>
<TABLE>
<S>                                             <C>
                                           ("Equity Securities"). No Class of Equity Securities will be offered
                                           pursuant to this Prospectus or any Prospectus Supplement related
                                           hereto. Fixed-Income Securities will generally be styled as debt
                                           instruments, having a principal balance and a specified interest rate
                                           ("Interest Rate"). Fixed-Income Securities may be either beneficial
                                           ownership interests in the related Mortgage Loans held by the related
                                           Trust, or may represent debt secured by such Mortgage Loans. Each
                                           series or class of Fixed-Income Securities may have a different
                                           Interest Rate, which may be a fixed or adjustable Interest Rate. The
                                           related Prospectus Supplement will specify the Interest Rate for each
                                           series or class of Fixed-Income Securities, or the initial Interest
                                           Rate and the method for determining subsequent changes to the
                                           Interest Rate.

                                           A series may include one or more classes of Fixed-Income Securities
                                           ("Strip Securities") entitled (i) to principal distributions, with
                                           disproportionate, nominal or no interest distributions, or (ii) to
                                           interest distributions, with disproportionate, nominal or no
                                           principal distributions. In addition, a series may include two or
                                           more classes of Fixed-Income Securities that differ as to timing,
                                           sequential order, priority of payment, Interest Rate or amount of
                                           distributions of principal or interest or both, or as to which
                                           distributions of principal or interest or both on any class may be
                                           made upon the occurrence of specified events, in accordance with a
                                           schedule or formula, or on the basis of collections from designated
                                           portions of the related Mortgage Pool, which series may include one
                                           or more classes of Fixed-Income Securities ("Accrual Securities"), as
                                           to which certain accrued interest will not be distributed but rather
                                           will be added to the principal balance (or nominal principal balance,
                                           in the case of Accrual Securities which are also Strip Securities)
                                           thereof on each Payment Date, as hereinafter defined and in the
                                           manner described in the related Prospectus Supplement.

                                           If so provided in the related Prospectus Supplement, a series of
                                           Securities may include one or more other classes of Fixed-Income
                                           Securities (collectively, the "Senior Securities") that are senior to
                                           one or more other classes of Fixed-Income Securities (collectively,
                                           the "Subordinate Securities") in respect of certain distributions of
                                           principal and interest and allocations of losses on Mortgage Loans.
                                           In addition, certain classes of Senior (or Subordinate) Securities
                                           may be senior to other classes of Senior (or Subordinate) Securities
                                           in respect of such distributions or losses.

                                           Equity Securities will represent the right to receive the proceeds of
                                           the related Trust Estate after all required payments have been made
                                           to the Securityholders of the related Fixed-Income Securities (both
                                           Senior Securities and Subordinate Securities), and following any
                                           required deposits to any reserve account which may be established for
                                           the benefit of the Fixed-Income Securities. Equity Securities may
                                           constitute what are commonly referred to as the "residual interest",
                                           "seller's interest" or the "general partnership interest", depending
                                           upon the treatment of the related Trust for federal income tax
                                           purposes. As distinguished from the Fixed-Income Securities, the
                                           Equity Securities will not be styled as having principal and interest
                                           components. Any losses suffered by the related Trust will first be
                                           absorbed by the related class of Equity Securities, as described
                                           herein and in the related Prospectus Supplement.
</TABLE>

                                                       8
<PAGE>
<PAGE>
<TABLE>
<S>                                         <C>

                                           No Class of Equity Securities will be offered pursuant to this
                                           Prospectus or any Prospectus Supplement related hereto. Equity
                                           Securities may be offered on a private placement basis or pursuant to
                                           a separate Registration Statement to be filed by the Sponsor. In
                                           addition, the Sponsor and their affiliates may initially or
                                           permanently hold any Equity Securities issued by any Trust.

                                       General Payment Terms of Securities. As provided in the related Pooling
                                           and Servicing Agreement and as described in the related Prospectus
                                           Supplement, Securityholders will be entitled to receive payments on
                                           their Securities on specified dates (each, a "Payment Date"). Payment
                                           Dates with respect to Fixed-Income Securities will occur monthly,
                                           quarterly or semi-annually, as described in the related Prospectus
                                           Supplement; Payment Dates with respect to Equity Securities will
                                           occur as described in the related Prospectus Supplement.


                                           The related Prospectus Supplement will describe a date (the "Record
                                           Date") preceding such Payment Date, as of which the Trustee or its
                                           paying agent will fix the identity of the Securityholders for the
                                           purpose of receiving payments on the next succeeding Payment Date.

                                           Each Pooling and Servicing Agreement will describe a period (each, a
                                           "Remittance Period") antecedent to each Payment Date (for example, in
                                           the case of monthly-pay Securities, the calendar month preceding the
                                           month in which a Payment Date occurs or such other specified period).
                                           Unless otherwise provided in the related Prospectus Supplement,
                                           collections received on or with respect to the related Mortgage Loans
                                           during a Remittance Period will be required to be remitted by the
                                           Servicer to the related Trustee prior to the related Payment Date and
                                           will be used to fund payments to Securityholders on such Payment
                                           Date. As may be described in the related Prospectus Supplement, the
                                           related Pooling and Servicing Agreement may provide that all or a
                                           portion of the principal collected on or with respect to the related
                                           Mortgage Loans may be applied by the related Trustee to the
                                           acquisition of additional Mortgage Loans during a specified period
                                           (rather than be used to fund payments of principal to Securityholders
                                           during such period) with the result that the related securities will
                                           possess an interest-only period, also commonly referred to as a
                                           revolving period, which will be followed by an amortization period.
                                           Any such interest-only or revolving period may, upon the occurrence
                                           of certain events to be described in the related Prospectus
                                           Supplement, terminate prior to the end of the specified period and
                                           result in the earlier than expected amortization of the related
                                           Securities.

                                           In addition, and as may be described in the related Prospectus
                                           Supplement, the related Pooling and Servicing Agreement may provide
                                           that all or a portion of such collected principal may be retained by
                                           the Trustee (and held in certain temporary investments, including
                                           Mortgage Loans) for a specified period prior to being used to fund
                                           payments of principal to Securityholders.

                                           The result of such retention and temporary investment by the Trustee
                                           of such principal would be to slow the amortization rate of the
                                           related Securities relative to the amortization rate of the related
                                           Mortgage Loans, or to attempt to match the amortization rate of the
                                           related Securities to
</TABLE>


                                                       9
<PAGE>
<PAGE>
<TABLE>
<S>                                        <C>

                                           an amortization schedule established at the time such Securities are
                                           issued. Any such feature applicable to any Securities may terminate
                                           upon the occurrence of events to be described in the related
                                           Prospectus Supplement, resulting in the current distribution of
                                           principal payments to the specified Securityholders and an
                                           acceleration of the amortization of such Securities.

                                           Unless otherwise specified in the related Prospectus Supplement,
                                           neither the Securities nor the underlying Mortgage Loans will be
                                           guaranteed or insured by any governmental agency or instrumentality
                                           or the Sponsor, the Servicer, any Master Servicer, any Sub-Servicer,
                                           any Originator or any of their affiliates.

 No Investment Companies.............. Neither the Sponsor nor any Trust will register as an "investment
                                           company" under the Investment Company Act of 1940, as amended (the
                                           "Investment Company Act").

 Cross-Collateralization.............. Unless otherwise provided in the related Pooling and Servicing Agreement
                                           and described in the related Prospectus Supplement, the source of
                                           payment for Securities of each series will be the assets of the
                                           related Trust Estate only. However, as may be described in the
                                           related Prospectus Supplement, a Trust Estate may include the right
                                           to receive moneys from a common pool of Credit Enhancement which may
                                           be available for more than one series of Securities, such as a master
                                           reserve account or a master insurance policy. Notwithstanding the
                                           foregoing, unless specifically described otherwise in the related
                                           Prospectus Supplement, no collections on any Mortgage Loans held by
                                           any Trust may be applied to the payment of Securities issued by any
                                           other Trust (except to the limited extent that certain collections in
                                           excess of amounts needed to pay the related Securities may be
                                           deposited in a common, master reserve account that provides Credit
                                           Enhancement for more than one series of Securities).

 The Mortgage Pools................... Unless otherwise specified in the related Prospectus Supplement, each
                                           Trust Estate will consist primarily of Mortgage Loans secured by
                                           liens on one- to four-family residential properties, multi-family
                                           residential properties, mixed use properties, cooperative apartments
                                           or contracts for manufactured homes ("Mortgages"), located in any one
                                           of the fifty states, the District of Columbia, Puerto Rico or any
                                           other Territories of the United States. All Mortgage Loans will have
                                           been acquired by the related Trust from the Sponsor or at the
                                           Sponsor's direction from one or more Originators. All Mortgage Loans
                                           will have been originated either by (i) Affiliated Originators; (ii)
                                           Unaffiliated Originators; or (iii) the Sponsor. In addition, the
                                           Mortgage Loans may be purchased by the Sponsor as bulk acquisitions
                                           ("Bulk Acquisitions") or on a "spot" or negotiated basis ("Negotiated
                                           Transactions"). The Mortgage Loans generally will have been
                                           originated pursuant to (i) the underwriting guidelines of Equicon in
                                           effect as of the date on which the Mortgage Loan was submitted to
                                           Equicon pursuant to the Equicon Mortgage Loan Program (as defined
                                           herein) ("Equicon's Guidelines"); (ii) underwriting guidelines
                                           utilized by certain Originators and approved by the Sponsor
                                           ("Approved Guidelines"); or (iii) underwriting guidelines ("Bulk
                                           Guidelines") utilized by certain Unaffiliated Originators of
                                           individual Mortgage Loans or portfolios of Mortgage Loans
                                           subsequently purchased in whole or part by the Sponsor as Bulk
                                           Acquisitions. See "Mortgage

</TABLE>
                                                       10
<PAGE>
<PAGE>
<TABLE>
<S>                                         <C>
                                           Loan Program." For a description of the types of Mortgage Loans that
                                           may be included in the Mortgage Pools, see "The Mortgage Pools--The
                                           Mortgage Loans."

                                           If specified in the related Prospectus Supplement, Mortgage Loans
                                           that are converted from an adjustable rate to a fixed rate will be
                                           repurchased by the Sponsor or purchased by the applicable
                                           Sub-Servicer, Servicer or another party, or a designated remarketing
                                           agent will use its best efforts to arrange the sale thereof as
                                           further described herein.

                                           A Current Report on Form 8-K will be available to purchasers or
                                           underwriters of the related series of Securities and will generally
                                           be filed, together with the related Pooling and Servicing Agreement,
                                           with the Securities and Exchange Commission within fifteen days after
                                           the initial issuance of such series.

Forward Commitments;
   Pre-Funding........................ A   Trust may enter into an agreement (each, a "Forward Purchase
                                           Agreement") with the Sponsor whereby the Sponsor will agree to
                                           transfer additional Mortgage Loans to such Trust following the date
                                           on which such Trust is established and the related Securities are
                                           issued. Any Forward Purchase Agreement will require that any Mortgage
                                           Loans so transferred to a Trust conform to the requirements specified
                                           in such Forward Purchase Agreement, this Prospectus and the related
                                           Prospectus Supplement. In addition, the Forward Purchase Agreement
                                           will state that the Sponsor shall only transfer the Subsequent
                                           Mortgage Loans upon the satisfaction of certain conditions, including
                                           that the Sponsor shall have delivered opinions of counsel (including
                                           bankruptcy, corporate and tax opinions) with respect to the transfer
                                           of the Subsequent Mortgage Loans to the Certificate Insurer, the
                                           Rating Agencies and the Trustee. If a Forward Purchase Agreement is
                                           to be utilized, and unless otherwise specified in the related
                                           Prospectus Supplement, the related Trustee will be required to
                                           deposit in a segregated account (each, a "Pre-Funding Account") all
                                           or a portion of the proceeds received by the Trustee in connection
                                           with the sale of one or more classes of Securities of the related
                                           series; subsequently, the additional Mortgage Loans will be
                                           transferred to the related Trust in exchange for money released to
                                           the Sponsor from the related PreFunding Account in one or more
                                           transfers. Each Forward Purchase Agreement will set a specified
                                           period during which any such transfers must occur. The Forward
                                           Purchase Agreement or the related Pooling and Servicing Agreement
                                           will require that, if all moneys originally deposited to such
                                           Pre-Funding Account are not so used by the end of such specified
                                           period, then any remaining moneys will be applied as a mandatory
                                           prepayment of the related class or classes of Securities as specified
                                           in the related Prospectus Supplement.

 Credit Enhancement................... If  so specified in the Prospectus Supplement, the Trust Estate with
                                           respect to any series of Securities may include any one or any
                                           combination of a letter of credit, mortgage pool insurance policy,
                                           special hazard insurance policy, bankruptcy bond, financial guaranty
                                           insurance policy, reserve fund or other type of Credit Enhancement to
                                           provide full or partial coverage for certain defaults and losses
                                           relating to the Mortgage Loans. Credit support also may be provided
                                           in the form of the related class of Equity Securities, and/or by
                                           subordination of one or more classes of Fixed-Income Securities in a
                                           series under which losses in

</TABLE>
                                                       11
<PAGE>
<PAGE>
<TABLE>
<S>                                          <C>
                                           excess of those absorbed by any related class of Equity Securities
                                           are first allocated to any Subordinate Securities up to a specified
                                           limit, cross-support among groups of Mortgage Assets or
                                           overcollateralization. Unless otherwise specified in the related
                                           Prospectus Supplement, any mortgage pool insurance policy will have
                                           certain exclusions from coverage thereunder, which will be described
                                           in the related Prospectus Supplement, which may be accompanied by one
                                           or more separate Credit Enhancements that may be obtained to cover
                                           certain of such exclusions. To the extent not set forth herein, the
                                           amount and types of coverage, the identification of any entity
                                           providing the coverage, the terms of any subordination and related
                                           information will be set forth in the Prospectus Supplement relating
                                           to a series of Securities. See "Description of Credit Enhancement"
                                           and "Subordination."

 Advances............................. As  to be described in the related Prospectus Supplement, the Servicer
                                           may be obligated to make certain advances with respect to payments of
                                           delinquent scheduled interest and/or principal on the Mortgage Loans,
                                           but only to the extent that the Servicer believes that such amounts
                                           will be recoverable by it. Any such advance made by the Servicer with
                                           respect to a Mortgage Loan is recoverable by it as provided herein
                                           under "Description of the Securities--Advances" either from
                                           recoveries on the specific Mortgage Loan or, with respect to any such
                                           advance subsequently determined to be nonrecoverable, out of funds
                                           otherwise distributable to the holders of the related series of
                                           Securities, which may include the holders of any Senior Securities of
                                           such series.

                                           As to be described in the related Prospectus Supplement, the Servicer
                                           may be required to advance Compensating Interest as defined hereafter
                                           under "Description of the Securities--Advances."

                                           In addition, unless otherwise specified in the related Prospectus
                                           Supplement, the Servicer will be required to pay all "out of pocket"
                                           costs and expenses incurred in the performance of its servicing
                                           obligations, but only to the extent that the Servicer reasonably
                                           believes that such amounts will increase Net Liquidation Proceeds on
                                           the related Mortgage Loan. See "Description of the
                                           Securities--Advances."

 Optional Termination................. The Servicer, the Sponsor, or, if specified in the related Prospectus
                                           Supplement, the holders of the related class of Equity Securities or
                                           the Credit Enhancer may at their respective option effect early
                                           retirement of a series of Securities through the purchase of the
                                           Mortgage Loans and other assets in the related Trust Estate under the
                                           circumstances and in the manner set forth herein under "The Pooling
                                           and Servicing Agreement--Termination; Retirement of Securities" and
                                           in the related Prospectus Supplement.

 Mandatory Termination................ The Trustee, the Servicer or certain other entities specified in the
                                           related Prospectus Supplement may be required to effect early
                                           retirement of a series of Securities by soliciting competitive bids
                                           for the purchase of the related Trust Estate or otherwise, under
                                           other circumstances and in the manner specified in "The Pooling and
                                           Servicing Agreement-Termination; Retirement of Securities" and in the
                                           related Prospectus Supplement.

</TABLE>

                                                       12
<PAGE>
<PAGE>

<TABLE>
<S>                                      <C>
 Legal Investment..................... Not all of the Mortgage Loans in a particular Mortgage Pool may represent
                                           first liens. Accordingly, as disclosed in the related Prospectus
                                           Supplement, certain classes of Securities offered hereby and by the
                                           related Prospectus Supplement may not constitute "mortgage related
                                           securities" for purposes of the Secondary Mortgage Market Enhancement
                                           Act of 1984 ("SMMEA") and, if so, will not be legal investments for
                                           certain types of institutional investors under SMMEA.

                                           Institutions whose investment activities are subject to legal
                                           investment laws and regulations or to review by certain regulatory
                                           authorities may be subject to additional restrictions on investment
                                           in certain classes of Securities. Any such institution should consult
                                           its own legal advisors in determining whether and to what extent a
                                           class of Securities constitutes legal investments for such investors.
                                           See "Legal Investment" herein.

 ERISA Considerations................. A   fiduciary of an employee benefit plan and 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, annuities or arrangements are
                                           invested, that is subject to the Employee Retirement Income Security
                                           Act of 1974, as amended ("ERISA"), or Section 4975 of the Code (each
                                           such entity, a "Plan") should carefully review with its legal
                                           advisors whether the purchase or holding of Securities could give
                                           rise to a transaction that is prohibited or is not otherwise
                                           permissible either under ERISA or Section 4975 of the Code. Investors
                                           are advised to consult their counsel and to review "ERISA
                                           Considerations" herein and in the Prospectus Supplement.

Certain Federal Income Tax
   Consequences....................... Securities of each series offered hereby will, for federal income tax
                                           purposes, constitute either (i) interests ("Grantor Trust
                                           Securities") in a Trust treated as a grantor trust under applicable
                                           provisions of the Code, (ii) "regular interests" ("REMIC Regular
                                           Securities") or "residual interests" ("REMIC Residual Securities") in
                                           a Trust treated as a REMIC (or, in certain instances, containing one
                                           or more REMIC's) under Sections 860A through 860G of the Code, (iii)
                                           debt issued by a Trust ("Debt Securities") or (iv) interests in a
                                           Trust which is treated as a partnership ("Partnership Interests").

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

Registration of
   Securities......................... Securities may be represented by global securities registered in the name
                                           of Cede & Co. ("Cede"), as nominee of The Depository Trust Company
                                           ("DTC"), or another nominee as specified in the related Prospectus
                                           Supplement. In such case, Securityholders will not be entitled to
                                           receive definitive securities representing such Securityholders'
                                           interests, except in certain circumstances described in the related
                                           Prospectus Supplement. See "Description of the Securities--Form of
                                           Securities" herein.

 Ratings.............................. Each class of Fixed-Income Securities offered pursuant to the related
                                           Prospectus Supplement will be rated in one of the four highest rating
                                           categories by one or more "national statistical rating
                                           organizations", as
</TABLE>

                                                       13
<PAGE>
<PAGE>

<TABLE>
<S>                                           <C>
                                           defined in the Securities Exchange Act of 1934, as amended (the
                                           "Exchange Act"), and commonly referred to as "Rating Agencies". Such
                                           ratings will address, in the opinion of such Rating Agencies, the
                                           likelihood that the related Trust will be able to make timely payment
                                           of all amounts due on the related Fixed-Income Securities in
                                           accordance with the terms thereof. Such ratings will neither address
                                           any prepayment or yield considerations applicable to any Securities
                                           nor constitute a recommendation to buy, sell or hold any Securities.

                                           Equity Securities generally will not be rated, but if such Securities
                                           are rated, they likely will be rated below investment grade.

                                           The ratings expected to be received with respect to any Securities
                                           will be set forth in the related Prospectus Supplement.

</TABLE>

                                                       14
<PAGE>
<PAGE>


                                  RISK FACTORS

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

        Limited Liquidity. There can be no assurance that a secondary market for
the Securities of any series or class will develop or, if it does develop,  that
it will provide  Securityholders  with  liquidity of  investment or that it will
continue for the life of the Securities of any series. The Prospectus Supplement
for any series of Securities may indicate that an underwriter  specified therein
intends  to  establish  a  secondary  market  in such  Securities;  however,  no
underwriter  will be  obligated  to do so.  Unless  otherwise  specified  in the
related  Prospectus  Supplement,  the  Securities  will  not  be  listed  on any
securities exchange.

        Limited Obligations. The Securities will not represent an interest in or
obligation,  either  recourse or non-recourse  (except for certain  non-recourse
debt described under "Certain Federal Income Tax Consequences"), of the Sponsor,
the Servicer,  the Master  Servicer,  if any, any Originator or any person other
than the related  Trust.  The only  obligations  of the foregoing  entities with
respect to the Securities or the Mortgage Loans will be the obligations (if any)
of the Sponsor, the related  Originators,  the Servicer and the Master Servicer,
if any,  pursuant to certain  limited  representations  and warranties made with
respect to the Mortgage Loans, the Servicer's  servicing  obligations  under the
related Pooling and Servicing Agreement  (including its limited  obligation,  if
any, to make  certain  advances in the event of  delinquencies  on the  Mortgage
Loans,  but only to the extent  deemed  recoverable)  and,  if and to the extent
expressly  described  in the  related  Prospectus  Supplement,  certain  limited
obligations of the Sponsor, Servicer,  applicable Sub-Servicer, or another party
in connection with a purchase obligation ("Purchase Obligation") or an agreement
to purchase or act as remarketing  agent with respect to a Convertible  Mortgage
Loan (as defined  herein) upon conversion to a fixed rate.  Notwithstanding  the
foregoing, and as to be described in the related Prospectus Supplement,  certain
types of Credit Enhancement,  such as a financial guaranty insurance policy or a
letter of credit,  may  constitute a full  recourse  obligation of the issuer of
such  Credit  Enhancement.   Except  as  described  in  the  related  Prospectus
Supplement,  neither the Securities  nor the  underlying  Mortgage Loans will be
guaranteed or insured by any governmental agency or  instrumentality,  or by the
Sponsor,  the  Trustee,  the  Servicer,   the  Master  Servicer,   if  any,  any
Sub-Servicer or any of their affiliates.  Proceeds of the assets included in the
related Trust Estate for each series of Securities (including the Mortgage Loans
and any form of Credit  Enhancement)  will be the sole source of payments on the
Securities,  and there will be no recourse to the Sponsor or any other entity in
the event that such proceeds are  insufficient or otherwise  unavailable to make
all payments provided for under the Securities.

        Limitations,  Reduction and  Substitution  of Credit  Enhancement.  With
respect to each series of  Securities,  Credit  Enhancement  will be provided in
limited  amounts to cover  certain  types of losses on the  underlying  Mortgage
Loans.  Credit Enhancement will be provided in one or more of the forms referred
to  herein,  including,  but not  limited  to: a letter of  credit;  a  Purchase
Obligation; a mortgage pool insurance policy; a special hazard insurance policy;
a bankruptcy  bond; a reserve  fund; a financial  guaranty  insurance  policy or
other  type of Credit  Enhancement  to  provide  partial  coverage  for  certain
defaults and losses relating to the Mortgage Loans.  Credit Enhancement also may
be provided in the form of the related class of Equity Securities, subordination
of one or more classes of Fixed-Income Securities in a series under which losses
in excess of those absorbed by any related class of Equity  Securities are first
allocated to any Subordinate  Securities up to a specified limit,  cross-support
among Mortgage  Assets and/or  overcollateralization.  See  "Subordination"  and
"Description  of Credit  Enhancement"  herein.  Regardless of the form of Credit
Enhancement  provided,  the coverage will be limited in amount and in most cases
will be subject to periodic  reduction in accordance with a schedule or formula.
Furthermore,  such Credit Enhancements may provide only very limited coverage as
to certain  types of losses,  and may provide no  coverage  as to certain  other
types of losses.  Generally,  Credit  Enhancements do not directly or indirectly
guarantee to the investors any specified rate of prepayments.  To the extent not
set forth herein,  the amount and types of coverage,  the  identification of any
entity  providing  the  coverage,  the terms of any  subordination  and  related
information will be set forth in the Prospectus  Supplement relating to a series
of Securities. See "Description of Credit Enhancement" and "Subordination."


                                       15
<PAGE>
<PAGE>





        Risks of the Mortgage Loans

        Risk of the Losses Associated with Junior Liens. Certain of the Mortgage
Loans will be secured by junior liens subordinate to the rights of the mortgagee
or beneficiary under each related senior mortgage or deed of trust. As a result,
the proceeds from any liquidation, insurance or condemnation proceedings will be
available to satisfy the principal balance of a mortgage loan only to the extent
that the claims,  if any,  of each such  senior  mortgagee  or  beneficiary  are
satisfied in full,  including  any related  foreclosure  costs.  In addition,  a
mortgagee  secured by a junior lien may not  foreclose on the related  mortgaged
property  unless  it  forecloses  subject  to the  related  senior  mortgage  or
mortgages,  in which case it must  either pay the entire  amount of each  senior
mortgage to the  applicable  mortgagee  at or prior to the  foreclosure  sale or
undertake the  obligation to make payments on each senior  mortgage in the event
of default  thereunder.  In servicing  junior lien loans,  a Servicer  generally
would satisfy each such senior mortgage at or prior to the foreclosure sale only
to the extent that it determines  any amounts so paid will be  recoverable  from
future  payments and  collections  on such junior lien loans or  otherwise.  The
Trusts will not have any source of funds to satisfy any such senior  mortgage or
make  payments  due to any  senior  mortgagee.  See  "Certain  Legal  Aspects of
Mortgage Loans and Related Matters--Foreclosure."

        Risk  of  Losses  Associated  with  Declining  Real  Estate  Values.  An
investment  in  securities  such  as the  Securities  that  generally  represent
beneficial  ownership  interests in the  Mortgage  Loans or debt secured by such
Mortgage Loans may be affected by, among other things,  a decline in real estate
values and changes in the borrowers'  financial  condition.  No assurance can be
given that values of the  Mortgaged  Properties  have remained or will remain at
their levels on the dates of origination of the related  Mortgage  Loans. If the
residential real estate market should  experience an overall decline in property
values such that the  outstanding  balances of any senior  liens,  the  Mortgage
Loans and any secondary  financing on the  Mortgaged  Properties in a particular
Mortgage  Pool  become  equal  to or  greater  than the  value of the  Mortgaged
Properties, the actual rates of delinquencies,  foreclosures and losses could be
higher than those now generally experienced in the nonconforming credit mortgage
lending  industry.  Such a decline could  extinguish the interest of the related
Trust in the  Mortgaged  Properties  before having any effect on the interest of
the related senior  mortgagee.  In addition,  in the case of Mortgage Loans that
are subject to negative  amortization,  due to the addition to principal balance
of deferred  interest  ("Deferred  Interest"),  the  principal  balances of such
Mortgage  Loans  could be  increased  to an amount  equal to or in excess of the
value of the underlying Mortgaged Properties,  thereby increasing the likelihood
of default.  To the extent  that such  losses are not covered by the  applicable
Credit Enhancement,  holders of Securities of the series evidencing interests in
the related  Mortgage Pool will bear all risk of loss  resulting from default by
Mortgagors  and  will  have to look  primarily  to the  value  of the  Mortgaged
Properties for recovery of the outstanding  principal and unpaid interest on the
defaulted Mortgage Loans.

        Risk   of   Losses   Associated   with   Certain    Non-Conforming   and
Non-Traditional  Loans.  The Sponsor's and Originators'  underwriting  standards
consider,  among other things, a mortgagor's  credit history,  repayment ability
and debt service-to-income ratio, as well as the value of the property; however,
the Sponsor's Mortgage Loan Program (as hereinafter  defined) generally provides
for the  origination  of  Mortgage  Loans  relating to  non-conforming  credits.
Certain of the types of loans that may be  included  in the  Mortgage  Pools may
involve additional  uncertainties not present in traditional types of loans. For
example,  certain of the Mortgage  Loans may provide for  escalating or variable
payments by the borrower under the Mortgage Loan (the "Mortgagor"),  as to which
the Mortgagor is generally qualified on the basis of the initial payment amount.
In some instances the Mortgagors' income may not be sufficient to enable them to
continue to make their loan  payments  as such  payments  increase  and thus the
likelihood  of  default  will  increase.  For a more  detailed  discussion,  see
"Mortgage Loan Program."

        Risk of Losses  Associated  with Balloon Loans.  Certain of the Mortgage
Loans may constitute "Balloon Loans." Balloon Loans are originated with a stated
maturity  of less  than the  period  of time of the  corresponding  amortization
schedule. Consequently, upon the maturity of a Balloon Loan, the Mortgagor will
be required to make a "balloon"  payment that will be significantly  larger than
such Mortgagor's  previous monthly payments.  The ability of such a Mortgagor to
repay a Balloon  Loan at maturity  frequently  will  depend on such  Mortgagor's
ability to refinance the Mortgage  Loan. The ability of a Mortgagor to refinance
such a Mortgage  Loan will be



                                       16
<PAGE>
<PAGE>

affected by a number of factors, including the level of available mortgage rates
at the time, the value of the related Mortgaged Property, the Mortgagor's equity
in the related Mortgaged Property, the financial condition of the Mortgagor, the
tax laws and general economic
conditions at the time.

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

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

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

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

        Under  environmental  legislation and judicial  decisions  applicable in
various  states,  a secured party that takes a deed in lieu of  foreclosure,  or
acquires at a foreclosure sale a mortgaged  property that, prior to foreclosure,
has been involved in decisions or actions which may lead to  contamination  of a
property,   may  be  liable  for  the  costs  of  cleaning  up  the  purportedly
contaminated  site.  Although  such costs  could be  substantial,  it is unclear
whether  they would be imposed on a holder of a mortgage  note (such as a Trust)
which, under the terms of the Pooling and Servicing  Agreement,  is not required
to take an active role in operating the Mortgaged Properties. See "Certain Legal
Aspects of Mortgage Loans and Related Matters--Environmental Legislation."


                                       17
<PAGE>
<PAGE>

        Certain of the Mortgaged  Properties  relating to Mortgage Loans may not
be owner occupied.  It is possible that the rate of delinquencies,  foreclosures
and losses on Mortgage Loans secured by non-owner  occupied  properties could be
higher than for loans secured by the primary residence of the Mortgagor.

        Geographic  Concentration of Mortgaged  Properties.  Certain  geographic
regions from time to time will experience  weaker regional  economic  conditions
and housing markets than will other regions, and, consequently,  will experience
higher rates of loss and delinquency on mortgage loans  generally.  The Mortgage
Loans  underlying  certain  series of  Securities  may be  concentrated  in such
regions,  and such concentrations may present risk considerations in addition to
those  generally  present  for similar  mortgage  loan  asset-backed  securities
without   such   concentrations.   Information   with   respect  to   geographic
concentration  of  Mortgaged   Properties  will  be  specified  in  the  related
Prospectus Supplement or related Current Report on Form 8-K.

Legal Considerations

        Applicable  state  laws  generally  regulate  interest  rates  and other
charges, require certain disclosures,  and require licensing of the Originators,
the Trustee, the Servicer and Sub-Servicers. In addition, most states have other
laws, public policy and general  principles of equity relating to the protection
of consumers, unfair and deceptive practices and practices that may apply to the
origination,  servicing and collection of the Mortgage  Loans.  Depending on the
provisions  of the  applicable  law and the  specific  facts  and  circumstances
involved,  violations  of these  laws,  policies  and  principles  may limit the
ability of the  Servicer to collect all or part of the  principal of or interest
on the  Mortgage  Loans,  may  entitle  the  Mortgagor  to a refund  of  amounts
previously  paid and, in  addition,  could  subject the  Servicer to damages and
administrative  sanctions.  See  "Certain  Legal  Aspects of Mortgage  Loans and
Related Matters."

        The Mortgage Loans may also be subject to federal laws,  including:  (i)
the Federal Truth-in-Lending Act and Regulation Z promulgated thereunder and the
Real Estate Settlement  Procedures Act and Regulation X promulgated  thereunder,
which require  certain  disclosures to the borrowers  regarding the terms of the
Mortgage  Loans;  (ii)  the  Equal  Credit  Opportunity  Act  and  Regulation  B
promulgated thereunder, which prohibit discrimination on the basis of age, race,
color,  sex,  religion,  marital  status,  national  origin,  receipt  of public
assistance  or the  exercise of any right under the Consumer  Credit  Protection
Act, in the extension of credit;  and (iii) the Fair Credit Reporting Act, which
regulates the use and reporting of information related to the Mortgagor's credit
experience.  Depending on the  provisions of the applicable law and the specific
facts and circumstances involved, violations of these laws, policies and general
principles  of equity may limit the  ability of the  Servicer  to collect all or
part of the  principal  of or interest on the  Mortgage  Loans,  may entitle the
Mortgagor to rescind the loan or to a refund of amounts  previously paid and, in
addition, could subject the Servicer to damages and administrative sanctions. If
the  Servicer is unable to collect all or part of the  principal  or interest on
the Mortgage  Loans because of a violation of the  aforementioned  laws,  public
policies or general principles of equity then the Trust may be delayed or unable
to repay all amounts owed to the  Securityholders.  Furthermore,  depending upon
whether damages and sanctions are assessed  against the Servicer or the Sponsor,
such violations may materially  impact the financial  ability of the Servicer to
continue  to act as Servicer  or the  ability of the  Sponsor to  repurchase  or
replace Mortgage Loans if such violation  breaches a representation  or warranty
contained in a Pooling and Servicing Agreement.

        Certain  additional  provisions under the Federal  Truth-in-Lending  Act
become  effective on October 1, 1995. These provisions apply to certain types of
mortgage  loans,  generally as a result of such loan's  coupon rate being 10% or
more greater than the yield on United States  Treasury  Securities of comparable
maturity,  or if the "total  points and fees"  payable by the  obligor  exceed a
specified  level.  If  the  requirements  are  triggered,   certain   additional
disclosures   are  required  to  be  made  to  the  obligor  and  certain  other
restrictions  on the loan and its terms apply  (e.g.,  restrictions  relating to
prepayment penalties and balloon maturities.)

                These  provisions  further  require  persons  who sell or assign
mortgages  which are subject to these  requirements  to furnish a notice to such
effect to the  purchaser or assignee.  Such  purchasers  or assignees  may under
certain  circumstances  be liable for the failure of the  originating  lender to
provide  the  required  disclosures  or for  the  inclusion  in the  loan of any
prohibited terms.


                                       18
<PAGE>
<PAGE>

        Yield  and  Prepayment  Considerations.  The  yield to  maturity  of the
Securities  of each  series  will  depend on the rate of  payment  of  principal
(including  prepayments,  liquidations  due to defaults,  and repurchases due to
conversion of  adjustable-rate  mortgage loans ("ARM Loans") to fixed-rate loans
or breaches of  representations  and  warranties)  on the Mortgage Loans and the
price paid by Securityholders.  Such yield may be adversely affected by a higher
or lower than anticipated rate of prepayments on the related Mortgage Loans. The
yield to maturity on Strip  Securities  or  Securities  purchased at premiums or
discounted to par will be extremely  sensitive to the rate of prepayments on the
related  Mortgage  Loans.  In addition,  the yield to maturity on certain  other
types of classes of Securities,  including  Accrual  Securities or certain other
classes  in a series  including  more  than  one  class  of  Securities,  may be
relatively  more  sensitive to the rate of  prepayment  on the related  Mortgage
Loans than other classes of Securities.

        Unless otherwise  specified in the related  Prospectus  Supplement,  the
Mortgage  Loans  may be  prepaid  in full or in part  at any  time;  however,  a
prepayment penalty or premium may be imposed in connection therewith.
 Unless so specified in the related Prospectus  Supplement,  such penalties will
not be property of the related  Trust.  The rate of  prepayments of the Mortgage
Loans  cannot be  predicted  and is  influenced  by a wide  variety of economic,
social, and other factors,  including prevailing mortgage market interest rates,
the  availability  of  alternative   financing,   local  and  regional  economic
conditions and homeowner  mobility.  Therefore,  no assurance can be given as to
the level of prepayments that a Trust will experience.

        Prepayments  may result from  mandatory  prepayments  relating to unused
moneys  held in  Pre-Funding  Accounts,  if any,  voluntary  early  payments  by
Mortgagors  (including  payments in connection with  refinancings of the related
senior  Mortgage  Loan or  Loans),  sales of  Mortgaged  Properties  subject  to
"due-on-sale" provisions and liquidations due to default, as well as the receipt
of proceeds from physical damage, credit life and disability insurance policies.
In  addition,  repurchases  or  purchases  from a Trust  of  Mortgage  Loans  or
substitution  adjustments  required to be made under the  Pooling and  Servicing
Agreement  will have the same effect on the  Securityholders  as a prepayment of
such  Mortgage  Loans.  Unless  otherwise  specified  in the related  Prospectus
Supplement,  all of the Mortgage Loans contain "due-on-sale" provisions, and the
Servicer   will  be  required  to  enforce  such   provisions   unless  (i)  the
"due-on-sale"  clause,  in  the  reasonable  belief  of  the  Servicer,  is  not
enforceable under applicable law or (ii) the Servicer  reasonably  believes that
to permit an assumption of the Mortgage Loan would not  materially and adversely
affect the interests of the  Securityholders  or of the related Credit Enhancer,
if any.  See "The Pooling and  Servicing  Agreement"  in the related  Prospectus
Supplement.

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

Book-Entry Registration

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

        Since  transactions  in Securities  will,  in most cases,  be able to be
effected only through DTC, direct or indirect  participants in DTC's  book-entry
system ("Direct or Indirect  Participants")  and certain banks, the ability of a
Securityholder  to  pledge  a  Security  to  persons  or  entities  that  do not
participate  in the DTC system,  or otherwise to take actions in respect of such
Securities,  may be limited due to lack of a physical security  representing the
Securities.

        Securityholders   may   experience   some  delay  in  their  receipt  of
distributions of interest on and principal of the Securities since distributions
may be required to be forwarded  by the Trustee to DTC and, in such a case,  DTC
will  be  required  to  credit  such   distributions  to  the  accounts  of  its
Participants which thereafter will be required to credit them to the accounts of
the applicable class of  Securityholders  either directly or indirectly  through
Indirect Participants. See "Description of the Securities--Form of Securities."



                                       19
<PAGE>
<PAGE>

The Status of the Mortgage Loans in the Event of
Bankruptcy of a Sponsor or an Originator

        In the event of the bankruptcy of the Sponsor or an Originator at a time
when it or any  affiliate  thereof  holds  an  Equity  Security,  a  trustee  in
bankruptcy of the Sponsor,  an  Originator,  or its  creditors  could attempt to
recharacterize  the  sale  of the  Mortgage  Loans  to the  related  Trust  as a
borrowing by the Sponsor,  the Originator or such affiliate with the result,  if
such  recharacterization  is upheld,  that the  Securityholders  would be deemed
creditors of the Sponsor, the Originator or such affiliate,  secured by a pledge
of the Mortgage  Loans.  If such an attempt were  successful,  it could  prevent
timely payments of amounts due to the Trust.

Limitations on Interest Payments and Foreclosures

        Generally,  under the terms of the Soldiers'  and Sailors'  Civil Relief
Act of 1940,  as amended (the "Relief  Act"),  or similar state  legislation,  a
Mortgagor  who enters  military  service  after the  origination  of the related
Mortgage Loan (including a Mortgagor who is a member of the National Guard or is
in reserve  status at the time of the  origination  of the Mortgage  Loan and is
later called to active  duty) may not be charged  interest  (including  fees and
charges) above an annual rate of 6% during the period of such Mortgagor's active
duty status,  unless a court orders otherwise upon application of the lender. It
is possible that such action could have an effect,  for an indeterminate  period
of time,  on the ability of the  Servicer to collect full amounts of interest on
certain of the Mortgage Loans. In addition,  the Relief Act imposes  limitations
that would  impair the  ability of the  Servicer  to  foreclose  on an  affected
Mortgage Loan during the Mortgagor's period of active duty status.  Thus, in the
event  that such a  Mortgage  Loan goes into  default,  there may be delays  and
losses occasioned by the inability of the Servicer to realize upon the Mortgaged
Property in a timely fashion.

Security Rating

        The  rating  of  Securities  credit  enhanced  through  external  Credit
Enhancement such as a letter of credit,  financial  guaranty insurance policy or
mortgage pool insurance  will depend  primarily on the  creditworthiness  of the
issuer of such external Credit  Enhancement  device (a "Credit  Enhancer").  Any
reduction  in the rating  assigned to the  claims-paying  ability of the related
Credit Enhancer below the rating  initially given to the Securities would likely
result in a reduction  in the rating of the  Securities.  See  "Ratings"  in the
Prospectus Supplement.


                                   THE TRUSTS

        A Trust for any series of Securities  will include the primary  mortgage
assets  ("Mortgage  Assets")  consisting of (A) a Mortgage Pool comprised of (i)
conventional  one-to-four-family  residential  mortgage  loans  ("Single  Family
Loans"),  (ii) multi-family  residential Mortgage Loans ("Multi-family  Loans"),
(iii) mixed use mortgage loans ("Mixed Use Loans"),  (iv) cooperative  apartment
loans secured by security  interests in shares  issued by a cooperative  housing
corporation   ("Cooperative   Loans")  (v)  contracts  for  manufactured   homes
("Contracts"),  (vi) loans to make home improvements  ("Home Improvement Loans")
or (vii) other loans or (B)  certificates  of interest or  participation  in the
items  described  in clause  (A) or in pools of such  items,  in each  case,  as
specified in the related  Prospectus  Supplement,  together  with  payments with
respect to such primary Mortgage Assets and certain other accounts,  obligations
or agreements, in each case, as specified in the related Prospectus Supplement.

        Unless otherwise  specified in the related  Prospectus  Supplement,  the
Securities will be entitled to payment only from the assets of the related Trust
(i.e.  the related Trust Estate) and will not be entitled to payments in respect
of the assets of any other related Trust Estate established by the Sponsor,  the
Originators or any of their affiliates.  If specified in the related  Prospectus
Supplement,  certain  Securities will evidence the entire  fractional  undivided
ownership  interest in the related  Mortgage  Loans held by the related Trust or
may represent debt secured by the related Mortgage Loans.



                                       20
<PAGE>
<PAGE>

        The following is a brief  description of the Mortgage Assets expected to
 be included in the related  Trusts.  If  specific  information  respecting  the
 primary Mortgage Assets is not known at the time the related series of
Securities initially is offered,  information of the nature described below 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  Commission  within  fifteen
days after the initial issuance of such Securities (the "Detailed Description").
A copy of the Pooling and  Servicing  Agreement  with  respect to each Series of
Securities will be attached to the Form 8-K and will be available for inspection
at the corporate trust office of the Trustee specified in the related Prospectus
Supplement.  A schedule  of the  Mortgage  Assets  relating  to such Series (the
"Mortgage  Asset  Schedule")  will be  attached  to the  Pooling  and  Servicing
Agreement delivered to the Trustee upon delivery of the Securities.

The Mortgage Loans--General

        The real properties,  interests in a Cooperative (as defined herein) and
Manufactured  Homes  (as  defined  herein),  as the  case  may be,  that  secure
repayment of the Mortgage Loans (the "Mortgaged  Properties")  may be located in
any one of the fifty states, the District of Columbia,  Puerto Rico or any other
Territories  of the United  States.  Unless  otherwise  specified in the related
Prospectus  Supplement,  the Mortgage Loans will be "Conventional  Loans" (i.e.,
loans that are not insured or guaranteed  by any  governmental  agency).  Unless
otherwise  specified in the related Prospectus  Supplement,  Mortgage Loans will
not be covered  wholly or  partially  by primary  mortgage  insurance  policies.
Unless  otherwise  specified in the related  Prospectus  Supplement,  all of the
Mortgage Loans will be covered by standard hazard insurance  policies (which may
be in the form of a blanket  or forced  placed  hazard  insurance  policy).  The
existence,  extent and  duration of any such  coverage  will be described in the
applicable  Prospectus  Supplement.  Unless  otherwise  described in the related
Prospectus  Supplement,  the Mortgage Loans will not be guaranteed or insured by
any government agency or other insurer.

        Unless otherwise specified in the related Prospectus Supplement,  all of
the  Mortgage  Loans in a Mortgage  Pool will  provide  for  payments to be made
monthly ("monthly pay") or bi-weekly. The payment terms of the Mortgage Loans to
be included in a Trust will be  described in the related  Prospectus  Supplement
and may include any of the following  features or  combination  thereof or other
features described in the related Prospectus Supplement:

                (a)  Interest may be payable at a Fixed Rate,  or an  Adjustable
         Rate (i.e., a rate that is adjustable  from time to time in relation to
         an index,  a rate that is fixed  for  period of time and under  certain
         circumstances  is followed by an adjustable rate, a rate that otherwise
         varies  from  time  to  time,  or a rate  that is  convertible  from an
         adjustable  rate to a fixed rate).  The specified rate of interest on a
         Mortgage Loan is its "Mortgage Rate." Changes to an Adjustable Rate may
         be subject to periodic  limitations,  maximum rates, minimum rates or a
         combination of such  limitations.  Accrued interest may be deferred and
         added to the  principal  of a Mortgage  Loan for such periods and under
         such  circumstances  as may be  specified  in  the  related  Prospectus
         Supplement.  If  provided  for in the  Prospectus  Supplement,  certain
         Mortgage  Loans may be subject to  temporary  buydown  plans  ("Buydown
         Mortgage  Loans")  pursuant to which the monthly  payments  made by the
         Mortgagor  during the early years of the  Mortgage  Loan (the  "Buydown
         Period")  will be less  than  the  scheduled  monthly  payments  on the
         Mortgage Loan, and the amount of any difference may be contributed from
         (i) an amount (such amount,  exclusive of investment  earnings thereon,
         being  hereinafter  referred  to as  "Buydown  Funds")  funded  by  the
         originator  of the  Mortgage  Loan or  another  source  (including  the
         Servicer or the  related  Originator  and the builder of the  Mortgaged
         Property) and placed in a custodial account (the "Buydown Account") and
         (ii) if the Buydown  Funds are  contributed  on a present  value basis,
         investment earnings on such Buydown Funds.

                (b)  Principal  may be payable on a level debt service  basis to
         fully  amortize the Mortgage  Loan over its term,  may be calculated on
         the basis of an assumed  amortization  schedule  that is  significantly
         longer than the original  term to maturity or on an interest  rate that
         is different from the Mortgage Rate, or may not be amortized during all
         or a portion of the  original  term.  Payment  of all or a  substantial
         portion of the principal may be due on maturity  ("balloon"  payments).
         Principal may include  interest that has been deferred and added to the
         principal balance of the Mortgage Loan.


                                       21
<PAGE>
<PAGE>

                (c) Monthly  payments of principal and interest may be fixed for
         the life of the Mortgage Loan, may increase over a specified  period of
         time  ("graduated  payments")  or may  change  from  period to  period.
         Mortgage Loans may include limits on periodic increases or decreases in
         the  amount of  monthly  payments  and may  include  maximum or minimum
         amounts of monthly  payments.  Mortgage Loans having graduated  payment
         provisions  may  provide  for  deferred  payment  of a  portion  of the
         interest due monthly during a specified period, and recoup the deferred
         interest through negative  amortization  during such period whereby the
         difference  between the  interest  paid during such period and interest
         accrued  during  such  period  is  added  monthly  to  the  outstanding
         principal  balance.  Other  Mortgage  Loans  sometimes  referred  to as
         "growing  equity"  mortgage  loans may provide for  periodic  scheduled
         payment  increases for a specified  period with the full amount of such
         increases being applied to principal.

                (d) Prepayments of principal may be subject to a prepayment fee,
         if allowed by state or applicable  law, which may be fixed for the life
         of the Mortgage  Loan or may decline over time,  and may be  prohibited
         for the life of the  Mortgage  Loan or for  certain  periods  ("lockout
         periods").   Certain  Mortgage  Loans  may  permit   prepayments  after
         expiration of the applicable lockout period and may require the payment
         of a prepayment fee in connection  therewith.  Other Mortgage Loans may
         permit  prepayments  without  payment of a fee  unless  the  prepayment
         occurs during  specified  time periods.  The Mortgage Loans may include
         due-on-sale clauses which permit the mortgagee to demand payment of the
         entire Mortgage Loan in connection  with the sale or certain  transfers
         of  the  related  Mortgaged  Property.  Other  Mortgage  Loans  may  be
         assumable by persons meeting the then applicable underwriting standards
         of the related Originator.

        Except as otherwise described in the related Prospectus Supplement or in
the related  Current  Report on Form 8-K,  interest  will be  calculated on each
Mortgage Loan pursuant to one of three methods:

        Date of Payment  Loans.  Date of Payment  Loans provide that interest is
charged to the  Mortgagor at the  applicable  Mortgage  Rate on the  outstanding
principal  balance  of such  Note and  calculated  based on the  number  of days
elapsed between  receipt of the Mortgagor's  last payment through receipt of the
Mortgagor's most current payment. Such interest is deducted from the Mortgagor's
payment  amount  and the  remainder,  if any,  of the  payment  is  applied as a
reduction  to the  outstanding  principal  balance  of such Note.  Although  the
Mortgagor  is required to remit equal  monthly  payments on a specified  monthly
payment date that would reduce the outstanding principal balance of such Note to
zero at such Note's maturity date, payments that are made by the Mortgagor after
the due date therefor would cause the outstanding principal balance of such Note
not to be reduced to zero. In such a case,  the  Mortgagor  would be required to
make an additional  principal payment at the maturity date for such Note. On the
other hand, if a Mortgagor makes a payment (other than a prepayment)  before the
due date therefor,  the reduction in the outstanding  principal  balance of such
Note would occur over a shorter  period of time than it would have  occurred had
it been based on the original amortization schedule of such Note.

        Actuarial Loans. Actuarial Loans provide that interest is charged to the
Mortgagor  thereunder,  and  payments  are  due  from  such  Mortgagor,  as of a
scheduled day of each month which is fixed at the time of origination. Scheduled
monthly payments made by the Mortgagors on the Actuarial Loans either earlier or
later than the  scheduled  due dates  thereof  will not affect the  amortization
schedule or the relative application of such payments to principal and interest.

        Rule of 78's Loans.  A Rule of 78's Loan provides for the payment by the
related  Mortgagor of a specified  total  amount of  payments,  payable in equal
monthly  installments  on each due date,  which total  represents  the principal
amount financed and add-on interest in an amount  calculated on the basis of the
stated  Mortgage Rate for the term of the Loan. The rate at which such amount of
add-on interest is earned and, correspondingly, the amount of each fixed monthly
payment  allocated to reduction of the  outstanding  principal are calculated in
accordance  with the "Rule of 78's".  Under a Rule of 78's Loan, the amount of a
payment  allocable to interest is determined by multiplying  the total amount of
add-on  interest  payable  over the term of the loan by a  fraction  derived  as
described below.


                                       22
<PAGE>
<PAGE>

        The fraction  used in the  calculation  of add-on  interest  earned each
month under a Rule of 78's Loan has as it  denominator a number equal to the sum
of a series of numbers.  The series of numbers begins with one and ends with the
number  of  monthly  payments  due  under the  loan.  For  example,  with a loan
providing for 12 payments,  the denominator of each month's fraction will be 78,
the sum of the series of numbers from 1 to 12. The numerator of the fraction for
a given month is the number of original  payments  to stated  maturity  less the
number of payments made up to but not including the current month.  Accordingly,
in the example of a  twelve-month  loan,  the fraction for the first  payment is
12/78,  for the second  payment  11/78,  for the third  party  10/78,  and so on
through  the final  payment,  for which the  fraction  is 1/78.  The  applicable
fraction is then multiplied by the total add-on interest payable over the entire
term of the loan,  and the  resulting  amount is the  amount of add-on  interest
"earned" that month. The difference between the amount of the monthly payment by
the obligor and the amount of earned add-on interest calculated for the month is
applied  to  principal  reduction.  Rule  of  78's  Loans  are  non-level  yield
instruments. The yield in the initial months of a Rule of 78's Loans is somewhat
higher than the stated  Mortgage Rate  (computed on an actuarial  basis) and the
yield in the later months of the loan is somewhat less than such stated Mortgage
Rate.

        The  Prospectus  Supplement for each series of Securities or the Current
Report on Form 8-K will contain certain information with respect to the Mortgage
Loans  (or a sample  thereof)  contained  in the  related  Mortgage  Pool;  such
information,  insofar as it may relate to  statistical  information  relating to
such  Mortgage  Loans will be presented  as of a date  certain  (the  "Statistic
Calculation  Date")  which may also be the related  cut-off  date (the  "Cut-Off
Date"). Such information will include to the extent applicable to the particular
Mortgage  Pool  (in all  cases as of the  Statistic  Calculation  Date)  (i) the
aggregate  outstanding  principal balance and the average outstanding  principal
balance of the  Mortgage  Loans,  (ii) the  largest  principal  balance  and the
smallest  principal  balance of any of the  Mortgage  Loans,  (iii) the types of
Mortgaged  Property  securing the  Mortgage  Loans  (e.g.,  one- to  four-family
houses, vacation and second homes, Manufactured Homes, multifamily apartments or
other real property), (iv) the original terms to stated maturity of the Mortgage
Loans, (v) the weighted average remaining term to maturity of the Mortgage Loans
and the range of the remaining terms to maturity;  (vi) the earliest origination
date and latest maturity date of any of the Mortgage  Loans,  (vii) the weighted
average  CLTV and the  range of  CLTV's of the  Mortgage  Loans at  origination,
(viii)  the  weighted  average  Mortgage  Rate or  annual  percentage  rate  (as
determined  under Regulation Z) (the "APR") and ranges of Mortgage Rates or APRs
borne  by the  Mortgage  Loans,  (ix)  in the  case  of  Mortgage  Loans  having
adjustable  rates, the weighted average of the adjustable rates and indices,  if
any; (x) the aggregate  outstanding principal balance, if any, of Buy-Down Loans
and Mortgage Loans having graduated payment  provisions;  (xi) the amount of any
mortgage pool insurance  policy,  special hazard  insurance policy or bankruptcy
bond to be maintained with respect to such Mortgage Pool; (xii) a description of
any standard  hazard  insurance  required to be maintained  with respect to each
Mortgage  Loan;  (xiii) a description  of any Credit  Enhancement to be provided
with respect to all or any Mortgage  Loans or the Mortgage  Pool;  and (xiv) the
geographical  distribution of the Mortgage Loans on a  state-by-state  basis. In
addition,  preliminary or more general information of the nature described above
may be provided in the Prospectus Supplement,  and specific or final information
may be set forth in a Current  Report on Form  8-K,  together  with the  related
Pooling and Servicing  Agreement,  which will be filed with the  Securities  and
Exchange  Commission and will be made available to holders of the related series
of Securities within fifteen days after the initial issuance of such Securities.

        The  loan-to-value  ratio (the "LTV") of a Mortgage Loan is equal to the
ratio  (expressed as a  percentage)  of the original  principal  balance of such
Mortgage  Loan to  appraised  value of the related  Mortgaged  Property  (unless
otherwise  disclosed  in the  related  Prospectus  Supplement  or in the related
Current  Report on Form 8-K,  less the  amount,  if any,  of the premium for any
credit life  insurance) at the time of  origination  of the Mortgage Loan or, in
the case where the Mortgage  represents a purchase money instrument,  the lesser
of (a) the appraised value or (b) the purchase price. The combined loan-to-value
ratio (the "CLTV") of a Mortgage Loan at any given time is the ratio,  expressed
as a percentage,  determined  by dividing (x) the sum of the original  principal
balance  of such  Mortgage  Loan  (unless  otherwise  disclosed  in the  related
Prospectus  Supplement  or in the related  Current  Report on Form 8-K, less the
amount,if  any,  of  the  premium  for  any  credit  life  insurance)  plus  the
then-current  principal  balance of all mortgage  loans (each,  a "Senior Lien")
secured by liens on the related  Mortgaged  Property having priorities senior to
that of the lien  which  secures  such  Mortgage  Loan,  by (y) the value of the
related Mortgaged Property,  based upon the appraisal or valuation (which may in
certain instances  include  estimated


                                       23
<PAGE>
<PAGE>


increases in value as a result of certain home  improvements to be financed with
the  proceeds  of such  Mortgage  Loan) made at the time of  origination  of the
Mortgage  Loan. If the related  Mortgagor  will use the proceeds of the Mortgage
Loan to refinance an existing  Mortgage Loan which is being serviced directly or
indirectly by the Servicer,  the  requirement of an appraisal or other valuation
at the  time  the new  Mortgage  Loan is made may be  waived.  Unless  otherwise
specified in the related Prospectus Supplement,  for purposes of calculating the
CLTV of a  Contract  relating  to a new  Manufactured  Home,  the  value of such
Manufactured  Home will be no greater than the sum of a fixed  percentage of the
list  price  of the unit  actually  billed  by the  manufacturer  to the  dealer
(exclusive of freight to the dealer site) including "accessories"  identified in
the invoice (the  "Manufacturer's  Invoice Price"),  plus the actual cost of any
accessories  purchased  from  the  dealer,  a  delivery  and  set-up  allowance,
depending on the size of the unit, and the cost of state and local taxes, filing
fees and up to three years prepaid hazard insurance  premiums.  Unless otherwise
specified in the related Prospectus Supplement, the value of a used Manufactured
Home  will be the  least of the  sales  price,  appraised  value,  and  National
Automobile  Dealer's  Association  book  value  plus  prepaid  taxes and  hazard
insurance  premiums.  The appraised  value of a Manufactured  Home will be based
upon the age and condition of the manufactured  housing unit and the quality and
condition of the mobile home park in which it is situated, if applicable.

        No assurance can be given that values of the Mortgaged  Properties  have
remained  or will  remain at their  levels on the  dates of  origination  of the
related Mortgage Loans. If the residential real estate market should  experience
an overall  decline  in  property  values  such that the  outstanding  principal
balances of the Mortgage Loans (plus any  additional  financing by other lenders
on the same  Mortgaged  Properties)  in a  particular  Pool  become  equal to or
greater  than the  value  of such  Mortgaged  Properties,  the  actual  rates of
delinquencies,  foreclosures and losses could be higher than those now generally
experienced in the non-conforming  credit mortgage lending industry.  An overall
decline in the market value of residential real estate, the general condition of
a Mortgaged Property, or other factors, could adversely affect the values of the
Mortgaged  Properties such that the outstanding  balances of the Mortgage Loans,
together with any additional liens on the Mortgaged Properties,  equal or exceed
the value of the  Mortgaged  Properties.  Under such  circumstances,  the actual
rates of  delinquencies,  foreclosures and losses could be higher than those now
generally experienced in the non-conforming credit mortgage lending industry.

        Certain  Mortgage  Loans may be secured by junior  liens  ("Junior  Lien
Loans")  subordinate  to the rights of the  mortgagee  under any related  Senior
Liens. The proceeds from any liquidation, insurance or condemnation of Mortgaged
Properties relating to Junior Lien Loans in a Mortgage Pool will be available to
satisfy the principal  balance of such Junior Lien Loans only to the extent that
the claims,  if any, of all related  senior  mortgagees,  including  any related
foreclosure  costs,  are  satisfied in full.  In addition,  the Servicer may not
foreclose  on a  Mortgaged  Property  relating  to a Junior  Lien Loan unless it
forecloses subject to the related senior mortgage or mortgages, in which case it
must  either pay the entire  amount of each senior  mortgage  to the  applicable
mortgagee at or prior to the  foreclosure  sale or undertake  the  obligation to
make payments on each Senior Lien in the event of default thereunder. Generally,
in  servicing  Junior Lien  Loans,  it is  standard  practice  for a Servicer to
satisfy  each Senior Lien at or prior to a  foreclosure  sale only to the extent
that it determines any amounts so paid will be recoverable  from future payments
and collections on the Mortgage Loans or otherwise. The Trusts will not have any
source of funds to satisfy any such senior  mortgage or make payments due to any
senior  mortgagee.  See  "Certain  Legal  Aspects of Mortgage  Loans and Related
Matters-Foreclosure."

        Other factors  affecting  mortgagors'  ability to repay  Mortgage  Loans
include  excessive  building  resulting in an  oversupply  of housing stock or a
decrease in employment reducing the demand for units in an area; federal,  state
or local regulations and controls  affecting rents;  prices of goods and energy;
environmental  restrictions;  increasing  labor  and  material  costs;  and  the
relative  attractiveness of the Mortgaged Properties.  To the extent that losses
on the Mortgage Loans are not covered by Credit  Enhancements,  such losses will
be borne, at least in part, by the Securityholders of the related series.

        The Sponsor will cause the Mortgage Loans  comprising each Mortgage Pool
to be assigned to the Trustee named in the related Prospectus Supplement for the
benefit of the holders of the  Securities  of the related  series.  The Servicer
will  service the  Mortgage  Loans,  either  directly or through  Sub-Servicers,
pursuant to the Pooling and Servicing  Agreement and will receive a fee for such
services. See "Mortgage Loan Program" and


                                       24
<PAGE>
<PAGE>



"The Pooling and Servicing  Agreement."  With respect to Mortgage Loans serviced
through a  Sub-Servicer,  the  Servicer  will  remain  liable for its  servicing
obligations under the related Pooling and Servicing Agreement as if the Servicer
alone were servicing such Mortgage Loans.

        Unless otherwise  specified in the related  Prospectus  Supplement,  the
only  obligations of the Sponsor and the Originators with respect to a series of
Securities will be to provide (or, where the Sponsor or an Originator acquired a
Mortgage  Loan from another  originator,  obtain from such  originator)  certain
representations  and  warranties  concerning the Mortgage Loans and to assign to
the Trustee for such series of Securities such Sponsor's or Originator's  rights
with  respect to such  representations  and  warranties.  See "The  Pooling  and
Servicing  Agreement."  The  obligations  of the  Servicer  with  respect to the
Mortgage Loans will consist principally of its contractual servicing obligations
under the related Pooling and Servicing  Agreement  (including its obligation to
enforce  the  obligations  of the  Sub-Servicers  or  Originators  as more fully
described  herein under "Mortgage Loan  Program--Qualifications  of Originators"
and "The Pooling and Servicing  Agreement") and its obligation,  as described in
the related Prospectus Supplement, to make certain cash advances in the event of
delinquencies  in payments  on, or  prepayments  received  with  respect to, the
Mortgage  Loans  in the  amounts  described  herein  under  "Description  of the
Securities--Advances."  The  obligations  of a Servicer to make  advances may be
subject  to  limitations,  to the  extent  provided  herein  and in the  related
Prospectus Supplement.

Single Family and Mixed Use Loans

        Unless otherwise specified in the Prospectus  Supplement,  Single Family
Loans will consist of mortgage loans,  deeds of trust or  participation or other
beneficial  interests  therein,  secured  by  first  or  junior  liens  on oneto
four-family properties. The Mortgaged Properties relating to Single Family Loans
will consist of detached or  semi-detached  one-family  dwelling units,  two- to
four-family dwelling units, townhouses,  rowhouses, individual condominium units
in condominium developments,  individual units in planned unit developments, and
certain   other   dwelling   units.   Such  Mortgage   Properties   may  include
owner-occupied (which includes vacation and second homes) and non-owner occupied
investment properties.

        If  so  specified,   the  Single  Family  Loans  may  include  loans  or
participations  therein  secured by mortgages  or deeds of trust on  condominium
units  in  low-  or  high-rise  condominium   developments  together  with  such
condominium  units'  appurtenant  interests  in  the  common  elements  of  such
condominium developments.

        Unless otherwise specified in the Prospectus Supplement, Mixed Use Loans
will  consist  of  mortgage  loans,  deeds of trust  or  participation  or other
beneficial  interests  therein,  secured  by first or junior  liens on mixed use
properties.

Multi-family and Cooperative Loans

        Multi-family  Loans will  consist of mortgage  loans,  deeds of trust or
participation or other beneficial interests therein,  secured by first or junior
liens  on  rental  apartment  buildings  or  projects  containing  five  or more
residential units.

        Unless  otherwise  specified,  Cooperative  Loans  will  be  secured  by
security  interests  in  or  similar  liens  on  stock,   shares  or  membership
certificates issued by private cooperative housing corporations  ("Cooperative")
in the related  proprietary  leases or occupancy  agreements  granting exclusive
rights to occupy specific dwelling units in such Cooperatives' buildings.

        Mortgaged   Properties  that  secure   Multi-family  Loans  may  include
high-rise, mid-rise and garden apartments. Certain of the Multi-family Loans may
be secured by apartment buildings owned by Cooperatives.
 In such cases, the Cooperative owns all the apartment units in the building and
all common areas. The Cooperative is owned by  tenant-stockholders  who, through
ownership  of  stock,  shares or  membership  certificates  in the  corporation,
receive proprietary leases or occupancy  agreements that confer exclusive rights
to occupy specific apartments or units.  Generally,  a  tenant-stockholder  of a
Cooperative  must make a monthly  payment to the Cooperative  representing  such
tenant-stockholder's  pro  rata  share  of the  Cooperative's  payments  for its



                                       25
<PAGE>
<PAGE>



mortgage loan,  real property taxes,  maintenance  expenses and other capital or
ordinary  expenses.  Those payments are in addition to any payments of principal
and   interest   the   tenant-stockholder   must   make  on  any  loans  to  the
tenant-stockholder  secured by its shares in the  Cooperative.  The  Cooperative
will be directly responsible for building management and, in most cases, payment
of real estate taxes and hazard and liability insurance. A Cooperative's ability
to meet debt service  obligations on a  Multi-family  Loan, as well as all other
operating  expenses,  will  be  dependent  in  large  part  on  the  receipt  of
maintenance payments from the  tenantstockholders,  as well as any rental income
from units or commercial  areas the  Cooperative  might  control.  Unanticipated
expenditures  may in some cases have to be paid by  special  assessments  on the
tenant-stockholders.

Home Improvement Loans

        Unless   otherwise   specified  in  the  Prospectus   Supplement,   Home
Improvement Loans may be secured by first or junior liens on conventional one-to
four-family residential properties and multi-family residential properties. Home
Improvement Loans generally will be conventional, or if specified in the related
Prospectus  Supplement,   may  be  partially  insured  by  the  Federal  Housing
Administration  ("FHA") or another  federal or state  agency.  The loan proceeds
from such Home  Improvement  Loans are  typically  disbursed  to an escrow agent
which,   according  to  Equicon's   Guidelines,   Approved  Guidelines  or  Bulk
Guidelines,  releases such  proceeds to the  contractor  upon  completion of the
improvements  or in  draws  as the work on the  improvements  progresses.  Costs
incurred by the Mortgagor for loan origination  including origination points and
appraisal,  legal and title fees, are often included in the amount financed.  In
addition,  Home Improvement  Loans generally  provide  additional  security to a
first or junior  mortgage  loan because home  improvements  typically  retain or
increase the value of a property.

Contracts

        Contracts  will  consist  of  manufactured   housing  conditional  sales
contracts  and   installment   sales  or  loan  agreements  each  secured  by  a
Manufactured Home.  Contracts may be conventional,  insured partially by the FHA
or  partially  guaranteed  by the Veterans  Administration,  as specified in the
related  Prospectus  Supplement.  Unless  otherwise  specified  in  the  related
Prospectus  Supplement,  each  Contract will be fully  amortizing  and will bear
interest at its APR.

        Unless otherwise  specified in the related  Prospectus  Supplement,  the
"Manufactured  Homes" securing the Contracts will consist of manufactured  homes
within the meaning of 42 United States Code,  Section  5402(6),  which defines a
"manufactured  home" as "a  structure,  transportable  in one or more  sections,
which in the  traveling  mode, is eight body feet or more in width or forty body
feet or more in length,  or, when erected on site,  is three  hundred  twenty or
more square feet,  and which is built on a permanent  chassis and designed to be
used as a dwelling with or without a permanent  foundation when connected to the
required utilities,  and includes the plumbing,  heating, air conditioning,  and
electrical  systems contained  therein;  except that such term shall include any
structure which meets all the  requirements of [this]  paragraph except the size
requirements  and with  respect to which the  manufacturer  voluntarily  files a
certification  required by the  Secretary of Housing and Urban  Development  and
complies with the standards established under [this] chapter."

        The  related  Prospectus  Supplement  will  specify  for  the  Contracts
contained in the related Trust,  among other things,  the date of origination of
the Contracts; the APRs on the Contracts; the Contract Loan-to-Value Ratios; the
minimum  and  maximum  outstanding   principal  balances  as  of  the  Statistic
Calculation Date and the average outstanding  principal balance; the outstanding
principal  balances of the  Contracts  included in the  related  Trust;  and the
original maturities of the Contracts and the last maturity date of any Contract.



                                       26
<PAGE>
<PAGE>

                               THE MORTGAGE POOLS

GENERAL

        Unless otherwise  specified in the related Prospectus  Supplement,  each
Mortgage Pool will consist  primarily of (i) Mortgage Loans,  minus any stripped
portion of the interest  payments due under the related  Mortgage  Note that may
have been retained by any Originator or broker ("Originator's  Retained Yield"),
or any other interest retained by the Sponsor evidenced by promissory notes (the
"Mortgage  Notes")  secured  by  mortgages  or deeds  of trust or other  similar
security  instruments  creating a lien on, or security  interest in, (a) one- to
four-family residential properties, (b) multi-family residential properties, (c)
mixed use properties,  (d) apartment units in a Cooperative or (e)  Manufactured
Homes or (ii) certificates of interest or participations in such Mortgage Notes.
The  Mortgaged  Properties  will  consist  primarily  of  attached  or  detached
one-family  dwelling units,  two- to four-family  dwelling units,  condominiums,
townhouses, row houses, individual units in planned-unit developments, mixed use
properties and certain other  dwelling  units,  and the fee,  leasehold or other
interests in the  underlying  real property.  The Mortgaged  Properties may also
consist of apartment units in Cooperatives and Manufactured Homes. The Mortgaged
Properties may be owner-occupied  (which includes second and vacation homes) and
non-owner occupied investment properties. If specified in the related Prospectus
Supplement  relating  to a series of  Securities,  a Mortgage  Pool may  contain
Cooperative Loans evidenced by promissory notes ("Cooperative Notes") secured by
security  interests  in  shares  issued  by  Cooperatives  and  in  the  related
proprietary leases or occupancy  agreements  granting exclusive rights to occupy
specific  dwelling units in the related  buildings.  As used herein,  unless the
context  indicates  otherwise,   "Mortgage  Loans"  include  Cooperative  Loans,
"Mortgaged Properties" include shares in the related cooperative and the related
proprietary leases or occupancy agreements securing Cooperative Notes, "Mortgage
Notes" include  Cooperative  Notes and "Mortgages"  include security  agreements
with respect to Cooperative Notes.

        Each  Mortgage  Loan will be selected by the Sponsor for  inclusion in a
Mortgage Pool from among  mortgage  loans  originated by one or more  Affiliated
Originators or from Unaffiliated Originators,  including banks, savings and loan
associations,  mortgage bankers, mortgage brokers, investment banking firms, the
RTC, the FDIC and other  mortgage loan  originators or purchasers not affiliated
with the Sponsor,  all as described  below under  "Mortgage  Loan  Program." The
characteristics  of  the  Mortgage  Loans  will  be  described  in  the  related
Prospectus Supplement. Other mortgage loans available for acquisition by a Trust
may have  characteristics  that  would make them  eligible  for  inclusion  in a
Mortgage  Pool but may not be  selected by the  Sponsor  for  inclusion  in such
Mortgage Pool.

        Each  Security  will  evidence an interest in only the related  Mortgage
Pool and corresponding  Trust Estate,  and not in any other Mortgage Pool or any
other  Trust  Estate  (unless  otherwise  specified  in the  related  Prospectus
Supplement in those situations whereby certain collections on any Mortgage Loans
in a  related  Mortgage  Pool in  excess of  amounts  needed to pay the  related
securities may be deposited in a common,  master  reserve  account that provides
Credit Enhancement for more than one series of Securities).

THE MORTGAGE POOLS

        Unless   otherwise   specified  below  or  in  the  related   Prospectus
Supplement,  all of the Mortgage Loans in a Mortgage Pool will (i) have payments
that are due  monthly or  bi-weekly,  (ii) be secured  by  Mortgaged  Properties
located in any of the fifty states, the District of Columbia, Puerto Rico or any
other  Territories  of the United States and (iii) consist of one or more of the
following types of mortgage loans:

                 (1)  Fixed-rate,  fully-amortizing  mortgage  loans  (which may
        include mortgage loans converted from adjustable-rate  mortgage loans or
        otherwise  modified)  providing for level monthly  payments of principal
        and interest and terms at origination or  modification  of generally not
        more than 30 years;

                 (2) ARM Loans having  original or modified terms to maturity of
        generally  not more  than 30 years  with a  related  Mortgage  Rate that
        adjusts  periodically,   at  the  intervals  described  in  the  related
        Prospectus  Supplement  (which  may have  adjustments  in the  amount of
        monthly payments at periodic


                                       27
<PAGE>
<PAGE>

        intervals)  over the  term of the  mortgage  loan to equal  the sum of a
        fixed  percentage  set forth in the  related  Mortgage  Note (the  "Note
        Margin")  and an index (the  "Index")  to be  specified  in the  related
        Prospectus  Supplement,  such as, by way of example:  (i) U.S.  Treasury
        securities of a specified constant maturity, (ii) weekly auction average
        investment yield of U.S. Treasury bills of specified  maturities,  (iii)
        the daily Bank Prime Loan rate made  available  by the  Federal  Reserve
        Board or as quoted by one or more specified lending  institutions,  (iv)
        the cost of funds of member  institutions for the Federal Home Loan Bank
        of San  Francisco,  or (v) the interbank  offered rates for U.S.  dollar
        deposits in the London  Markets,  each  calculated as of a date prior to
        each scheduled  interest rate  adjustment date that will be specified in
        the related Prospectus  Supplement.  The related  Prospectus  Supplement
        will set forth the relevant Index, and the related Prospectus Supplement
        or the related  Current  Report on Form 8-K will  indicate  the highest,
        lowest and weighted-average Note Margin with respect to the ARM Loans in
        the related  Mortgage  Pool.  If  specified  in the  related  Prospectus
        Supplement,  an ARM  Loan  may  include  a  provision  that  allows  the
        Mortgagor  to convert the  adjustable  Mortgage  Rate to a fixed rate at
        some point  during the term of such ARM Loan  subsequent  to the initial
        payment date;

                 (3)  Fixed-rate,   graduated   payment  mortgage  loans  having
        original or modified  terms to  maturity of  generally  not more than 30
        years with  monthly  payments  during the first year  calculated  on the
        basis of an assumed  interest  rate that will be lower than the Mortgage
        Rate  applicable to such mortgage  loan in  subsequent  years.  Deferred
        Interest,  if any,  will  be  added  to the  principal  balance  of such
        mortgage loans;

                 (4)  Balloon  mortgage  loans  ("Balloon  Loans"),   which  are
        mortgage  loans  having  original  or  modified  terms  to  maturity  of
        generally  5  to  15  years  as  described  in  the  related  Prospectus
        Supplement,  which may have level  monthly  payments  of  principal  and
        interest based generally on a 10- to 30-year amortization  schedule. The
        amount of the monthly  payment may remain  constant  until the  maturity
        date,  upon which date the full  outstanding  principal  balance on such
        Balloon  Loan  will  be due  and  payable  (such  amount,  the  "Balloon
        Amount");

                 (5) Modified mortgage loans ("Modified Loans"), which are fixed
        or  adjustable-rate  mortgage  loans  providing for terms at the time of
        modification of generally not more than 30 years.  Modified Loans may be
        mortgage  loans  which have been  consolidated  and/or  have had various
        terms changed,  mortgage loans which have been converted from adjustable
        rate mortgage loans to fixed rate mortgage loans, or construction  loans
        which have been converted to permanent mortgage loans; or

                 (6) Another  type of  mortgage  loan  described  in the related
        Prospectus Supplement.

        If provided for in the related  Prospectus  Supplement,  a Mortgage Pool
may contain ARM Loans which allow the Mortgagors to convert the adjustable rates
on such  Mortgage  Loans to a fixed rate at some  point  during the life of such
Mortgage  Loans (each such Mortgage  Loan, a "Convertible  Mortgage  Loan").  If
specified in the related Prospectus Supplement, upon any conversion, the Sponsor
will repurchase or the Servicer, the applicable Sub-Servicer,  Originator,  or a
third party will purchase the  converted  Mortgage Loan as and to the extent set
forth in the related Prospectus Supplement.  Alternatively,  if specified in the
related  Prospectus  Supplement,  the Sponsor or the Servicer (or another  party
specified  therein) may agree to act as  remarketing  agent with respect to such
converted  Mortgage  Loans and,  in such  capacity,  to use its best  efforts to
arrange for the sale of converted Mortgage Loans under specific conditions. Upon
the failure of any party so obligated to purchase  any such  converted  Mortgage
Loan, the inability of any  remarketing  agent to so arrange for the sale of the
converted  Mortgage  Loan  and the  unwillingness  of the  remarketing  agent to
exercise  any  election  to purchase  the  converted  Mortgage  Loan for its own
account,  the related Mortgage Pool will thereafter  include both fixed rate and
adjustable rate Mortgage Loans.

        If provided  for in the related  Prospectus  Supplement,  certain of the
Mortgage  Loans may be Buydown  Mortgage  Loans  pursuant  to which the  monthly
payments made by the Mortgagor  during the Buydown  Period will be less than the
scheduled monthly payments on the Mortgage Loan, the resulting  difference to be
made up from  (i)  Buydown  Funds  funded  by the  Originator  of the  Mortgaged
Property or another source (including the




                                       28
<PAGE>
<PAGE>

Servicer or the related  Originator)  and placed in the Buydown Account and (ii)
if the  Buydown  Funds are  contributed  on a present  value  basis,  investment
earnings on such Buydown Funds. See "Description of the  Securities--Payments on
Mortgage  Loans;  Deposits to  Distribution  Account."  The terms of the Buydown
Mortgage Loans,  if such loans are included in a Trust,  will be as set forth in
the related Prospectus Supplement.

        The Sponsor will cause the Mortgage  Loans  constituting  each  Mortgage
Pool to be assigned to the Trustee named in the related  Prospectus  Supplement,
for the  benefit of the  holders of all of the  Securities  of a series and will
receive a fee for such services.  The Servicer  named in the related  Prospectus
Supplement  will service the Mortgage  Loans,  either  directly or through other
mortgage  servicing  institutions  (Sub-Servicers),  pursuant  to a Pooling  and
Servicing Agreement and will receive a fee for such services. See "Mortgage Loan
Program" and  "Description  of the  Securities."  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 related  Pooling and Servicing
Agreement as if the Servicer alone were servicing  such Mortgage  Loans,  unless
otherwise described in the related Prospectus Supplement.

        As described in the related  Prospectus  Supplement,  the Sponsor and/or
certain Originators may make certain  representations  and warranties  regarding
the Mortgage  Loans,  but their  assignment of the Mortgage Loans to the Trustee
will be without  recourse.  See  "Description of the  Securities--Assignment  of
Mortgage  Loans." The Servicer's  obligations with respect to the Mortgage Loans
will consist  principally of its  contractual  servicing  obligations  under the
related  Pooling and Servicing  Agreement  (including  its obligation to enforce
certain purchase and other obligations of Sub-Servicers  and of Originators,  as
more fully  described  herein under "Mortgage Loan  Program--Representations  by
Originators,"   "--Sub-Servicing   by  Originators"   and  "Description  of  the
Securities--Assignment  of Mortgage Loans," and its obligation,  if any, to make
certain  cash  advances  in the event of  delinquencies  in  payments on or with
respect to the  Mortgage  Loans and interest  shortfalls  due to  prepayment  of
Mortgage  Loans,  in  amounts   described  herein  under   "Description  of  the
Securities--Advances").  Generally, unless otherwise specified in the Prospectus
Supplement,  the obligation of the Servicer to make delinquency advances will be
limited to amounts which the Servicer believes  ultimately would be reimbursable
out of the proceeds of liquidation of the Mortgage  Loans.  See  "Description of
the Securities--Advances."

                              MORTGAGE LOAN PROGRAM

        As a general matter, the Sponsor's Mortgage Loan Program will consist of
purchasing  Mortgage Loans relating to  non-conforming  credit from  Originators
(the "Sponsor's  Mortgage Loan Program").  For purposes  hereof,  "nonconforming
credit"  means  a  mortgage  loan  which,   based  upon  standard   underwriting
guidelines,  may be  ineligible  for purchase by The Federal  National  Mortgage
Association  ("FNMA")  due to  credit  characteristics  that  do not  meet  FNMA
guidelines. However, certain of the Mortgage Loans may relate to FNMA conforming
credits.

        As more fully  described  below and as may also be  described in greater
detail in the related Prospectus  Supplement,  under the Sponsor's Mortgage Loan
Program,  the Sponsor will  purchase  Mortgage  Loans from  Originators:  (1) in
accordance with its mortgage loan program (the "Equicon  Mortgage Loan Program")
described in the Equicon  Corporation  Seller's  Guide, as modified from time to
time  ("Equicon's  Seller's  Guide"),  (2)  on  a  "spot"  or  negotiated  basis
("Negotiated Transactions"), and (3) as bulk acquisitions ("Bulk Acquisitions").
The Equicon Mortgage Loan Program,  Negotiated  Transactions,  Bulk Acquisitions
and the respective underwriting guidelines relating thereto are described below.

EQUICON MORTGAGE LOAN PROGRAM

        General.  Equicon is a wholly-owned  subsidiary of the Sponsor.  Equicon
was formed in January,  1992 for the  purpose of serving as a private  secondary
mortgage  market  conduit.  Equicon  purchases  Mortgage  Loans  on a  servicing
released basis from  Unaffiliated  Originators  pursuant to the Equicon Mortgage
Loan Program.

        Equicon's Underwriting  Guidelines.  The underwriting guidelines used in
the Equicon  Mortgage  Loan Program  ("Equicon's  Guidelines")  are set forth in
Equicon's  Seller's  Guide.  Equicon's  Guidelines are revised




                                       29
<PAGE>
<PAGE>

from  time to time  based on  opportunities  and  prevailing  conditions  in the
nonconforming credit residential mortgage market, as well as the expected market
for the resulting Securities.

        Mortgage Loans  originated or purchased by Unaffiliated  Originators and
acquired by Equicon  generally  will have been  originated  in  accordance  with
Equicon's  Guidelines  as set  forth in  Equicon's  Seller's  Guide.  Management
permits deviations from the specific criteria of Equicon's Guidelines to reflect
local economic trends,  real estate  valuations,  and credit factors specific to
each Mortgage Loan. Equicon generally will review or cause to be reviewed all of
the  Mortgage  Loans  in  any  delivery  of  Mortgage  Loans  from  Unaffiliated
Originators for conformity with Equicon's Seller's Guide. See "Quality Control."

        The following is a brief  description of Equicon's  Guidelines set forth
in Equicon's Seller's Guide and currently employed by Equicon.  Equicon believes
that these  standards are consistent with those generally used by lenders in the
business  of  making  mortgage  loans  based  on  non-conforming   credits.  The
underwriting  process is intended to assess both the borrower's  willingness and
ability to repay its debts and the adequacy of the real  property as  collateral
for the Mortgage Loan.

        Equicon's  Guidelines  permit the  origination  and purchase of mortgage
loans with  multitiered  credit  characteristics  tailored to individual  credit
profiles. In general,  Equicon's Guidelines require an analysis of the equity in
the collateral,  the payment history and  debt-to-income  ratio of the borrower,
the property type and the  characteristics of the underlying first mortgage,  if
any. A lower maximum CLTV is required for lower gradations of credit quality and
higher property values.

        Equicon's  Guidelines  permit the  origination  or  purchase of fixed or
adjustable  rate  Mortgage  Loans  that  either  fully  amortize  over a  period
generally  not to  exceed  30  years  or,  in the  case of a  balloon  mortgage,
generally  amortize based on a 30-year or less amortization  schedule with a due
date and a "balloon"  payment at the end of 15 years. The loan amounts generally
range from a minimum of $15,000 to a maximum of $500,000.

        The  Mortgaged  Properties  used for  collateral  to secure the Mortgage
Loans may be either owner occupied (which includes second and vacation homes) or
non-owner  occupied  investor  properties  which, in either case are residential
properties  (which may be detached,  part of a two-to  four-family  dwelling,  a
condominium unit, a unit in a planned unit development or manufactured housing).
Each Mortgaged  Property  generally has a minimum appraised fair market value of
$40,000.  Cooperatives,  commercial  properties  or  agricultural  land  are not
accepted as collateral.

        Equicon's  Guidelines require that the CLTV of a Mortgage Loan generally
may not exceed 85%.  If a senior  mortgage  exists,  the  Originator  must first
review the senior  mortgage  documentation.  If it contains  open end advance or
negative amortization provisions,  the maximum potential senior mortgage balance
is used in  calculating  the CLTV which  determines  the  maximum  loan  amount.
Equicon's  Guidelines  generally  do not permit the  origination  or purchase of
Mortgage Loans where the senior mortgage contains a provision  pursuant to which
the senior  mortgagee may share in any  appreciation of the Mortgaged  Property,
where the senior  mortgage is privately held or where the senior  mortgage has a
"balloon"  payment due at any time prior to twelve months following the due date
of the Mortgage Loan.

        The value of each  property  proposed as security for a Mortgage Loan is
required to be appraised by licensed  appraisers,  if state or applicable law so
requires, and shall have been performed in accordance with industry standards in
the appraising industry in the area where the Mortgaged Property is located.

        Equicon's  Guidelines provide that each borrower is required to provide,
and the Originator is required to verify,  personal financial  information.  The
borrower's total monthly obligations  (including  principal and interest on each
mortgage, tax assessments,  other loans, charge accounts and all other scheduled
indebtedness) should not exceed 60% of the borrower's monthly income.  Borrowers
who are salaried  employees  must provide  current  employment  information,  in
addition to recent employment history.  The Originator verifies this information
for  salaried  borrowers  based on a current  pay stub and  either (i) a written
verification  of income signed by their employer or (ii) two years' W-2 forms. A
self-employed applicant is required to be successfully



                                       30
<PAGE>
<PAGE>

self-employed  in the same  field for a minimum of two  years.  A  self-employed
borrower  is  required  to provide  financial  statements  and signed  copies of
federal income tax returns  (including  schedules) filed for the most recent two
years.  The  borrower's  debt-to-income  ratio is calculated  based on income as
verified by the Originator and must be reasonable.

        The  Mortgage  Loans  are  underwritten   pursuant  to  Equicon's  "Full
Documentation  Program,"  "Alternative Income Documentation Program" and "Stated
Income  Program,"  as set  forth  in  Equicon's  Guidelines.  Under  each of the
programs,  the  Originator  reviews  the  loan  applicant's  source  of  income,
calculates the amount of income from sources  indicated on the loan  application
or  similar  documentation,   reviews  the  credit  history  of  the  applicant,
calculates the debt service-to-income ratio to determine the applicant's ability
to repay the loan,  reviews the type and use of the property  being financed and
reviews the property for  compliance  with its  standards.  In  determining  the
ability of the applicant to repay a Variable Rate Mortgage Loan, the Originators
use a rate that generally is a rate equal to the fully-indexed Mortgage interest
rate for such ARM Loan.  Equicon's  Guidelines  are  applied  in a  standardized
procedure that complies with applicable federal and state laws and regulations.

        Under the Full Documentation  Program,  the income of each applicant and
the source of funds (if any)  required  to be  deposited  by an  applicant  into
escrow will be verified by the Originators. Applicants are generally required to
submit a current pay stub and either (i) a written verification of income signed
by their  employer of (ii) two years' W-2 forms.  Under the  Alternative  Income
Documentation  Program,  a  self-employed  applicant  is required to provide the
applicant's  business'  profit and loss statement,  and bank account  statements
supporting such statement for the prior calendar year and any completed calendar
quarter of the current year and a current copy of a business  license.  Both the
Alternative  Income Program and the Stated Income Program  generally require (i)
that the applicant's income be reasonable for its business/profession, (ii) that
the business  has been in  existence  for three years or more and (iii) that the
loan-to-value  ratio be reduced.  In addition,  the Mortgage Loan will generally
improve the applicant's cash flow.  Verification of the source of funds (if any)
required to be deposited  by the  applicant  into escrow is  generally  required
under all  documentation  programs  in the form of a  standard  verification  of
deposit  or  two  months'   consecutive  bank  statements  or  other  acceptable
documentation.  Twelve months'  mortgage  payment or rental history is generally
required  to be verified  by the  applicant's  current  lender or  landlord.  If
appropriate  compensating  factors exist,  the Originators and Equicon may waive
certain documentation requirements for individual applicants.

        A  credit  report  by  an  independent,   nationally  recognized  credit
reporting agency is required reflecting the applicant's complete credit history.
The credit report should  reflect all  repossessions,  judgments,  foreclosures,
garnishments,  bankruptcies and similar  instances of adverse credit that can be
discovered  by a search  of  public  records.  Verification  is  required  to be
obtained of the senior  mortgage  balance,  if any, the status and whether local
taxes,  interest,  insurance  and  assessments  are included in the  applicant's
monthly  payment.  All taxes and  assessments  not  included  in the payment are
required to be verified as current.

        Certain laws protect borrowers obtaining certain types of Mortgage Loans
by requiring a time-frame after loan documents are signed, termed the rescission
period,  during  which the  borrower  has the  right to  rescind  or cancel  the
Mortgage Loan. The rescission  period must have expired prior to the purchase of
a  Mortgage  Loan by  Equicon  and may not be waived by the  borrower  except as
specifically provided by applicable law.

        Equicon's  Guidelines  generally require title insurance coverage issued
by an insurance  company  that is  qualified to do business in the  jurisdiction
where the  Mortgaged  Property is located on each  Mortgage  Loan it  purchases.
Equicon,  the related  Originator and/or their assignees  generally are named as
the insured. Title insurance policies indicate the lien position of the Mortgage
Loan and protect the insured  against loss if the title or lien  position is not
as indicated.

                Equicon's Guidelines generally require flood insurance coverage,
to the extent required by the Flood Disaster Protection Act of 1973, as amended,
issued  by an  insurance  company  that  is  qualified  to do  business  in  the
jurisdiction  where the  Mortgaged  Property  is located.  Equicon,  the related
Originator and/or their assignees are generally named as the insured.


                                       31
<PAGE>
<PAGE>


        Equicon's  Guidelines  generally require property hazard insurance in an
amount  sufficient to cover the new loan and any prior  mortgage.  If the sum of
the outstanding  first mortgage,  if any, and the related  Mortgage Loan exceeds
replacement value (the cost of rebuilding the subject property,  which generally
does not  include  land  value),  insurance  equal to  replacement  value may be
accepted.  Equicon,  the related Originator and/or their assignees generally are
named as the insured.

NEGOTIATED TRANSACTIONS

        The Sponsor may acquire or may cause a Trust to acquire  Mortgage  Loans
from  Originators  on a "spot"  basis or in  Negotiated  Transactions,  and such
Negotiated  Transactions  may be governed by agreements  ("Master  Commitments")
relating  to  ongoing  acquisitions  of  Mortgage  Loans  by the  Sponsor,  from
Originators  who will represent that the Mortgage Loans have been  originated in
accordance with underwriting guidelines agreed to by the Sponsor.  Certain other
Mortgage  Loans will be acquired from  Originators  that will represent that the
Mortgage Loans were originated pursuant to underwriting guidelines determined by
a mortgage insurance company acceptable to the Sponsor.  The Sponsor will accept
a certification from such insurance company as to a Mortgage Loan's insurability
in a mortgage  pool as of the date of  certification  as  evidence of a Mortgage
Loan conforming to applicable underwriting standards. Such certifications likely
will have been issued  before the purchase of the Mortgage  Loan by the Sponsor.
The Sponsor only will perform random quality assurance reviews on Mortgage Loans
delivered with such certifications.

        The underwriting  standards utilized in Negotiated  Transactions and the
underwriting  standards  of  insurance  companies  may vary  substantially  from
Equicon's  Guidelines  described above. All of the underwriting  guidelines will
provide an underwriter  with information to evaluate either the security for the
related  Mortgage  Loan,  which  security  consists  primarily of the borrower's
repayment ability or the adequacy of the Mortgaged Property as collateral,  or a
combination  of both. Due to the variety of  underwriting  guidelines and review
procedures that may be applicable to the Mortgage Loans included in any Mortgage
Pool, the related  Prospectus  Supplement will not distinguish among the various
underwriting guidelines applicable to the Mortgage Loans nor describe any review
for compliance with applicable underwriting guidelines performed by the Sponsor.
Moreover,  there can be no assurance  that every Mortgage Loan was originated in
conformity  with the  underwriting  guidelines  related  thereto in all material
respects,  or that the quality or  performance  of Mortgage  Loans  underwritten
pursuant to varying  guidelines as described above will be equivalent  under all
circumstances.


BULK ACQUISITIONS

        Bulk  portfolios  of Mortgage  Loans may be  originated  by a variety of
Originators under several different underwriting guidelines. Mortgage Loans that
conform to the related underwriting guidelines of the Unaffiliated Originator of
the  portfolio  of  such  Mortgage  Loan  acquired  by  the  Sponsor  in a  Bulk
Acquisition  may not conform to the  requirements of Equicon's  Guidelines.  For
example,  the  Sponsor  may  purchase  Mortgage  Loans in bulk  portfolios  with
Combined Loan-to-Value Ratios in excess of 85%, without title insurance, or with
nonconforming  appraisal  methods  such  as tax  assessments.  Bulk  Acquisition
portfolios  may be purchased  servicing  released or  retained.  If servicing is
retained,  the  Sponsor  may  require the  Originator  to meet  certain  minimum
requirements  with respect to the servicing of such Mortgage Loans.  The Sponsor
generally  will cause the Mortgage  Loans  acquired in a Bulk  Acquisition to be
reunderwritten  on a sample basis. Such  reunderwriting  may be performed by the
Sponsor or by a third party acting at the direction of the Sponsor.

QUALITY CONTROL

        The Sponsor maintains a quality control  department which generally will
review loans  originated  by all  Originators.  The quality  control  department
selects a random and adverse portion of the files for underwriting  review.  For
the random sample,  employment and mortgage information is reverified and a full
review of legal documentation and reunderwriting is performed.  The Sponsor also
may  cause  appraisal  reviews  to be  performed  on a  random  sample  of  loan
production.



                                       32
<PAGE>
<PAGE>

        With  respect  to  the  Equicon  Mortgage  Loan  Program,  certain  Bulk
Acquisitions,  and certain  Negotiated  Transactions,  the Sponsor  will cause a
percentage of the Mortgage  Loans acquired from  Unaffiliated  Originators to be
(i)  reunderwritten  for the purpose of determining  whether such Mortgage Loans
were originated in accordance with the Equicon  Guidelines,  (ii) reappraised to
assess the accuracy of the appraised values,  and (iii) audited to determine the
accuracy  of the loan data in the loan  files.  Such  process  may  consist of a
review of all such Mortgage  Loans or may be performed on a sample  basis.  Such
reunderwriting  may be  performed  by the Sponsor or a third party acting at the
direction of the Sponsor.

QUALIFICATIONS OF ORIGINATORS

        Each  Originator  from which a Mortgage  Loan is acquired will have been
accepted  by the  Sponsor  for  participation  in the  Sponsor's  Mortgage  Loan
Program.  Certain  Unaffiliated  Originators  ("Conduit  Participants")  may  be
qualified  to enter  into  agreements  to sell  Mortgage  Loans  to the  Sponsor
pursuant to the Sponsor's  Mortgage Loan Program which provides for the periodic
purchase and sale of loans meeting certain  specified  requirements.  As part of
the  qualification   process,   the  Sponsor  determines  whether  each  Conduit
Participant  has  a  specified   minimum  level  of  equity  and  experience  in
originating  non-conforming  credit  Mortgage  Loans and  assesses  the  Conduit
Participant's   ability  to  meet  certain  origination  volume  requirements  .
Notwithstanding  this  process,  however,  there  can be no  assurance  that any
Conduit Participant presently meets such qualifications or will continue to meet
such qualifications at the time of inclusion of Mortgage Loans sold by it in the
Trust Estate for a series of Securities, or thereafter. In addition, the Sponsor
may waive or modify in an appropriate case any of the foregoing requirements for
Conduit Participants.

        Loans  acquired  from   Unaffiliated   Originators  other  than  Conduit
Participants  will be  acquired  on a  "spot"  basis,  or in  connection  with a
Negotiated Transaction or a Bulk Acquisition.  Unless otherwise described in the
related  Prospectus  Supplement with respect to certain  specified  Unaffiliated
Originators  (in which case any  remedies  for breach will lie only against such
Unaffiliated  Originator),  the Sponsor will make  directly,  or will  guarantee
compliance  with, any  representations  and warranties made by any  Unaffiliated
Originator,  with respect to the Mortgage Loans originated by it and acquired by
a Trust.

        All Unaffiliated Originators must have received a satisfactory review by
the Sponsor of its operating  procedures and have  delinquency  and  foreclosure
rates acceptable to the Sponsor.  All  Unaffiliated  Originators are required to
originate  mortgage  loans  in  accordance  with  the  applicable   underwriting
standards.  However,  with  respect  to any  Originator,  some of the  generally
applicable underwriting standards described herein and in the Equicon's Seller's
Guide  may be  modified  or  waived  with  respect  to  certain  Mortgage  Loans
originated by such Originators.

        The  Resolution  Trust  Corporation  (the "RTC") or the Federal  Deposit
Insurance  Corporation  (the  "FDIC")  (either  in  their  respective  corporate
capacities or as receiver or conservator for a depository  institution) may also
be an  Originator  of the  Mortgage  Loans.  The RTC and the FDIC  are  together
referred to as the "Federal  Corporations".  The RTC was established pursuant to
the  Financial  Institutions  Reform,  Recovery,  and  Enforcement  Act of  1989
("FIRREA"),  which was enacted in response to the financial crisis of the thrift
industry and the Federal Savings and Loan Insurance Corporation.  The purpose of
FIRREA is to restore the public's confidence in the savings and loan industry in
order to ensure a viable  system of  affordable  housing  finance  as well as to
improve the supervision of savings  associations and promote the independence of
the FDIC. The FDIC is an independent executive agency originally  established by
the Banking Act of 1933 to insure the deposits of all banks  entitled to federal
deposit  insurance under the Federal  Reserve Act and Federal Deposit  Insurance
Act. The FDIC  administers the system of nationwide  deposit  insurance  (mutual
guaranty of  deposits)  for United  States Banks and,  together  with the United
States  Comptroller  of  the  Currency,   regulates  in  areas  related  to  the
maintenance  of reserves  for certain  types of  deposits,  the  maintenance  of
certain  financial  ratios,  transactions  with  affiliates and a broad range of
other banking practices.

        The  Sponsor  will  monitor  Originators  under the control of a Federal
Corporation,  as well as those Originators that are insolvent or in receivership
or conservatorship or otherwise financially distressed. Such Originators may not
be able or permitted  to  repurchase  Mortgage  Loans for which there has been a
breach of



                                       33
<PAGE>
<PAGE>



representation  and  warranty.   Moreover,  any  such  Originator  may  make  no
representations  and  warranties  with respect to Mortgage Loans sold by it. The
Federal  Corporations  (either in their  respective  corporate  capacities or as
receiver for a depository  institution)  may also originate  Mortgage  Loans, in
which  event  neither  the  related  Federal   Corporation  nor  the  depository
institution  for which such Federal  Corporation  is acting as receiver may make
representations  and  warranties  with respect to the  Mortgage  Loans that such
Federal  Corporation  sells,  or such Federal  Corporation may make only limited
representations  and warranties  (for example,  that the related legal documents
are enforceable). A Federal Corporation may have no obligation to repurchase any
Mortgage Loan for a breach of a representation and warranty. If as a result of a
breach of representation  and warranty an Originator is required to repurchase a
Mortgage  Loan  but  is  not  permitted  or  otherwise  fails  to  do  so  or if
representations and warranties are not made by an Originator, to the extent that
neither  the Sponsor nor any other  entity has assumed the  representations  and
warranties or made representations and warranties,  neither the Sponsor nor that
entity will be required to repurchase such Mortgage Loan and,  consequently such
Mortgage Loan will remain in the related  Mortgage  Pool and any related  losses
will be borne by the  Securityholders or by the related Credit  Enhancement,  if
any. In addition, loans which are purchased either directly or indirectly from a
Federal  Corporation  may  be  subject  to a  contract  right  of  such  Federal
Corporation to repurchase such loans under certain limited circumstances.


REPRESENTATIONS BY ORIGINATORS

        Unless otherwise  specified in the related Prospectus  Supplement,  each
Originator  will have made  representations  and  warranties  in  respect of the
Mortgage Loans sold by such  Originator and evidenced by a series of Securities.
Such representations and warranties generally include,  among other things, that
at the time of the sale by the  Originator to the Sponsor of each Mortgage Loan:
(i) the information with respect to each Mortgage Loan set forth in the Schedule
of Mortgage Loans is true and correct as of the related  settlement  date;  (ii)
all real estate  appraisals  have been  performed in  accordance  with  industry
standards;  (iii) no Mortgage  Loan is in violation of any  applicable  state or
federal  law or  regulation;  (iv)  each  Mortgage  Loan  had,  at the  time  of
origination,  either an attorney's  certification  of title or a title search or
title  policy;  (v) as of the  related  settlement  date each  Mortgage  Loan is
secured  by a valid and  subsisting  lien of record  on the  Mortgaged  Property
having the priority  indicated in the related  Mortgage Loan file subject in all
cases to exceptions to title set forth in the title  insurance  policy,  if any,
with respect to the related  Mortgage Loan;  (vi) each  Originator held good and
indefeasible title to, and was the sole owner of, each Mortgage Loan conveyed by
such Originator;  and (vii) each Mortgage Loan was originated in accordance with
law and is the valid, legal and binding obligation of the related Mortgagor.

        Unless otherwise described in the related Prospectus Supplement,  all of
the  representations  and  warranties  of an Originator in respect of a Mortgage
Loan will be made as of the date on which  such  Originator  sells the  Mortgage
Loan to the Sponsor;  the date as of which such  representations  and warranties
are made thus may be a date  prior to the date of the  issuance  of the  related
series of Securities.  A substantial  period of time may elapse between the date
as of which the  representations  and  warranties are made and the later date of
issuance of the related series of Securities.

        The  Sponsor  will  assign  to  the  Trustee  for  the  benefit  of  the
Securityholders  of the related series of Securities all of its right, title and
interest  in each  agreement  by which  it  acquires  a  Mortgage  Loan  from an
Originator  insofar  as  such  agreement  relates  to  the  representations  and
warranties  made by an  Originator  in  respect  of such  Mortgage  Loan and any
remedies  provided  for breach of such  representations  and  warranties.  If an
Originator cannot cure a breach of any  representation or warranty made by it in
respect of a Mortgage Loan that  materially and adversely  affects the interests
of the  Securityholders  in such Mortgage Loan within a time period specified in
the related Pooling and Servicing Agreement,  such Originator and/or the Sponsor
will be obligated to purchase  from the related  Trust such  Mortgage  Loan at a
price (the "Loan Purchase Price") set forth in the related Pooling and Servicing
Agreement  which  Loan  Purchase  Price will be equal to the  principal  balance
thereof as of the date of  purchase  plus one month's  interest at the  Mortgage
Rate less the amount, expressed as a percentage per annum, payable in respect of
servicing  compensation,  Trustee compensation and REMIC reporting compensation,
as applicable,  and the  Originator's  Retained  Yield,  if any,  together with,
without duplication, the aggregate amount of all delinquent interest, if any.



                                       34
<PAGE>
<PAGE>

        Unless  otherwise  described in the related  Prospectus  Supplement with
respect to Unaffiliated  Originators (in which case any remedies for breach will
lie only against such Unaffiliated Originator),  the Sponsor will make directly,
or will guarantee  compliance with, certain  representations and warranties made
by any Unaffiliated  Originator with respect to the Mortgage Loans originated or
purchased by it and acquired by a Trust.

        Unless otherwise specified in the related Prospectus  Supplement,  as to
any such  Mortgage  Loan  required to be purchased by an  Originator  and/or the
Sponsor,  as provided  above,  rather than  repurchase  the Mortgage  Loan,  the
Servicer may, at its sole option, remove such Mortgage Loan (a "Deleted Mortgage
Loan") from the related  Trust and cause the Sponsor to  substitute in its place
another Mortgage Loan of like kind (a "Qualified  Replacement  Mortgage" as such
term is defined in the related Pooling and Servicing Agreement). With respect to
a Trust for which a REMIC election is to be made,  except as otherwise  provided
in  the  Prospectus  Supplement  relating  to  a  series  of  Securities,   such
substitution  of a defective  Mortgage Loan must be effected within two years of
the date of the initial issuance of the Securities,  and may not be made if such
substitution  would  cause  the Trust to not  qualify  as a REMIC or result in a
prohibited  transaction tax under the Code.  Unless  otherwise  specified in the
related   Prospectus   Supplement  or  Pooling  and  Servicing   Agreement,   an
Unaffiliated  Originator  generally  will  have no option  to  substitute  for a
Mortgage Loan that it is obligated to repurchase in connection  with a breach of
a representation and warranty.

        The Servicer will be required under the applicable Pooling and Servicing
Agreement to enforce such purchase or  substitution  obligations for the benefit
of the Trustee and the Securityholders,  following the practices it would employ
in its good faith business  judgment if it were the owner of such Mortgage Loan;
provided,  however,  that this purchase or  substitution  obligation  will in no
event become an obligation of the Servicer in the event the Originator  fails to
honor such  obligation.  If the  Originator  fails to repurchase or substitute a
Mortgage Loan and no breach of the Sponsor's  representations has occurred,  the
Originator's  purchase  obligation  will in no event become an obligation of the
Sponsor.  Unless otherwise specified in the related Prospectus  Supplement,  the
foregoing will constitute the sole remedy  available to  Securityholders  or the
Trustee for a breach of  representation  by an  Originator  in its capacity as a
seller of Mortgage Loans to the Sponsor.

        Notwithstanding  the  foregoing  with  respect  to any  Originator  that
requests the Servicer's consent to the transfer of sub-servicing rights relating
to any  Mortgage  Loans to a successor  servicer,  the Servicer may release such
Originator from liability,  under its representations  and warranties  described
above,  upon the  assumption  by such  successor  servicer  of the  Originator's
liability for such representations and warranties as of the date they were made.
In that  event,  the  Servicer's  rights  under  the  instrument  by which  such
successor  servicer assumes the  Originator's  liability will be assigned to the
Trustee,  and such successor servicer shall be deemed to be the "Originator" for
purposes of the foregoing provisions.

SUB-SERVICING BY ORIGINATORS

        An Originator of a Mortgage  Loan may act as the  Sub-Servicer  for such
Mortgage Loan pursuant to a Sub-Servicing Agreement unless servicing is released
to the Servicer or has been transferred to a servicer  approved by the Servicer.
The Servicer may, in turn, assign such sub-servicing to designated sub-servicers
that will be qualified  Originators  and may include  affiliates of the Sponsor.
While such a  Sub-Servicing  Agreement  will be a contract  solely  between  the
Servicer and the Sub-Servicer,  the Pooling and Servicing  Agreement pursuant to
which a series of  Securities is issued will provide that, if for any reason the
Servicer for such series of  Securities is no longer the servicer of the related
Mortgage  Loans,  the  Trustee or any  successor  Servicer  must  recognize  the
Sub-Servicer's rights and obligations under such Sub-Servicing Agreement.

        Unless otherwise  specified in the related Prospectus  Supplement,  with
the  approval  of the  Servicer,  a  Sub-Servicer  may  delegate  its  servicing
obligations  to  third-party  servicers,   but  such  Sub-Servicer  will  remain
obligated under the related Sub-Servicing  Agreement.  Each Sub-Servicer will be
required to perform the customary functions of a servicer,  including collection
of payments from Mortgagors and remittance of such  collections to the Servicer;
maintenance of hazard insurance and flood insurance,  if applicable,  and filing
and  settlement of claims  thereunder,  subject in certain cases to the right of
the Servicer to approve in advance any such settlement; maintenance of escrow or
impound  accounts of Mortgagors for payment of taxes,  insurance and




                                       35
<PAGE>
<PAGE>

other items required to be paid by the Mortgagor  pursuant to the Mortgage Loan;
processing of assumptions or  substitutions;  attempting to cure  delinquencies;
supervising  foreclosures;  inspecting and managing  Mortgaged  Properties under
certain  circumstances;  and  maintaining  accounting  records  relating  to the
Mortgage  Loans.  A  Sub-Servicer  also may be obligated to make advances to the
Servicer in respect of delinquent installments of principal and/or interest (net
of any sub-servicing or other compensation) on Mortgage Loans, as described more
fully under "Description of the Securities--Advances," and in respect of certain
taxes  and  insurance  premiums  not paid on a timely  basis  by  Mortgagors.  A
Sub-Servicer may also be obligated to deposit amounts in respect of Compensating
Interest  to the related  Principal  and  Interest  Account in  connection  with
prepayments  of  principal  received  and  applied  to  reduce  the  outstanding
principal  balance  of a  Mortgage  Loan.  No  assurance  can be given  that the
Sub-Servicers will carry out their advance or payment obligations,  if any, with
respect  to the  Mortgage  Loans.  Unless  otherwise  specified  in the  related
Prospectus Supplement,  a Sub-Servicer may transfer its servicing obligations to
another  entity  that has  been  approved  for  participation  in the  Sponsor's
Mortgage Loan Program, but only with the prior written approval of the Servicer.

        As  compensation  for its  servicing  duties,  the  Sub-Servicer  may be
entitled  to a Base  Servicing  Fee.  The  Sub-Servicer  may also be entitled to
collect and retain, as part of its servicing  compensation,  any late charges or
prepayment penalties provided in the Mortgage Note or related  instruments.  The
Sub-Servicer will be entitled to reimbursement for certain  expenditures that it
makes,  generally to the same extent that the Servicer would be reimbursed under
the applicable Pooling and Servicing  Agreement.  See "The Pooling and Servicing
Agreement--Servicing   and  Other   Compensation   and   Payment  of   Expenses;
Originator's Retained Yield."

        Each  Sub-Servicer  will be required to agree to indemnify  the Servicer
for any liability or obligation sustained by the Servicer in connection with any
act or  failure  to act by the  Sub-Servicer  in its  servicing  capacity.  Each
Sub-Servicer  is required to maintain a fidelity bond and an errors and omission
policy with respect to its officers,  employees and other persons  acting on its
behalf or on behalf of the Servicer.

        Each  Sub-Servicer  will be  required  to  service  each  Mortgage  Loan
pursuant to the terms of the SubServicing  Agreement for the entire term of such
Mortgage Loan, unless the Sub-Servicing  Agreement is terminated  earlier by the
Servicer or unless servicing is released to the Servicer. The Servicer generally
may terminate a Sub-Servicing  Agreement  immediately  upon the giving of notice
upon certain  stated  events,  including  the  violation  of such  Sub-Servicing
Agreement by the  Sub-Servicer,  or following a specified period after notice to
the  Sub-Servicer  without  cause upon payment of an amount equal to a specified
termination   fee  calculated  as  a  specified   percentage  of  the  aggregate
outstanding  principal  balance of all mortgage  loans,  including  the Mortgage
Loans serviced by such  Sub-Servicer  pursuant to a Sub-Servicing  Agreement and
certain transfer fees.

        The  Servicer  may agree with a  Sub-Servicer  to amend a  Sub-Servicing
Agreement.  Upon termination of a Sub-Servicing  Agreement, the Servicer may act
as  servicer  of the  related  Mortgage  Loans  or  enter  into  one or more new
Sub-Servicing  Agreements.  If the Servicer acts as servicer, it will not assume
liability for the  representations  and warranties of the  Sub-Servicer  that it
replaces.  If the Servicer enters into a new  SubServicing  Agreement,  each new
Sub-Servicer  either must be an  Originator,  meet the standards for becoming an
Originator or have such servicing  experience that is otherwise  satisfactory to
the  Servicer.  The  Servicer  may  make  reasonable  efforts  to  have  the new
Sub-Servicer  assume  liability for the  representations  and  warranties of the
terminated  Sub-Servicer,  but no assurance can be given that such an assumption
will occur and, in any event,  if the new  Sub-Servicer  is an  affiliate of the
Servicer,  the liability for such  representations  and  warranties  will not be
assumed  by such  new  Sub-Servicer.  In the  event of such an  assumption,  the
Servicer  may in the exercise of its business  judgment  release the  terminated
Sub-Servicer from liability in respect of such  representations  and warranties.
Any amendments to a Sub-Servicing  Agreement or to a new Sub-Servicing Agreement
may contain  provisions  different from those described above that are in effect
in the original  SubServicing  Agreements.  However,  the Pooling and  Servicing
Agreement  for each Trust  Estate will  provide  that any such  amendment or new
agreement may not be inconsistent  with such Pooling and Servicing  Agreement to
the extent that it would  materially  and adversely  affect the interests of the
Securityholders.


                                       36
<PAGE>
<PAGE>






MASTER SERVICER

        A Master Servicer may be specified in the related Prospectus  Supplement
for the related series of Securities. Customary servicing functions with respect
to Mortgage  Loans  constituting  the Mortgage  Pool in the Trust Estate will be
provided by the Servicer directly or through one or more  Sub-Servicers  subject
to supervision by the Master  Servicer.  If the Master  Servicer is not directly
servicing the Mortgage  Loans,  then the Master Servicer will (i) administer and
supervise  the  performance  by the Servicer of its  servicing  responsibilities
under the  Pooling  and  Servicing  Agreement  with the  Master  Servicer,  (ii)
maintain a current data base with the payment histories of each Mortgagor, (iii)
review  monthly  servicing  reports and data  relating to the Mortgage  Pool for
discrepancies  and errors,  and (iv) act as back-up  Servicer during the term of
the transaction  unless the Servicer is terminated or resigns,  in such case the
Master Servicer shall assume the obligations of the Servicer.

        The  Master  Servicer  will  be a party  to the  Pooling  and  Servicing
Agreement  for any Series for which  Mortgage  Loans  comprise the Trust Estate.
Unless  otherwise  specified in the related  Prospectus  Supplement,  the Master
Servicer will be required to be a FNMA-or FHLMC-approved seller/servicer and, in
the case of FHA Loans, approved by HUD as an FHA mortgagee.  The Master Servicer
will be  compensated  for the  performance of its services and duties under each
Pooling  and  Servicing   Agreement  as  specified  in  the  related  Prospectus
Supplement.


                          DESCRIPTION OF THE SECURITIES

GENERAL

        The Securities will be issued in series.  Each series of Securities (or,
in certain instances,  two or more series of Securities) will be issued pursuant
to a Pooling and Servicing  Agreement.  The following  summaries  (together with
additional summaries under "The Pooling and Servicing Agreement" below) describe
all material  terms and  provisions  relating to the  Securities  common to each
Pooling and Servicing Agreement. The summaries do not purport to be complete and
are subject to, and are qualified in their  entirety by reference to, all of the
provisions of the Pooling and Servicing  Agreement for the related Trust and the
related Prospectus Supplement.

        The  Securities  will consist of two basic types:  (i) Securities of the
fixed-income type ("Fixed-Income  Securities") and (ii) Securities of the equity
participation type ("Equity Securities").  No Class of Equity Securities will be
offered pursuant to this Prospectus or any Prospectus Supplement related hereto.
FixedIncome  Securities  generally will be styled as debt instruments,  having a
principal balance and a specified interest rate ("Interest Rate").  Fixed-Income
Securities may be either beneficial  ownership interests in the related Mortgage
Loans held by the related Trust,  or may represent debt secured by such Mortgage
Loans.  Each  series or class of  Fixed-Income  Securities  may have a different
Interest Rate, which may be a fixed,  variable or adjustable  Interest Rate. The
related Prospectus  Supplement will specify the Interest Rate for each series or
class of Fixed-Income  Securities,  or the initial  Interest Rate and the method
for determining subsequent changes to the Interest Rate.

        A series may  include  one or more  classes of  Fixed-Income  Securities
("Strip   Securities")   entitled   to   (i)   principal   distributions,   with
disproportionate,  nominal  or  no  interest  distributions,  or  (ii)  interest
distributions, with disproportionate,  nominal or no principal distributions. In
addition,  a series may include two or more classes of  Fixed-Income  Securities
that differ as to timing,  sequential order, priority of payment,  Interest Rate
or amount of  distributions  of  principal  or interest or both,  or as to which
distributions of principal or interest or both on any class may be made upon the
occurrence of specified events, in accordance with a schedule or formula,  or on
the basis of collections from designated  portions of the related Mortgage Pool,
which  series  may  include  one or  more  classes  of  Fixed-Income  Securities
("Accrual  Securities"),  as to  which  certain  accrued  interest  will  not be
distributed  but  rather  will be added to the  principal  balance  (or  nominal
principal  balance  in the case of  Accrual  Securities  which  are  also  Strip
Securities)  thereof on each Payment  Date,  as  hereinafter  defined and in the
manner described in the related Prospectus Supplement.



                                       37
<PAGE>
<PAGE>

        If so  provided  in the  related  Prospectus  Supplement,  a  series  of
Securities  may  include  one  or  more  classes  of   Fixed-Income   Securities
(collectively,  the "Senior  Securities") that are senior to one or more classes
of  Fixed-Income  Securities  (collectively,  the  "Subordinate  Securities") in
respect of certain  distributions  of principal and interest and  allocations of
losses  on  Mortgage  Loans.   In  addition,   certain  classes  of  Senior  (or
Subordinate)   Securities   may  be  senior  to  other  classes  of  Senior  (or
Subordinate) Securities in respect of such distributions or losses.

        Equity  Securities  will  represent the right to receive the proceeds of
the related  Trust  Estate  after all  required  payments  have been made to the
Securityholders of the related  Fixed-Income  Securities (both Senior Securities
and Subordinate Securities),  and following any required deposits to any reserve
account that may be established for the benefit of the Fixed-Income  Securities.
Equity  Securities may constitute what are commonly referred to as the "residual
interest",  "seller's interest" or the "general partnership interest", depending
upon the  treatment of the related  Trust for federal  income tax  purposes.  As
distinguished from the Fixed-Income  Securities,  the Equity Securities will not
be styled as having  principal and interest  components.  Any losses suffered by
the  related  Trust  first  will be  absorbed  by the  related  class of  Equity
Securities, as described herein and in the related Prospectus Supplement.

        No  Class  of  Equity  Securities  will  be  offered  pursuant  to  this
Prospectus or any Prospectus Supplement related hereto. Equity Securities may be
offered on a private  placement  basis or  pursuant  to a separate  Registration
Statement  to be  filed  by the  Sponsor.  In  addition,  the  Sponsor  and  its
affiliates may initially or permanently hold any Equity Securities issued by any
Trust.

        General Payment Terms of Securities.  As provided in the related Pooling
and Servicing  Agreement and as described in the related Prospectus  Supplement,
Securityholders  will be entitled to receive  payments  on their  Securities  on
specified  dates ("Payment  Dates").  Payment Dates with respect to Fixed-Income
Securities will occur monthly,  quarterly or semi-annually,  as described in the
related Prospectus  Supplement;  Payment Dates with respect to Equity Securities
will occur as described in the related Prospectus Supplement.

        The related  Prospectus  Supplement  will  describe a date (the  "Record
Date")  preceding such Payment Date, as of which the Trustee or its paying agent
will fix the  identity  of the  Securityholders  for the  purpose  of  receiving
payments on the next succeeding Payment Date.

        The  related  Prospectus   Supplement  and  the  Pooling  and  Servicing
Agreement  will  describe a period (a  "Remittance  Period")  antecedent to each
Payment Date (for example, in the case of monthly-pay  Securities,  the calendar
month preceding the month in which a Payment Date occurs or such other specified
period).  Unless  otherwise  provided  in  the  related  Prospectus  Supplement,
collections  received on or with respect to the related  Mortgage Loans during a
Remittance Period will be required to be remitted by the Servicer to the related
Trustee  prior  to the  related  Payment  Date  and  will be used to  distribute
payments to  Securityholders  on such Payment  Date.  As may be described in the
related Prospectus  Supplement,  the related Pooling and Servicing Agreement may
provide that all or a portion of the  principal  collected on or with respect to
the  related  Mortgage  Loans  may be  applied  by the  related  Trustee  to the
acquisition of additional  Mortgage Loans during a specified period (rather than
used to distribute payments of principal to Securityholders  during such period)
with the result that the related  Securities  possess an  interest-only  period,
also commonly  referred to as a revolving  period,  which will be followed by an
amortization  period.  Any such  interest-only or revolving period may, upon the
occurrence  of  certain  events  to  be  described  in  the  related  Prospectus
Supplement, terminate prior to the end of the specified period and result in the
earlier than expected amortization of the related Securities.

        In  addition,  and  as  may  be  described  in  the  related  Prospectus
Supplement,  the related Pooling and Servicing Agreement may provide that all or
a portion of such  collected  principal may be retained by the Trustee (and held
in certain  temporary  investments,  including  Mortgage  Loans) for a specified
period   prior  to  being  used  to   distribute   payments  of   principal   to
Securityholders.

        The result of such retention and temporary  investment by the Trustee of
such principal would be to slow the amortization rate of the related  Securities
relative to the  amortization  rate of the related Mortgage Loans, or




                                       38
<PAGE>
<PAGE>

to  attempt  to match the  amortization  rate of the  related  Securities  to an
amortization  schedule  established at the time such Securities are issued.  Any
such feature  applicable to any  Securities may terminate upon the occurrence of
events to be described in the related  Prospectus  Supplement,  resulting in the
current  funding of  principal  payments to the related  Securityholders  and an
acceleration of the amortization of such Securities.

        Unless otherwise specified in the related Prospectus Supplement, neither
the Securities  nor the underlying  Mortgage Loans will be guaranteed or insured
by any governmental agency or instrumentality or the Sponsor, the Servicer,  the
Master  Servicer,  if any,  any  Sub-Servicer,  any  Originator  or any of their
affiliates.

        Unless otherwise specified in the Prospectus  Supplement with respect to
a  series,  Securities  of each  series  covered  by a  particular  Pooling  and
Servicing Agreement will evidence specified  beneficial  ownership interest in a
separate Trust Estate created pursuant to such Pooling and Servicing  Agreement.
A Trust  Estate  will  consist  of, to the extent  provided  in the  Pooling and
Servicing  Agreement:  (i) a pool of Mortgage  Loans (and the  related  mortgage
documents) or certificates of interest or  participations  therein  underlying a
particular  series of Securities as from time to time are subject to the Pooling
and Servicing  Agreement,  exclusive of, if specified in the related  Prospectus
Supplement,  any Originator's  Retained Yield or other interest  retained by the
related Originator,  the Sponsor or any of their affiliates with respect to each
such Mortgage Loan;  (ii) certain other assets  including,  without  limitation,
payments  and  collections  in respect  of the  Mortgage  Loans due,  accrued or
received,  as described in the related Prospectus  Supplement,  on and after the
related  Cut-Off  Date,  as from time to time are  identified  as  deposited  in
respect  thereof  in the  Principal  and  Interest  Account  and in the  related
Distribution  Account;  (iii)  property  acquired by foreclosure of the Mortgage
Loans or deed in lieu of foreclosure;  (iv) hazard and flood insurance  policies
and primary mortgage insurance  policies,  if any, and certain proceeds thereof;
and (v) any combination, as specified in the related Prospectus Supplement, of a
letter of credit,  financial  guaranty  insurance policy,  purchase  obligation,
mortgage pool insurance  policy,  special hazard  insurance  policy,  bankruptcy
bond,  reserve  fund or other  type of Credit  Enhancement  as  described  under
"Description  of  Credit  Enhancement."  To the  extent  that any  Trust  Estate
includes  certificates  of interest or  participations  in Mortgage  Loans,  the
related Prospectus Supplement will describe the material terms and conditions of
such certificates or participations.

FORM OF SECURITIES

        Unless otherwise  specified in the related  Prospectus  Supplement,  the
Securities  of each series will be issued as  physical  certificates  ("Physical
Certificates") in fully registered form only in the  denominations  specified in
the related Prospectus Supplement,  and will be transferable and exchangeable at
the corporate  trust office of the registrar of the  Securities  (the  "Security
Registrar") named in the related Prospectus  Supplement.  No service charge will
be made for any  registration  of exchange or  transfer of  Securities,  but the
Trustee  may  require  payment  of a sum  sufficient  to cover  any tax or other
governmental charge.

        If so specified in the related Prospectus Supplement,  specified classes
of a series  of  Securities  will be issued in  uncertificated  book-entry  form
("Book-Entry  Securities"),  and will be  registered  in the  name of Cede,  the
nominee of DTC. DTC is a limited purpose trust company  organized under the laws
of the State of New York, a member of the Federal  Reserve  System,  a "clearing
corporation"  within the meaning of the Uniform  Commercial  Code  ("UCC") and a
"clearing  agency"  registered  pursuant to the provisions of Section 17A of the
Securities Exchange Act of 1934, as amended.  DTC was created to hold securities
for  its  participating   organizations   ("Participants")  and  facilitate  the
clearance and settlement of securities transactions between Participants through
electronic  book-entry changes in their accounts,  thereby  eliminating the need
for physical movement of certificates.  Participants  include securities brokers
and dealers,  banks,  trust companies and clearing  corporations and may include
certain other organizations. Indirect access to the DTC system also is available
to others such as brokers, dealers, banks and trust companies that clear through
or maintain a custodial  relationship  with a  Participant,  either  directly or
indirectly ("Indirect Participant").

        Under a book-entry format,  Securityholders that are not Participants or
Indirect  Participants  but  desire  to  purchase,  sell or  otherwise  transfer
ownership of  Securities  registered in the name of Cede, as nominee of DTC, may
do so only through  Participants and Indirect  Participants.  In addition,  such
Securityholders  will receive all  distributions of principal of and interest on
the  Securities  from the  Trustee  through  DTC and its




                                       39
<PAGE>
<PAGE>

Participants.  Under a book-entry format,  Securityholders will receive payments
after the related  Payment  Date  because,  while  payments  are  required to be
forwarded to Cede, as nominee for DTC, on each such date,  DTC will forward such
payments to its Participants,  which thereafter will be required to forward such
payments to Indirect Participants or Securityholders.  Unless and until Physical
Securities are issued,  it is anticipated that the only  Securityholder  will be
Cede, as nominee of DTC, and that the beneficial  holders of Securities will not
be recognized by the Trustee as Securityholders  under the Pooling and Servicing
Agreement.  The beneficial  holders of such Securities will only be permitted to
exercise the rights of Securityholders under the Pooling and Servicing Agreement
indirectly  through DTC and its  Participants  who in turn will  exercise  their
rights through DTC.

        Under the rules,  regulations and procedures  creating and affecting DTC
and  its  operations,  DTC  is  required  to  make  book-entry  transfers  among
Participants  on whose  behalf it acts with  respect  to the  Securities  and is
required to receive and  transmit  payments of  principal of and interest on the
Securities.  Participants and Indirect  Participants with which  Securityholders
have  accounts with respect to their  Securities  similarly are required to make
book-entry  transfers  and receive and transmit such payments on behalf of their
respective  Securityholders.  Accordingly,  although  Securityholders  will  not
possess Securities,  the rules provide a mechanism by which Securityholders will
receive distributions and will be able to transfer their interests.

        Unless and until Physical  Certificates are issued,  Securityholders who
are  not  Participants  may  transfer   ownership  of  Securities  only  through
Participants  by  instructing  such  Participants  to  transfer  Securities,  by
book-entry  transfer,  through  DTC for the  account of the  purchasers  of such
Securities,  which account is  maintained  with their  respective  Participants.
Under the Rules and in  accordance  with DTC's normal  procedures,  transfers of
ownership  of  Securities  will be executed  through DTC and the accounts of the
respective  Participants  at DTC will be debited and  credited.  Similarly,  the
respective  Participants  will make  debits or  credits,  as the case may be, on
their records on behalf of the selling and purchasing Securityholders.

        Because DTC can only act on behalf of  Participants,  who in turn act on
behalf  of  Indirect   Participants   and  certain  banks,   the  ability  of  a
Securityholder  to  pledge  Securities  to  persons  or  entities  that  do  not
participate  in the DTC system,  or  otherwise  take  actions in respect of such
Securities  may be limited  due to the lack of a Physical  Certificate  for such
Securities.

        DTC in  general  advises  that it will take any action  permitted  to be
taken by a  Securityholder  under a Pooling and Servicing  Agreement only at the
direction  of one or more  Participants  to whose  account  with DTC the related
Securities are credited.  Additionally, DTC in general advises that it will take
such actions with respect to specified  percentages of the Securityholders  only
at the direction of and on behalf of Participants whose holdings include current
principal  amounts  of  outstanding   Securities  that  satisfy  such  specified
percentages.  DTC may take  conflicting  actions with  respect to other  current
principal amounts of outstanding  Securities to the extent that such actions are
taken on behalf of Participants  whose holdings  include such current  principal
amounts of outstanding Securities.

        Any Securities  initially  registered in the name of Cede, as nominee of
DTC, will be issued in fully registered, certificated form to Securityholders or
their nominees ("Physical Certificates"), rather than to DTC or its nominee only
under the events  specified in the related  Pooling and Servicing  Agreement and
described in the related  Prospectus  Supplement.  Upon the occurrence of any of
the events  specified in the related  Pooling and  Servicing  Agreement  and the
Prospectus  Supplement,  DTC will be required to notify all  Participants of the
availability through DTC of Physical Certificates.  Upon surrender by DTC of the
securities representing the Securities and instruction for re-registration,  the
Trustee  will issue the  Securities  in the form of Physical  Certificates,  and
thereafter the Trustee will recognize the holders of such Physical  Certificates
as  Securityholders.  Thereafter,  payments of  principal of and interest on the
Securities will be made by the Trustee directly to Securityholders in accordance
with the procedures set forth herein and in the Pooling and Servicing Agreement.
The  final  distribution  of any  Security  (whether  Physical  Certificates  or
Securities  registered  in the name of  Cede),  however,  will be made only upon
presentation  and surrender of such Securities on the final Payment Date at such
office  or  agency  as  is  specified   in  the  notice  of  final   payment  to
Securityholders.


                                       40
<PAGE>
<PAGE>

ASSIGNMENT OF MORTGAGE LOANS

        At the time of issuance  of a series of  Securities,  the  Sponsor  will
cause the  Mortgage  Loans  being  included in the  related  Trust  Estate to be
assigned to the Trustee together with, unless otherwise specified in the related
Prospectus  Supplement,  all payments and collections in respect of the Mortgage
Loans  due,  accrued  or  received,  as  described  in  the  related  Prospectus
Supplement  on or after the related  Cut-Off  Date.  If specified in the related
Prospectus  Supplement,  the  Sponsor  or any of its  affiliates  may retain the
Originator's  Retained Yield, if any, for itself or transfer the same to others.
The  Trustee  will,  concurrently  with  such  assignment,  deliver  a series of
Securities to the Sponsor in exchange for the Mortgage Loans. Each Mortgage Loan
will be identified in a schedule  appearing as an exhibit to the related Pooling
and  Servicing  Agreement.  Such  schedule  will  include,  among other  things,
information  as to the principal  balance of each Mortgage Loan as of the CutOff
Date,  as well  as  information  regarding  the  Mortgage  Rate,  the  currently
scheduled  monthly  payment of  principal  and  interest and the maturity of the
Mortgage Note.

        A typical  provision  relating to document delivery  requirements  would
provide  that the Sponsor  deliver to the Trustee a file  consisting  of (i) the
original Notes or certified copies thereof,  endorsed by the Originator  thereof
in blank or to the  order  of the  holder,  (ii)  originals  of all  intervening
assignments,  showing  a  complete  chain  of  title  from  origination  to  the
applicable Originators, if any, including warehousing assignments, with evidence
of  recording  thereon,  (iii)  originals  of all  assumption  and  modification
agreements,  if any,  and,  unless such  Mortgage Loan is covered by a counsel's
opinion as  described  in the next  paragraph,  (iv)  either:  (a) the  original
Mortgage,  with evidence of recording  thereon,  (b) a true and accurate copy of
the Mortgage where the original has been  transmitted for recording,  until such
time as the original is returned by the public recording office or (c) a copy of
the Mortgage  certified by the public  recording office in those instances where
the original  recorded  Mortgage  has been lost.  To the extent that such a file
containing all or a portion of such items has been delivered to the Trustee, the
Trustee will generally be required,  for the benefit of the Securityholders,  to
review each such file within a specified  period,  generally  not  exceeding  90
days,  to  ascertain  that  all  required  documents  (or  certified  copies  of
documents) have been executed and received.

        Generally,  transfer  documentation  from the Originators to the Sponsor
will have been  prepared  and filed prior to the  execution  and delivery of the
Pooling and Servicing Agreement. A typical provision relating to the preparation
and filing of  transfer  documentation  will  require the Sponsor to cause to be
prepared and  recorded,  within a specified  period,  generally not exceeding 75
business  days of the  execution  and  delivery  of the  applicable  Pooling and
Servicing  Agreement  (or, if original  recording  information  is  unavailable,
within such later period as is permitted by the Pooling and Servicing Agreement)
assignments of the Mortgages from the Sponsor to the Trustee, in the appropriate
jurisdictions in which such recordation is necessary to perfect the lien thereof
as  against  creditors  of or  purchasers  from  the  Sponsor,  to the  Trustee;
provided,  however,  that if the Sponsor  furnishes to the Trustee an opinion of
counsel  to the effect  that no such  recording  is  necessary  to  perfect  the
Trustee's  interests in the Mortgages with respect to one or more jurisdictions,
then such recording will not be required with respect to such jurisdictions.

        Unless otherwise specified in the related Prospectus Supplement,  if any
such document is found to be missing or defective in any material  respect,  the
Trustee (or such  custodian)  shall  promptly so notify the  Sponsor,  which may
notify  the  related  Sub-Servicer  or  Originator,  as the case may be.  If the
Sponsor  or the  Originator  does not  cure  the  omission  or  defect  within a
specified  period,  generally not exceeding 60 days after notice is given to the
Sponsor or Originator,  as the case may be, the Sponsor or such  Originator will
be  obligated  to purchase on the next  succeeding  Remittance  Date the related
Mortgage Loan from the Trustee at its Loan  Purchase  Price (or, if specified in
the related  Prospectus  Supplement,  will be permitted to  substitute  for such
Mortgage  Loan  under  the  conditions   specified  in  the  related  Prospectus
Supplement).  The Servicer  will be obligated to enforce this  obligation of the
Originator,  as the case may be, to the extent  described  above under "Mortgage
Loan Program--Representations by Originators." Unless otherwise specified in the
related  Prospectus  Supplement,  neither the  Servicer  nor the  Sponsor  will,
however,  be obligated to purchase or  substitute  for such Mortgage Loan if the
Originator  defaults on its  obligation  to do so, and there can be no assurance
that an  Originator,  as the case may be,  will  carry out any such  obligation.
Unless otherwise specified in the related





                                       41
<PAGE>
<PAGE>

Prospectus  Supplement,  such purchase  obligation  constitutes  the sole remedy
available to the  Securityholders  or the Trustee for omission of, or a material
defect in, a constituent document.

        The  Trustee  will be  authorized  at any time to  appoint  a  custodian
pursuant to a custodial  agreement to maintain possession of and, if applicable,
to review  the  documents  relating  to the  Mortgage  Loans as the agent of the
Trustee.  The  identity of any such  custodian  to be  appointed  on the date of
initial  issuance of the Securities will be set forth in the related  Prospectus
Supplement.

        Pursuant to each Pooling and Servicing Agreement,  the Servicer,  either
directly or through SubServicers, will service and administer the Mortgage Loans
assigned to the Trustee as more fully set forth below.

FORWARD COMMITMENTS; PRE-FUNDING

        A  Trust  may  enter  into  an  agreement  (each,  a  "Forward  Purchase
Agreement")  with the  Sponsor  whereby  the  Sponsor  will  agree  to  transfer
additional  Mortgage Loans to such Trust  following the date on which such Trust
is established and the related  Securities are issued.  The Trust may enter into
Forward  Purchase  Agreements to permit the  acquisition of additional  Mortgage
Loans (the  "Subsequent  Mortgage  Loans")  that could not be  delivered  by the
Sponsor or have not formally  completed the  origination  process,  in each case
prior to the date on which the Securities  are delivered to the  Securityholders
(the  "Closing  Date").  Any Forward  Purchase  Agreement  will require that any
Mortgage Loans so transferred to a Trust conform to the  requirements  specified
in such Forward Purchase  Agreement,  this Prospectus and the related Prospectus
Supplement.  In addition,  the Forward  Purchase  Agreement  will state that the
Sponsor shall only transfer the Subsequent  Mortgage Loans upon the satisfaction
of certain conditions,  including that the Sponsor shall have delivered opinions
of counsel  (including  bankruptcy,  corporate and tax opinions) with respect to
the transfer of the Subsequent  Mortgage Loans to the Certificate  Insurer,  the
Rating Agencies and the Trustee.

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

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

        The Pre-Funding Account will be maintained by a Trustee, which must be a
bank having combined capital and surplus,  generally,  of a least  $100,000,000,
long-term,  unsecured  debt  rated at least  investment  grade  and a  long-term
deposit rating of at least investment grade.





                                       42
<PAGE>
<PAGE>

PAYMENTS ON MORTGAGE LOANS; DEPOSITS TO DISTRIBUTION ACCOUNT

        Each Sub-Servicer  servicing a Mortgage Loan pursuant to a Sub-Servicing
Agreement will establish and maintain an account (the  "Sub-Servicing  Account")
that is acceptable to the Servicer. A Sub-Servicing  Account must be established
with a Federal Home Loan Bank or with a depository  institution  (including  the
Sub-Servicer  itself)  whose  accounts are insured by the National  Credit Union
Share  Insurance  Fund  or  the  FDIC.  Except  as  otherwise  permitted  by the
applicable Rating Agencies,  a Sub-Servicing  Account must be segregated and may
not be established as a general ledger account.

        A Sub-Servicer is required to deposit into its Sub-Servicing  Account on
a   daily   basis   all   amounts   described   above   under   "Mortgage   Loan
Program--Sub-Servicing by Originators" that are received by it in respect of the
Mortgage Loans, less its servicing or other compensation.  On or before the date
specified in the  Sub-Servicing  Agreement  (which date may be no later than the
business day prior to the  Determination  Date referred to below or, if such day
is not a business day, the preceding  business day), the Sub-Servicer must remit
or cause to be  remitted  to the  Servicer  all funds held in the  Sub-Servicing
Account  with respect to Mortgage  Loans that are required to be so remitted.  A
Sub-Servicer  may  also  be  required  to  make  such  Servicing   Advances  and
Delinquency  Advances  and to pay  Compensating  Interest  as set  forth  in the
related SubServicing Agreement.

        The  Servicer  will  deposit  or will  cause  to be  deposited  into the
Principal and Interest Account on a daily basis certain payments and collections
due, accrued or received,  as described in the related Prospectus  Supplement on
or after to the Cut-Off Date, as  specifically  set forth in the related Pooling
and  Servicing  Agreement,  such as the following  except as otherwise  provided
therein:

              (i) all  payments  on account of  principal,  including  principal
        payments  received in advance of the date on which the  related  monthly
        payment  is due  (the  "Due  Date")  ("Principal  Prepayments"),  on the
        Mortgage Loans comprising a Trust Estate;

              (ii) all  payments on account of interest  on the  Mortgage  Loans
        comprising such Trust Estate, net of the portion of each payment thereof
        retained  by the  Sub-Servicer,  if  any,  as  its  servicing  or  other
        compensation;

              (iii) all amounts (net of  unreimbursed  liquidation  expenses and
        insured  expenses  incurred,  and  unreimbursed  advances  made,  by the
        related Sub-Servicer)  received and retained, if any, in connection with
        the liquidation of any defaulted Mortgage Loan, by foreclosure,  deed in
        lieu of foreclosure or otherwise ("Liquidation Proceeds"), including all
        proceeds  of any  special  hazard  insurance  policy,  bankruptcy  bond,
        mortgage pool insurance policy,  financial guaranty insurance policy and
        any title,  hazard or other insurance  policy covering any Mortgage Loan
        in such Mortgage Pool  (together  with any payments  under any letter of
        credit,   "Insurance   Proceeds")  or  proceeds  from  any   alternative
        arrangements  established in lieu of any such insurance and described in
        the applicable Prospectus Supplement,  other than proceeds to be applied
        to the restoration of the related  property or released to the Mortgagor
        in accordance  with the Servicer's  normal  servicing  procedures  (such
        amounts,  net of  related  unreimbursed  expenses  and  advances  of the
        Servicer, "Net Liquidation Proceeds");

              (iv) any Buydown Funds (and, if  applicable,  investment  earnings
        thereon) required to be paid to Securityholders, as described below;

              (v)  all  proceeds  of any  Mortgage  Loan in  such  Trust  Estate
        purchased  (or,  in  the  case  of  a   substitution,   certain  amounts
        representing a principal  adjustment) by the Servicer,  the Sponsor, any
        Sub-Servicer  or Originator or any other person pursuant to the terms of
        the   Pooling   and   Servicing    Agreement.    See   "Mortgage    Loan
        Program--Representations  by  Originators,"  "--Assignment  of  Mortgage
        Loans" above;

              (vi) any  amounts  required  to be  deposited  by the  Servicer in
        connection  with  losses  realized on  investments  of funds held in the
        Principal and Interest Account, as described below;


                                       43
<PAGE>
<PAGE>

              (vii) any amounts  required to be deposited in connection with the
        liquidation of the related Trust; and

              (viii)  any   amounts   required  to  be   transferred   from  the
        Distribution Account to the Principal and Interest Account.

        In addition to the  Principal  and Interest  Account,  the Sponsor shall
cause to be established  and the Trustee will maintain,  at the corporate  trust
office of the  Trustee,  in the name of the Trust for the benefit of the holders
of each series of Securities, an account for the disbursement of payments on the
Mortgage  Loans  evidenced  by each  series  of  Securities  (the  "Distribution
Account").  The Principal and Interest Account and the Distribution Account each
must be  maintained  with a Designated  Depository  Institution.  A  "Designated
Depository Institution" is an institution whose deposits are insured by the Bank
Insurance  Fund or the  Savings  Association  Insurance  Fund of the  FDIC,  the
long-term  deposits of which have a rating  satisfactory  to the Rating Agencies
and the related Credit Enhancer, if any, and which is any of the following:  (i)
a federal savings and loan association  duly organized,  validly existing and in
good  standing  under  the  federal  banking  laws,  (ii)  an  institution  duly
organized,  validly  existing and in good standing under the applicable  banking
laws of any state, (iii) a national banking association duly organized,  validly
existing and in good standing under the federal  banking laws,  (iv) a principal
subsidiary of a bank holding company,  or (v) approved in writing by the related
Credit  Enhancer,  if any,  each  Rating  Agency  and,  in each  case  acting or
designated by the Servicer as the depository  institution  for the Principal and
Interest Account;  provided,  however,  that any such institution or association
will  generally  be required to have  combined  capital,  surplus and  undivided
profits of at least $100,000,000.  Notwithstanding the foregoing,  the Principal
and  Interest  Account  may be  held by an  institution  otherwise  meeting  the
preceding  requirements except that the only applicable rating requirement shall
be that the unsecured and  uncollateralized  debt  obligations  thereof shall be
rated at a level satisfactory to one or more Rating Agencies if such institution
has  trust  powers  and  the  Principal  and  Interest  Account  is held by such
institution  in its  trust  capacity  and not in its  commercial  capacity.  The
Distribution  Account,  the  Principal and Interest  Account and other  accounts
described in the related Prospectus  Supplement are collectively  referred to as
"Accounts."  All  funds  in the  Distribution  Account  shall  be  invested  and
reinvested by the Trustee for the benefit of the Securityholders and the related
Credit  Enhancer,  if any,  as  directed  by the  Servicer,  in certain  defined
obligations set forth in the related Pooling and Servicing Agreement  ("Eligible
Investments").  The Principal and Interest Account may contain funds relating to
more  than one  series  of  Securities  as well as  payments  received  on other
mortgage loans  serviced or master  serviced by it that have been deposited into
the  Principal  and Interest  Account.  All funds in the  Principal and Interest
Account will be required to be held (i) uninvested,  up to limits insured by the
FDIC or (ii) invested in Eligible Investments.  The Servicer will be entitled to
any  interest  or other  income or gain  realized  with  respect to the funds on
deposit in the Principal and Interest Account.

        To the extent that the ratings,  if any,  then assigned to the unsecured
debt of the Servicer or of the Servicer's  corporate  parent and satisfactory to
the Rating  Agencies,  the Servicer may be permitted to co-mingle  Mortgage Loan
payments and collections with the Servicer's  general funds rather than required
to deposit such amounts into a segregated Principal and Interest Account.

        Unless otherwise specified in the related Prospectus Supplement,  on the
day seven days preceding each Payment Date (the "Remittance Date"), the Servicer
will withdraw  from the Principal and Interest  Account and remit to the Trustee
for deposit in the applicable  Distribution  Account,  in immediately  available
funds, the amount to be distributed therefrom to Securityholders on such Payment
Date.  The Servicer will remit to the Trustee for deposit into the  Distribution
Account the amount of any  advances  made by the  Servicer as  described  herein
under  "--Advances,"  any amounts required to be transferred to the Distribution
Account from a Reserve Fund, as described under "Credit  Enhancement" below, any
amounts  required  to be paid by the  Servicer  out of its own  funds due to the
operation  of a  deductible  clause  in any  blanket  policy  maintained  by the
Servicer to cover hazard losses on the Mortgage Loans as described under "Hazard
Insurance;  Claims  Thereunder--Hazard  Insurance  Policies" below and any other
amounts  as  specifically  set  forth  in  the  related  Pooling  and  Servicing
Agreement.  The Trustee will cause all  payments  received by it from any Credit
Enhancer to be deposited in the Distribution  Account not later than the related
Payment Date.


                                       44
<PAGE>
<PAGE>

        Unless otherwise  specified in the related  Prospectus  Supplement,  the
portion of any payment  received by the  Servicer in respect of a Mortgage  Loan
that is allocable  to the  Originator's  Retained  Yield  generally  will not be
deposited into the Principal and Interest Account,  but will not be paid over to
the parties  entitled  thereto as provided in the related  Pooling and Servicing
Agreement.

        Funds on deposit in the Principal and Interest  Account  attributable to
Mortgage  Loans  underlying a series of  Securities  may be invested in Eligible
Investments  maturing in general not later than the business day  preceding  the
next  Payment  Date.  Unless  otherwise  specified  in  the  related  Prospectus
Supplement,  all income and gain realized from any such  investment  will be for
the  account  of the  Servicer.  Funds on deposit  in the  related  Distribution
Account may be invested in Eligible Investments  maturing,  in general, no later
than the business day preceding the next Payment Date.

        With  respect to each  Buydown  Mortgage  Loan,  the  Sub-Servicer  will
deposit the related  Buydown Funds provided to it in a Buydown Account that will
comply with the  requirements  set forth herein with respect to a  Sub-Servicing
Account.  Unless otherwise specified in the related Prospectus  Supplement,  the
terms of all Buydown  Mortgage  Loans  provide for the  contribution  of Buydown
Funds in an amount  equal to or  exceeding  either (i) the total  payments to be
made  from such  funds  pursuant  to the  related  buydown  plan or (ii) if such
Buydown Funds are to be deposited on a discounted  basis, that amount of Buydown
Funds which, together with investment earnings thereon at a rate as set forth by
the Sponsor from time to time,  will support the scheduled level of payments due
under the Buydown  Mortgage  Loan.  Neither the Servicer nor the Sponsor will be
obligated  to add to any such  discounted  Buydown  Funds  any of its own  funds
should investment earnings prove insufficient to maintain the scheduled level of
payments.  To the extent that any such insufficiency is not recoverable from the
Mortgagor or, in an appropriate case, from the related Originator or the related
SubServicer,  distributions to Securityholders may be affected.  With respect to
each Buydown  Mortgage  Loan,  the  Sub-Servicer  will withdraw from the Buydown
Account  and  remit to the  Servicer  on or  before  the date  specified  in the
Sub-Servicing Agreement described above the amount, if any, of the Buydown Funds
(and, if applicable, investment earnings thereon) for each Buydown Mortgage Loan
that,  when added to the amount due from the Mortgagor on such Buydown  Mortgage
Loan, equals the full monthly payment which would be due on the Buydown Mortgage
Loan if it were not subject to the buydown plan.

        If the  Mortgagor on a Buydown  Mortgage Loan prepays such Mortgage Loan
in its entirety during the Buydown Period,  the Sub-Servicer  will withdraw from
the Buydown Account and remit to the Mortgagor or such other designated party in
accordance  with the related  buydown  plan any Buydown  Funds  remaining in the
Buydown  Account.  If a  prepayment  by a Mortgagor  during the  Buydown  Period
together with Buydown Funds will result in full prepayment of a Buydown Mortgage
Loan, the  Sub-Servicer  will generally be required to withdraw from the Buydown
Account and remit to the  Servicer  the Buydown  Funds and  investment  earnings
thereon, if any, which together with such prepayment will result in a prepayment
in full;  provided that Buydown Funds may not be available to cover a prepayment
under  certain  Mortgage  Loan  programs.  Any Buydown  Funds so remitted to the
Servicer in connection  with a prepayment  described in the  preceding  sentence
will be deemed to reduce the amount  that  would be  required  to be paid by the
Mortgagor to repay fully the related Mortgage Loan if the Mortgage Loan were not
subject to the buydown plan.  Any investment  earnings  remaining in the Buydown
Account after  prepayment  or after  termination  of the Buydown  Period will be
remitted to the related Mortgagor or such other designated party pursuant to the
agreement relating to each Buydown Mortgage Loan (the "Buydown  Agreement").  If
the  Mortgagor  defaults  during the Buydown  Period  with  respect to a Buydown
Mortgage Loan and the property  securing  such Buydown  Mortgage Loan is sold in
liquidation (either by the Servicer,  the Primary Insurer, the insurer under the
mortgage pool insurance  policy (the "Pool Insurer") or any other insurer),  the
Sub-Servicer  will be required to withdraw from the Buydown  Account the Buydown
Funds and all  investment  earnings  thereon,  if any, and remit the same to the
Servicer or, if instructed by the Servicer,  pay the same to the primary insurer
or  the  Pool  Insurer,  as the  case  may  be,  if the  Mortgaged  Property  is
transferred  to such insurer and such  insurer pays all of the loss  incurred in
respect of such default.



                                       45
<PAGE>
<PAGE>

WITHDRAWALS FROM THE PRINCIPAL AND INTEREST ACCOUNT

        The Servicer may, from time to time, make withdrawals from the Principal
and Interest  Account for certain  purposes,  as  specifically  set forth in the
related  Pooling and  Servicing  Agreement,  which  generally  will  include the
following except as otherwise provided therein:

              (i) to effect the timely  remittance to the Trustee for deposit to
        the  Distribution  Account in the amounts and in the manner  provided in
        the Pooling and  Servicing  Agreement  and  described in  "-Payments  on
        Mortgage Loans; Deposits to Distribution Account" above;

              (ii) to  reimburse  itself  or any  Sub-Servicer  for  Delinquency
        Advances and  Servicing  Advances as to any Mortgaged  Property,  out of
        late payments or collections  on the related  Mortgage Loan with respect
        to which such Delinquency Advances or Servicing Advances were made;

              (iii) to withdraw investment earnings on amounts on deposit in the
        Principal and Interest Account;

              (iv) to pay the Sponsor or their  assignees all amounts  allocable
        to the Originator's  Retained Yield out of collections or payments which
        represent interest on each Mortgage Loan (including any Mortgage Loan as
        to which title to the underlying Mortgaged Property was acquired);

              (v) to withdraw  amounts that have been deposited in the Principal
        and Interest Account in error;

              (vi) to clear and terminate the Principal and Interest  Account in
        connection  with the  termination  of the Trust  Estate  pursuant to the
        Pooling  and  Servicing  Agreement,  as  described  in "The  Pooling and
        Servicing Agreement--Termination, Retirement of Securities;" and

              (vii) to invest in Eligible Investments.


DISTRIBUTIONS

        Beginning on the Payment Date in the month  following  the month (or, in
the case of quarterly-pay  Securities,  the third month following such month and
each third month thereafter or, in the case of semiannually-pay  Securities, the
sixth month  following such month and each sixth month  thereafter) in which the
Cut-Off  Date  occurs  (or such  other  date as may be set forth in the  related
Prospectus  Supplement) for a series of Securities,  distributions  of principal
and interest (or, where applicable,  of principal only or interest only) on each
class of  Securities  entitled  thereto  will be made either by the Trustee or a
paying agent appointed by the Trustee (the "Paying  Agent"),  to the persons who
are registered as Securityholders at the close of business on the Record Date in
proportion to their respective Percentage Interests.  Unless otherwise specified
in the related Prospectus  Supplement,  interest that accrues and is not payable
on a class of Securities will be added to the principal balance of each Security
of such class in proportion to its Percentage Interest. The undivided percentage
interest (the "Percentage  Interest")  represented by a Security of a particular
class will be equal to the percentage obtained by dividing the initial principal
balance or notional  amount of such Security by the aggregate  initial amount or
notional balance of all the Securities of such class. Distributions will be made
in immediately available funds (by wire transfer or otherwise) to the account of
a  Securityholder  at a bank  or  other  entity  having  appropriate  facilities
therefor,  if such  Securityholder  has so  notified  the  Trustee or the Paying
Agent,  as the case may be, and the applicable  Pooling and Servicing  Agreement
provides  for such form of  payment,  or by check  mailed to the  address of the
person  entitled  thereto  as it  appears on the  Security  Register;  provided,
however, that the final distribution in retirement of the Securities (other than
any Book-Entry  Securities) will be made only upon presentation and surrender of
the Securities at the office or agency of the Trustee specified in the notice to
Securityholders of such final distribution.


                                       46
<PAGE>
<PAGE>

PRINCIPAL AND INTEREST ON THE SECURITIES

        The method of determining, and the amount of, distributions of principal
and interest (or,  where  applicable,  of principal  only or interest only) on a
particular  series of  Securities  will be described  in the related  Prospectus
Supplement.  Each  class of  Securities  (other  than  certain  classes of Strip
Securities)  may bear interest at a different  interest rate (the  "Pass-Through
Rate"),  which  may be a fixed or  adjustable  Pass-Through  Rate.  The  related
Prospectus  Supplement will specify the Pass-Through  Rate for each class, or in
the case of an adjustable  Pass-Through Rate, the initial  Pass-Through Rate and
the method for determining the Pass-Through Rate. Unless otherwise  specified in
the related Prospectus Supplement, interest on the Securities will be calculated
on the basis of a 360-day year consisting of twelve 30-day months.

        On each  Payment  Date for a series  of  Securities,  the  Trustee  will
distribute or cause the Paying Agent to distribute,  as the case may be, to each
holder of record on the Record Date of a class of Securities, an amount equal to
the  Percentage  Interest  represented  by the  Security  held  by  such  holder
multiplied by such class'  Distribution  Amount.  The Distribution  Amount for a
class of  Securities  for any Payment Date will be the  portion,  if any, of the
principal  distribution amount (as defined in the related Prospectus Supplement)
allocable  to such class for such  Payment  Date,  as  described  in the related
Prospectus  Supplement,  plus, if such class is entitled to payments of interest
on such Payment Date, the interest accrued at the applicable  Pass-Through  Rate
on the principal  balance or notional  amount of such class, as specified in the
applicable  Prospectus  Supplement,  less  (unless  otherwise  specified  in the
Prospectus  Supplement)  the  amount  of  any  Deferred  Interest  added  to the
principal balance of the Mortgage Loans and/or the outstanding balance of one or
more  classes  of  Securities  on the  related  Due Date and any other  interest
shortfalls allocable to Securityholders which are not covered by advances or the
applicable Credit Enhancement,  in each case in such amount that is allocated to
such class on the basis set forth in the Prospectus Supplement.

        As may be described in the related  Prospectus  Supplement,  the related
Pooling  and  Servicing  Agreement  may  provide  that all or a  portion  of the
principal  collected  on or with  respect to the related  Mortgage  Loans may be
applied by the related Trustee to the  acquisition of additional  Mortgage Loans
during a specified  period  (rather  than used to fund  payments of principal to
Securityholders  during such period) with the result that the related securities
will possess an interest-only  period,  also commonly referred to as a revolving
period, which will be followed by an amortization period. Any such interest-only
or revolving  period may, upon the  occurrence of certain events to be described
in  the  related  Prospectus  Supplement,  terminate  prior  to  the  end of the
specified  period and result in the earlier than  expected  amortization  of the
related Securities.

        In  addition,  and  as  may  be  described  in  the  related  Prospectus
Supplement,  the related Pooling and Servicing Agreement may provide that all or
a portion of such  collected  principal may be retained by the Trustee (and held
in certain  temporary  investments,  including  Mortgage  Loans) for a specified
period prior to being used to fund payments of principal to Securityholders.

        In the case of a series of Securities  that includes two or more classes
of Securities,  the timing,  sequential order,  priority of payment or amount of
distributions  in respect of  principal,  and any  schedule  or formula or other
provisions  applicable to the  determination  thereof  (including  distributions
among multiple classes of Senior  Securities or Subordinate  Securities) of each
such  class  shall  be  as  provided  in  the  related  Prospectus   Supplement.
Distributions in respect of principal of any class of Securities will be made on
a pro rata basis among all of the Securities of such class.

        Except as  otherwise  provided  in the  related  Pooling  and  Servicing
Agreement, on or prior to the third business day next preceding the Payment Date
(or such earlier day as shall be agreed by the related Credit Enhancer,  if any,
and the Trustee) of the month of distribution (the  "Determination  Date"),  the
Trustee  will  determine  the amounts of principal  and  interest  which will be
passed through to Securityholders on the immediately succeeding Payment Date. If
the amount in the Distribution Account is insufficient to cover the amount to be
passed  through to  Securityholders,  the Trustee will be required to notify the
related Credit Enhancer,  if any,  pursuant to the related Pooling and Servicing
Agreement for the purpose of funding such deficiency.




                                       47
<PAGE>
<PAGE>

ADVANCES

        Unless otherwise  specified in the related  Prospectus  Supplement,  the
Servicer will be required,  not later than each Remittance Date, to deposit into
the  Principal  and Interest  Account an amount equal to the sum of the interest
portions (net of the Servicing Fees and the  Originators'  Retained  Yield) due,
but not collected,  with respect to delinquent  Mortgage Loans directly serviced
by the Servicer  during the prior  Remittance  Period,  but only if, in its good
faith business judgment,  the Servicer believes that such amount will ultimately
be recovered from the related  Mortgage Loan. As may be described in the related
Prospectus  Supplement,  the Servicer may also be required to advance delinquent
payments of principal.  Any such amounts so advanced are "Delinquency Advances".
The Servicer  will be permitted to fund its payment of  Delinquency  Advances on
any  Remittance  Date from  collections  on any Mortgage  Loan  deposited to the
Principal and Interest Account  subsequent to the related Remittance Period, and
will be required to deposit into the Principal and Interest Account with respect
thereto (i) collections  from the Mortgagor whose  delinquency  gave rise to the
shortfall  which resulted in such  Delinquency  Advance and (ii) Net Liquidation
Proceeds  recovered on account of the related Mortgage Loan to the extent of the
amount of aggregate  Delinquency Advances related thereto. A SubServicer will be
permitted  to fund its  payment  of  Delinquency  Advances  as set  forth in the
related SubServicing Agreement.

        A Mortgage Loan is  "delinquent"  if any payment due thereon is not made
by the close of business on the day such payment is scheduled to be due.

        Unless otherwise specified in the related Prospectus  Supplement,  on or
prior to each  Remittance  Date, the Servicer will be required to deposit in the
Principal and Interest Account with respect to any full prepayment received on a
Mortgage Loan directly  serviced by the Servicer  during the related  Remittance
Period out of its own funds  without  any right of  reimbursement  therefor,  an
amount  equal to the  difference  between (x) 30 days'  interest at the Mortgage
Loan's Mortgage Rate (less the related Base Servicing Fees and the  Originators'
Retained Yield, if any) on the principal balance of such Mortgage Loan as of the
first day of the related  Remittance Period and (y) to the extent not previously
advanced,  the interest  (less the Servicing Fee and the  Originators'  Retained
Yield,  if any) paid by the  Mortgagor  with respect to the Mortgage Loan during
such  Remittance  Period (any such amount  paid by the  Servicer,  "Compensating
Interest"). The Servicer shall not be required to pay Compensating Interest with
respect to any Remittance Period in an amount in excess of the aggregate related
Base  Servicing Fees received by the Servicer with respect to all Mortgage Loans
directly serviced by such Servicer for such Remittance Period.

        The  Servicer  will be  required  to pay all "out of  pocket"  costs and
expenses incurred in the performance of its servicing  obligations,  but only to
the extent that the Servicer reasonably believes that such amounts will increase
Net Liquidation  Proceeds on the related Mortgage Loan. Each such amount so paid
will  constitute a  "Servicing  Advance".  The  Servicer  may recover  Servicing
Advances to the extent  permitted by the Mortgage  Loans or, if not  theretofore
recovered  from the Mortgagor on whose behalf such  Servicing  Advance was made,
from Liquidation  Proceeds realized upon the liquidation of the related Mortgage
Loan or, in  certain  cases,  from  excess  cash flow  otherwise  payable to the
holders of the related Equity Securities.

        Notwithstanding the foregoing,  if the Servicer exercises its option, if
any, to purchase the assets of a Trust  Estate as  described  under "The Pooling
and Servicing  Agreement--Termination;  Retirement  of  Securities"  below,  the
Servicer  will be  deemed  to have  been  reimbursed  for all  related  advances
previously  made by it and not  theretofore  reimbursed  to it.  The  Servicer's
obligation to make advances may be supported by Credit  Enhancement as described
in the related Pooling and Servicing  Agreement.  In the event that the provider
of such support is downgraded  by a Rating Agency rating the related  Securities
or if the collateral  supporting such obligation is not performing or is removed
pursuant  to the terms of any  agreement  described  in the  related  Prospectus
Supplement, the Securities may also be downgraded.


                                       48
<PAGE>
<PAGE>

REPORTS TO SECURITYHOLDERS

        With each  distribution  to  Securityholders  of a particular  class the
Trustee  will  forward or cause to be forwarded to each holder of record of such
class of Securities a statement or statements  with respect to the related Trust
setting forth the information  specifically described in the related Pooling and
Servicing  Agreement,  which  generally will include the following as applicable
except as otherwise provided therein:

              (i) the amount of the  distribution  with respect to each class of
        Securities;

              (ii) the  amount  of such  distribution  allocable  to  principal,
        separately  identifying the aggregate amount of any prepayments or other
        recoveries of principal included therein;

              (iii) the amount of such distribution allocable to interest;

              (iv) the aggregate unpaid Principal  Balance of the Mortgage Loans
        after  giving  effect to the  distribution  of principal on such Payment
        Date;

              (v) with respect to a series  consisting  of two or more  classes,
        the outstanding principal balance or notional amount of each class after
        giving effect to the distribution of principal on such Payment Date;

              (vi) the amount of coverage  under any letter of credit,  mortgage
        pool  insurance  policy  or other  form of Credit  Enhancement  covering
        default risk as of the close of business on the applicable Determination
        Date and a description of any Credit Enhancement substituted therefor;

              (vii)  information  furnished  by the Sponsor  pursuant to section
        6049(d)(7)(C) of the Code and the regulations  promulgated thereunder to
        assist Securityholders in computing their market discount;

              (viii) the total of any Substitution Amounts and any Loan Purchase
        Price amounts included in such distribution; and

              (ix) a number  with  respect to each  class  (the  "Pool  Factor")
        computed by dividing the  principal  balance of all  Securities  in such
        class (after giving effect to any  distribution  of principal to be made
        on  such  Payment  Date)  by  the  original  principal  balance  of  the
        Securities of such class on the Closing Date.

        Items (i)  through  (iii)  above  shall,  with  respect to each class of
Securities,  be  presented  on  the  basis  of a  certificate  having  a  $1,000
denomination.  In  addition,  by January 31 of each  calendar  year during which
Securities  are  outstanding,  the  Trustee  shall  furnish  a  report  to  each
Securityholder at any time during each calendar year as to the aggregate amounts
reported pursuant to (i), (ii) and (iii) with respect to the Securities for such
calendar year. If a class of Securities are in book-entry  form, DTC will supply
such reports to the Securityholders in accordance with its procedures.

        In  addition,  on each Payment Date the Trustee will forward or cause to
be forwarded additional information, as of the close of business on the last day
of the prior  calendar  month,  as more  specifically  described  in the related
Pooling and Servicing  Agreement,  which generally will include the following as
applicable except as otherwise provided therein:

              (i) the total number of Mortgage Loans and the aggregate principal
        balances  thereof,  together with the number,  percentage  (based on the
        then-outstanding principal balances) and aggregate principal balances of
        Mortgage Loans (a) 30-59 days delinquent,  (b) 60-89 days delinquent and
        (c) 90 or more days delinquent;


                                       49
<PAGE>
<PAGE>

              (ii)  the  number,   percentage  (based  on  the  then-outstanding
        principal balances),  aggregate Mortgage Loan balances and status of all
        Mortgage Loans in foreclosure proceedings (and whether any such Mortgage
        Loans  are  also  included  in any of the  statistics  described  in the
        foregoing clause (i));

              (iii)  the  number,  percentage  (based  on  the  then-outstanding
        principal balances) and aggregate Mortgage Loan balances of all Mortgage
        Loans relating to Mortgagors in bankruptcy  proceedings (and whether any
        such Mortgage Loans are also included in any of the statistics described
        in the foregoing clause (i));

              (iv)  the  number,   percentage  (based  on  the  then-outstanding
        principal balances) and aggregate Mortgage Loan balances of all Mortgage
        Loans  relating to the status of any  Mortgaged  Properties  as to which
        title has been  taken in the name of, or on behalf of the  Trustee  (and
        whether  any  such  Mortgage  Loans  are  also  included  in  any of the
        statistics described in the foregoing clause (i)); and

              (v) the book value of any real estate acquired through foreclosure
        or grant of a deed in lieu of foreclosure.

COLLECTION AND OTHER SERVICING PROCEDURES

        Acting directly or through one or more  Sub-Servicers as provided in the
related Pooling and Servicing  Agreement,  the Servicer,  is required to service
and administer  the Mortgage Loans in accordance  with the Pooling and Servicing
Agreement and with reasonable care, and using that degree of skill and attention
that the Servicer  exercises  with respect to comparable  mortgage loans that it
services for itself or others.

        The  duties  of the  Servicer  include  collecting  and  posting  of all
payments,  responding to inquiries of  Mortgagors or by federal,  state or local
government  authorities  with  respect  to  the  Mortgage  Loans,  investigating
delinquencies,  reporting tax  information to Mortgagors in accordance  with its
customary  practices and accounting for collections  and furnishing  monthly and
annual  statements  to the  Trustee  with  respect to  distributions  and making
Delinquency  Advances  and  Servicing  Advances to the extent  described  in the
related Prospectus Supplement.  The Servicer is required to follow its customary
standards, policies and procedures in performing its duties as Servicer.

        The Servicer (i) is authorized and empowered to execute and deliver,  on
behalf of itself,  the  Securityholders  and the Trustee or any of them, any and
all instruments of satisfaction or  cancellation,  or of partial or full release
or discharge and all other comparable instruments,  with respect to the Mortgage
Loans and with respect to the related Mortgaged Properties;  (ii) may consent to
any  modification  of the  terms  of any Note not  expressly  prohibited  by the
Pooling and Servicing  Agreement if the effect of any such modification (x) will
not  materially  and  adversely  affect the  security  afforded  by the  related
Mortgaged Property or the timing of receipt of any payments required  thereunder
(in each case other than as  permitted  by the  related  Pooling  and  Servicing
Agreement);  and (y) will not cause a Trust  which is a REMIC to fail to qualify
as a REMIC.

        The related Pooling and Servicing Agreement will require the Servicer to
follow such  collection  procedures as it follows from time to time with respect
to mortgage loans in its servicing portfolio that are comparable to the Mortgage
Loans;  provided  that the  Servicer  is  required  always  at  least to  follow
collection  procedures that are consistent with or better than standard industry
practices.  The Servicer may in its discretion  (i) waive any  assumption  fees,
late payment  charges,  charges for checks returned for  insufficient  funds, if
any, or the fees which may be collected in the ordinary  course of servicing the
Mortgage  Loans,  (ii) if a  Mortgagor  is in  default or about to be in default
because of a  Mortgagor's  financial  condition,  arrange  with the  Mortgagor a
schedule  for the payment of  delinquent  payments  due on the related  Mortgage
Loan;  provided,  however,  the  Servicer  shall  generally  not be permitted to
reschedule  the payment of delinquent  payments more than one time in any twelve
consecutive  months with respect to any  Mortgagor  or (iii) modify  payments of
monthly  principal  and interest on any Mortgage  Loan  becoming  subject to the
terms of the Relief Act in accordance  with the Servicer's  general  policies of
the comparable mortgage loans subject to such Relief Act.


                                       50
<PAGE>
<PAGE>

        When a Mortgaged Property (other than Manufactured  Housing or Mortgaged
Property  subject  to an ARM  Loan) has been or is about to be  conveyed  by the
Mortgagor, the Servicer will be required, to the extent it has knowledge of such
conveyance or prospective  conveyance,  to exercise its rights to accelerate the
maturity of the related Mortgage Loan under any  "due-on-sale"  clause contained
in the related Mortgage or Note; provided,  however,  that the Servicer will not
be required to exercise any such right if (i) the  "due-on-sale"  clause, in the
reasonable  belief of the Servicer,  is not enforceable  under applicable law or
(ii) the  Servicer  reasonably  believes  that to  permit an  assumption  of the
Mortgage  Loan  would not  materially  and  adversely  affect the  interests  of
Securityholders or the related Credit Enhancer or jeopardize  coverage under any
primary insurance policy or applicable Credit Enhancement arrangements.  In such
event,   the  Servicer  will  be  required  to  enter  into  an  assumption  and
modification  agreement with the person to whom such Mortgaged Property has been
or is about to be conveyed,  pursuant to which such person  becomes liable under
the  Mortgage  Note and,  unless  prohibited  by  applicable  law or the related
documents,  the  Mortgagor  remains  liable  thereon.  If the  foregoing  is not
permitted under  applicable law, the Servicer will be authorized to enter into a
substitution  of liability  agreement  with such  person,  pursuant to which the
original  Mortgagor is released from liability and such person is substituted as
Mortgagor  and becomes  liable  under the Mortgage  Note.  The assumed loan must
conform in all respects to the requirements,  representations  and warranties of
the Pooling and Servicing Agreement.

        An ARM Loan may be  assumed  if such ARM Loan is by its terms  assumable
and if, in the  reasonable  judgment of the  Servicer or the  Sub-Servicer,  the
proposed transferee of the related Mortgaged Property establishes its ability to
repay the loan and the  security  for such ARM Loan would not be impaired by the
assumption.  If a Mortgagor  transfers the Mortgaged  Property subject to an ARM
Loan without  consent,  such ARM Loan may be declared  due and payable.  Any fee
collected by the Servicer or  Sub-Servicer  for entering  into an  assumption or
substitution  of  liability  agreement  will  be  retained  by the  Servicer  or
Sub-Servicer as additional servicing  compensation unless otherwise set forth in
the related Prospectus Supplement.  See "Certain Legal Aspects of Mortgage Loans
and Related Matters--Enforceability of Certain Provisions" herein.

        The  Servicer  will  have the  right  under the  Pooling  and  Servicing
Agreement to approve  applications of Mortgagors seeking consent for (i) partial
releases  of  Mortgages,  (ii)  alterations  and (iii)  removal,  demolition  or
division of Mortgaged Properties.  No application for consent may be approved by
the  Servicer  unless:  (i) the  provisions  of the  related  Mortgage  Note and
Mortgage  have been  complied  with;  (ii) the  credit  profile  of the  related
Mortgage Loan after any release is consistent with the  underwriting  guidelines
then  applicable  to such  Mortgage  Loan;  and (iii) the lien  priority  of the
related Mortgage is not reduced.

REALIZATION UPON DEFAULTED MORTGAGE LOANS

        The Servicer  shall  foreclose upon or otherwise  comparably  effect the
ownership of Mortgaged  Properties  relating to defaulted  Mortgage  Loans as to
which no  satisfactory  arrangements  can be made for  collection  of delinquent
payments  and which the  Servicer  has not  purchased  pursuant  to the  related
Pooling and Servicing  Agreement  (such  Mortgage  Loans,  "REO  Property").  In
connection  with  such  foreclosure  or other  conversion,  the  Servicer  shall
exercise  such of the rights and powers vested in it, and use the same degree of
care and skill in their  exercise  or use,  as prudent  mortgage  lenders  would
exercise or use under the  circumstances  in the  conduct of their own  affairs,
including,  but not limited to,  making  Servicing  Advances  for the payment of
taxes, amounts due with respect to Senior Liens, and insurance premiums.  Unless
otherwise provided in the related Prospectus Supplement, the Servicer shall sell
any REO Property within 23 months of its  acquisition by the Trust.  The Pooling
and  Servicing  Agreements  generally  will permit the Servicer to cease further
collection and foreclosure  activity if the Servicer reasonably  determines that
such  further  activity  would not  increase  collections  or  recoveries  to be
received by the related  Trust with  respect to the related  Mortgage  Loan.  In
addition, any required advancing may be permitted to cease at this point.

        Notwithstanding the generality of the foregoing provisions, the Servicer
will be required to manage, conserve,  protect and operate each REO Property for
the Securityholders solely for the purpose of its prompt disposition and sale as
"foreclosure  property" within the meaning of Section  860G(a)(8) of the Code or
result in the receipt by the Trust of any  "income  from  non-permitted  assets"
within the meaning of Section  860F(a)(2)(B) of the Code or any "net income from
foreclosure  property" which is subject to taxation under the REMIC


                                       51
<PAGE>
<PAGE>


Provisions.  Pursuant to its  efforts to sell such REO  Property,  the  Servicer
shall either  itself or through an agent  selected by the  Servicer  protect and
conserve such REO Property in the same manner and to such extent as is customary
in the  locality  where such REO  Property is located  and may,  incident to its
conservation  and protection of the interests of the  Securityholders,  rent the
same, or any part thereof,  as the Servicer  deems to be in the best interest of
the Securityholders  for the period prior to the sale of such REO Property.  The
Servicer  shall take into  account the  existence of any  hazardous  substances,
hazardous wastes or solid wastes, as such terms are defined in the Comprehensive
Environmental Response Compensation and Liability Act, the Resource Conservation
and  Recovery  Act of 1976,  or  other  federal,  state  or local  environmental
legislation, on a Mortgaged Property in determining whether to foreclose upon or
otherwise comparably convert the ownership of such Mortgaged Property.

        The Servicer shall  determine,  with respect to each defaulted  Mortgage
Loan, when it has recovered, whether through trustee's sale, foreclosure sale or
otherwise,  all  amounts  it  expects  to  recover  from or on  account  of such
defaulted Mortgage Loan,  whereupon such Mortgage Loan shall become a Liquidated
Mortgage  Loan. A Mortgage  Loan which is  "charged-off",  i.e., as to which the
Servicer ceases further collection and/or foreclosure  activity as a result of a
determination  that  such  further  actions  will not  increase  collections  or
recoveries to be received by the related  Trust is also a  "Liquidated  Mortgage
Loan".

        If a loss is realized on a defaulted  Mortgage Loan or REO Property upon
the final  liquidation  thereof  that is not covered by any  applicable  form of
Credit Enhancement or other insurance,  the Securityholders will bear such loss.
However, if a gain results from the final liquidation of an REO Property that is
not required by law to be remitted to the related  Mortgagor,  the Servicer will
be entitled to retain such gain as additional servicing  compensation unless the
related  Prospectus  Supplement  provides  otherwise.  For a description  of the
Servicer's  obligations  to maintain and make claims under  applicable  forms of
Credit   Enhancement  and  insurance   relating  to  the  Mortgage  Loans,   see
"Description of Credit  Enhancement" and "Hazard  Insurance;  Claims Thereunder;
Hazard Insurance Policies."


                                  SUBORDINATION

        A  Senior/Subordinate  Series of Securities  will consist of one or more
classes of Senior Securities and one or more classes of Subordinate  Securities,
as specified in the related Prospectus Supplement. Unless otherwise specified in
the related  Prospectus  Supplement,  only the Senior Securities will be offered
hereby.  Subordination of the Subordinate  Securities of any  Senior/Subordinate
Series  of  Securities  will be  effected  by the  following  method,  unless an
alternative  method  is  specified  in the  related  Prospectus  Supplement.  In
addition, certain classes of Senior (or Subordinate) Securities may be senior to
other classes of Senior (or Subordinate) Securities, as specified in the related
Prospectus  Supplement,  in which case the following  discussion is qualified in
its entirety by reference to the related  Prospectus  Supplement with respect to
the various  priorities and other rights as among the various  classes of Senior
Securities or Subordinate Securities, as the case may be.

        With respect to any Senior/Subordinate  Series of Securities,  the total
amount  available for  distribution  on each Payment Date, as well as the method
for allocating such amount among the various  classes of Securities  included in
such  series,  will  be as set  forth  in  the  related  Prospectus  Supplement.
Generally,  the amount  available for  contribution  will be allocated  first to
interest on the Senior  Securities of such series,  and then to principal of the
Senior  Securities  up to the amounts  determined  as  specified  in the related
Prospectus Supplement, prior to allocation to the Subordinate Securities of such
series.

        In the event of any Realized Losses (as defined below) on Mortgage Loans
not in excess of the  limitations  described  below,  other  than  Extraordinary
Losses, the rights of the Subordinate  Securityholders to receive  distributions
with  respect to the  Mortgage  Loans will be  subordinate  to the rights of the
Senior Securityholders. With respect to any defaulted Mortgage Loan that becomes
a Liquidated Mortgage Loan, through foreclosure sale, disposition of the related
Mortgaged Property if acquired by deed in lieu of foreclosure,  "charged-off" or
otherwise,  the amount of loss realized,  if any (as more fully described in the
related  Pooling and Servicing  Agreement,  a "Realized  Loss"),  will equal the
portion of the stated  principal  balance  remaining,  after




                                       52
<PAGE>
<PAGE>

application  of all  amounts  recovered  (net  of  amounts  reimbursable  to the
Servicer for related advances and expenses) towards interest and principal owing
on the Mortgage Loan.  With respect to a Mortgage Loan the principal  balance of
which has been reduced in connection with bankruptcy proceedings,  the amount of
such reduction will be treated as a Realized Loss.

        Except as noted  below,  all  Realized  Losses will be  allocated to the
Subordinate  Securities of the related series,  until the Principal  Balance (as
defined in the related  Prospectus  Supplement) of such  Subordinate  Securities
thereof  has been  reduced  to zero.  Any  additional  Realized  Losses  will be
allocated to the Senior  Securities  (or, if such series  includes more than one
class of Senior  Securities,  either on a pro-rata basis among all of the Senior
Securities in proportion to their respective  outstanding  Principal Balances or
as otherwise provided in the related Prospectus Supplement).

        With respect to certain  Realized Losses  resulting from physical damage
to Mortgaged Properties that are generally of the same type as are covered under
a special hazard insurance  policy,  the amount thereof that may be allocated to
the  Subordinate  Securities  of the related  series may be limited to an amount
(the "Special Hazard Amount")  specified in the related  Prospectus  Supplement.
See "Description of Credit  Enhancement-Special  Hazard Insurance  Policies." If
so, any Special  Hazard  Losses in excess of the Special  Hazard  Amount will be
allocated  among all  outstanding  classes of Securities of the related  series,
either on a pro-rata basis in proportion to their outstanding Security Principal
Balances,  regardless of whether any Subordinate  Securities remain outstanding,
or as otherwise  provided in the related Prospectus  Supplement.  The respective
amounts  of  other  specified  types  of  losses  (including  Fraud  Losses  and
Bankruptcy Losses) that may be borne solely by the Subordinate Securities may be
similarly  limited to an amount (with respect to Fraud  Losses,  the "Fraud Loss
Amount" and with respect to Bankruptcy  Losses,  the "Bankruptcy  Loss Amount"),
and the  Subordinate  Securities may provide no coverage with respect to certain
other  specified  types  of  losses,  as  described  in the  related  Prospectus
Supplement,  in which case such losses would be  allocated  on a pro-rata  basis
among all outstanding classes of Securities.

        Any allocation of a Realized Loss (including a Special Hazard Loss) to a
Security in a  Senior/Subordinate  Series will be made by reducing  the Security
Principal Balance thereof as of the Payment Date following the calendar month in
which such Realized Loss was incurred.

        In lieu of the foregoing  provisions,  subordination  may be effected in
the following manner, or in any other manner described in the related Prospectus
Supplement.  The rights of the holders of Subordinate  Securities to receive any
or a specified  portion of distributions  with respect to the Mortgage Loans may
be subordinated to the extent of the amount set forth in the related  Prospectus
Supplement (the "Subordinate  Amount").  As specified in the related  Prospectus
Supplement,  the  Subordinate  Amount may be subject to reduction based upon the
amount of losses borne by the holders of the Subordinate  Securities as a result
of such subordination, a specified schedule or such other method of reduction as
such  Prospectus  Supplement  may  specify.  If  so  specified  in  the  related
Prospectus Supplement,  additional credit support for this form of subordination
may be provided by the  establishment  of a reserve  fund for the benefit of the
holders of the Senior  Securities  (which may, if such Prospectus  Supplement so
provides,  initially be funded by a cash deposit by the  Originator)  into which
certain  distributions  otherwise  allocable  to the holders of the  Subordinate
Securities  may be placed;  such funds would  thereafter  be  available  to cure
shortfalls in distributions to holders of the Senior Securities.


                        DESCRIPTION OF CREDIT ENHANCEMENT

        Unless  otherwise  expressly  provided and  described in the  applicable
Prospectus  Supplement,  each series of  Securities  shall have  credit  support
comprised of one or more of the following components. Each component will have a
monetary  limit and will provide  coverage with respect to Realized  Losses that
are (i) attributable to the Mortgagor's failure to make any payment of principal
or interest as required  under the  Mortgage  Note,  but not  including  Special
Hazard Losses,  Extraordinary  Losses or other losses resulting from damage to a
Mortgaged  Property,  Bankruptcy  Losses  or Fraud  Losses  (any  such  loss,  a
"Defaulted Mortgage Loss"); (ii) of a type generally covered by a special hazard
insurance  policy (as defined  below) (any such loss, a "Special  Hazard





                                       53
<PAGE>
<PAGE>

Loss"); (iii) attributable to certain actions which may be taken by a bankruptcy
court in connection with a Mortgage Loan,  including a reduction by a bankruptcy
court of the principal  balance of or the Mortgage Rate on a Mortgage Loan or an
extension  of its  maturity  (any such  loss,  a  "Bankruptcy  Loss");  and (iv)
incurred  on  defaulted  Mortgage  Loans  as to  which  there  was  fraud in the
origination  of such  Mortgage  Loans (any such loss,  a "Fraud  Loss").  Losses
occasioned by war, civil insurrection,  certain  governmental  actions,  nuclear
reaction and certain  other risks  ("Extraordinary  Losses") will not be covered
unless otherwise  specified.  To the extent that the Credit  Enhancement for any
series of  Securities is exhausted,  the  Securityholders  will bear all further
risks of loss not otherwise insured against.

        As set forth below and in the applicable Prospectus  Supplement,  Credit
Enhancement  may be provided  with respect to one or more classes of a series of
Securities or with respect to the Mortgage  Assets in the related Trust.  Credit
Enhancement may be in the form of (i) the  subordination  of one or more classes
of  Subordinate  Securities to provide  credit support to one or more classes of
Senior Securities as described under "Subordination," (ii) the use of a mortgage
pool insurance policy, special hazard insurance policy, bankruptcy bond, reserve
fund, letter of credit,  financial guaranty insurance policy,  other third party
guarantees,  another  method  of Credit  Enhancement  described  in the  related
Prospectus   Supplement,   or   the   use   of  a   cross-support   feature   or
overcollateralization,  or  (iii)  any  combination  of  the  foregoing.  Unless
otherwise  specified in the Prospectus  Supplement,  any Credit Enhancement will
not  provide  protection  against  all  risks of loss  and  will  not  guarantee
repayment  of the  entire  principal  balance  of the  Securities  and  interest
thereon. If losses occur that exceed the amount covered by Credit Enhancement or
are not  covered by the Credit  Enhancement,  holders of one or more  classes of
Securities will bear their allocable share of deficiencies.  If a form of Credit
Enhancement applies to several classes of Securities,  and if principal payments
equal to the aggregate principal balances of certain classes will be distributed
prior to such  distributions  to the  classes,  the classes  that  receive  such
distributions at a later time are more likely to bear any losses that exceed the
amount covered by Credit Enhancement.

        The amounts and type of Credit  Enhancement  arrangement  as well as the
provider thereof, if applicable,  with respect to each series of Securities will
be set forth in the related Prospectus Supplement. To the extent provided in the
applicable  Prospectus  Supplement and the Pooling and Servicing Agreement,  the
Credit  Enhancement  arrangements  may be  periodically  modified,  reduced  and
substituted  for based on the  aggregate  outstanding  principal  balance of the
Mortgage    Loans    covered    thereby.     See    "Description    of    Credit
Enhancement--Reduction  or Substitution of Credit  Enhancement." If specified in
the  applicable  Prospectus  Supplement,  Credit  Enhancement  for a  series  of
Securities may cover one or more other series of Securities.

        The  descriptions  of any insurance  policies or bonds described in this
Prospectus  or any  Prospectus  Supplement  and the coverage  thereunder  do not
purport to be complete and are  qualified in their  entirety by reference to the
actual forms of such policies, copies of which are available upon request.

        Letter of Credit

        If any component of Credit Enhancement as to any series of Securities is
to be  provided  by a letter of credit  (the  "Letter of  Credit"),  a bank (the
"Letter of Credit  Bank") will deliver to the Trustee an  irrevocable  Letter of
Credit.  The Letter of Credit may provide  direct  coverage  with respect to the
related  Securities  or, if  specified  in the  related  Prospectus  Supplement,
support the  Sponsor' or any other  person's  obligation  pursuant to a Purchase
Obligation  to make certain  payments to the Trustee with respect to one or more
components  of Credit  Enhancement.  The Letter of Credit  Bank,  as well as the
amount  available  under the Letter of Credit with respect to each  component of
Credit Enhancement,  will be specified in the applicable Prospectus  Supplement.
The Letter of Credit will expire on the expiration date set forth in the related
Prospectus Supplement,  unless earlier terminated or extended in accordance with
its terms.  On or before each Payment Date,  either the Letter of Credit Bank or
the Trustee (or other obligor under a Purchase  Obligation)  will be required to
make  the  payments  specified  in  the  related  Prospectus   Supplement  after
notification  from the  Trustee,  to be  deposited  in the related  Distribution
Account, if and to the extent covered, under the applicable Letter of Credit.


                                       54
<PAGE>
<PAGE>

        Mortgage Pool Insurance Policies

        Any mortgage pool insurance  policy  ("Mortgage Pool Insurance  Policy")
obtained by the Sponsor for each related Trust Estate will be issued by the Pool
Insurer named in the related Prospectus Supplement. Each Mortgage Pool Insurance
Policy  will,  subject  to  limitations  specified  in  the  related  Prospectus
Supplement  described below,  cover Defaulted Mortgage Losses in an amount equal
to a percentage specified in the related Prospectus  Supplement (or in a Current
Report on Form 8-K) of the aggregate  principal balance of the Mortgage Loans on
the Cut-Off Date. As set forth under  "Maintenance of Credit  Enhancement,"  the
Servicer will use  reasonable  efforts to maintain the Mortgage  Pool  Insurance
Policy and to present claims thereunder to the Pool Insurer on behalf of itself,
the Trustee and the  Securityholders.  The  Mortgage  Pool  Insurance  Policies,
however, are not blanket policies against loss (typically,  such policies do not
cover Special Hazard Losses,  Fraud Losses and Bankruptcy Losses),  since claims
thereunder may only be made respecting  particular  defaulted Mortgage Loans and
only upon satisfaction of certain conditions  precedent described below due to a
failure to pay irrespective of the reason therefor.

        Special Hazard Insurance Policies

        Any insurance  policy covering  Special Hazard Losses (a "Special Hazard
Insurance  Policy") obtained by the Sponsor for a Trust Estate will be issued by
the insurer  named in the related  Prospectus  Supplement.  Each Special  Hazard
Insurance  Policy  will,  subject  to  limitations   described  in  the  related
Prospectus Supplement,  protect holders of the related series of Securities from
(i) losses due to direct physical damage to a Mortgaged  Property other than any
loss of a type covered by a hazard insurance policy or a flood insurance policy,
if  applicable,  and (ii) losses  from  partial  damage  caused by reason of the
application of the co-insurance  clauses contained in hazard insurance policies.
See "Hazard  Insurance;  Claims  Thereunder." A Special Hazard  Insurance Policy
will not cover  Extraordinary  Losses.  Aggregate  claims under a Special Hazard
Insurance  Policy will be limited to a maximum amount of coverage,  as set forth
in the  related  Prospectus  Supplement  or in a Current  Report on Form 8-K.  A
Special  Hazard  Insurance  Policy will provide that no claim may be paid unless
hazard and, if applicable,  flood insurance on the Mortgaged  Property  securing
the Mortgage Loan has been kept in force and other  protection and  preservation
expenses have been paid by the Servicer.

        Subject  to the  foregoing  limitations,  in  general a  Special  Hazard
Insurance  Policy  will  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 or the Sub-Servicer, the 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 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  at the  Mortgage  Rate to the  date of claim  settlement  and
certain expenses  incurred by the Servicer or the  Sub-Servicer  with respect to
such  property.  If the  property  is  transferred  to a third  party  in a sale
approved  by the issuer of the Special  Hazard  Insurance  Policy (the  "Special
Hazard  Insurer"),  the amount that the Special  Hazard Insurer will pay will be
the  amount  under (ii) above  reduced  by the net  proceeds  of the sale of the
property.

        As  indicated  under  "Description  of  the   Securities--Assignment  of
Mortgage  Loans"  above and to the  extent set forth in the  related  Prospectus
Supplement,  coverage  in  respect  of  Special  Hazard  Losses  for a series of
Securities  may be  provided,  in whole or in part by a type of  special  hazard
instrument  other  than a  Special  Hazard  Insurance  Policy or by means of the
special hazard representation of the Sponsor.

        Bankruptcy Bonds

        In the event of a personal  bankruptcy  of a  Mortgagor,  it is possible
that the bankruptcy  court may establish the value of the Mortgaged  Property of
such Mortgagor at an amount less than the then-outstanding, principal balance of
the Mortgage Loan secured by such Mortgaged Property (a "Deficient  Valuation").
The amount of the secured debt then could be reduced to such value,  and,  thus,
the holder of such  Mortgage  Loan would  become an  unsecured  creditor  to the
extent the outstanding principal balance of such Mortgage Loan




                                       55
<PAGE>
<PAGE>

exceeds the value assigned to the Mortgaged Property by the bankruptcy court. In
addition, certain other modifications of the terms of a Mortgage Loan can result
from a bankruptcy proceeding, including a reduction in the amount of the monthly
payment on the related  Mortgage  Loan or a reduction in the  mortgage  interest
rate  (a  "Debt  Service  Reduction";  Debt  Service  Reductions  and  Deficient
Valuations,  collectively  referred  to  herein  as  "Bankruptcy  Losses").  See
"Certain  Legal  Aspects of Mortgage  Loans and Related  Matters-Anti-Deficiency
Legislation and Other  Limitations on Lenders." Any bankruptcy bond ("Bankruptcy
Bond") to provide  coverage  for  Bankruptcy  Losses for  proceedings  under the
federal  Bankruptcy  Code  obtained by the  Sponsor  for a Trust  Estate will be
issued by an insurer named in the related  Prospectus  Supplement.  The level of
coverage  under  each  Bankruptcy  Bond  will  be set  forth  in the  applicable
Prospectus Supplement or in a Current Report on Form 8-K.

        Reserve Funds

        If so provided in the related  Prospectus  Supplement,  the Sponsor will
deposit  or  cause  to be  deposited  in  an  account  (a  "Reserve  Fund")  any
combination  of cash, one or more  irrevocable  letters of credit or one or more
Eligible  Investments in specified amounts,  amounts otherwise  distributable to
Subordinate Securityholders or the owners of any Originator's Retained Yield, or
any other instrument  satisfactory to the Rating Agency or Agencies,  which will
be applied and  maintained in the manner and under the  conditions  specified in
such Prospectus  Supplement.  In the alternate or in addition to such deposit to
the extent described in the related Prospectus Supplement, a Reserve Fund may be
funded through  application of all or a portion of amounts  otherwise payable on
any related  Subordinate  Securities  from the  Originator's  Retained  Yield or
otherwise.  In addition,  with respect to any series of  Securities  as to which
Credit  Enhancement  includes a Letter of Credit, if so specified in the related
Prospectus  Supplement,  under certain circumstances the remaining amount of the
Letter of Credit may be drawn by the Trustee and  deposited  in a Reserve  Fund.
Amounts in a Reserve Fund may be distributed to  Securityholders,  or applied to
reimburse  the  Servicer  for  outstanding  advances  or may be used  for  other
purposes,  in the manner and to the extent  specified in the related  Prospectus
Supplement. A Trust Estate may contain more than one Reserve Fund, each of which
may apply only to a  specified  class of  Securities  or to  specified  Mortgage
Assets.

        Financial Guaranty Insurance Policies

        If so  specified  in the  related  Prospectus  Supplement,  a  financial
guaranty insurance policy or surety bond ("Financial Guaranty Insurance Policy")
may be  obtained  and  maintained  for each class or series of  Securities.  The
issuer  of any  Financial  Guaranty  Insurance  Policy  (a  "Financial  Guaranty
Insurer") will be described in the related Prospectus Supplement.  A copy of any
such Financial  Guaranty  Insurance Policy will be attached as an exhibit to the
related Prospectus Supplement.

        Unless  otherwise  specified  in the related  Prospectus  Supplement,  a
Financial  Guaranty  Insurance  Policy  will   unconditionally  and  irrevocably
guarantee  to  Securityholders  that an amount  equal to each full and  complete
insured  payment  will be received  by an agent of the  Trustee  (an  "Insurance
Paying Agent") on behalf of Securityholders,  for distribution by the Trustee to
each  Securityholder.  The  "insured  payment"  will be defined  in the  related
Prospectus  Supplement,  and  will  generally  equal  the  full  amount  of  the
distributions  of principal and interest to which  Securityholders  are entitled
under the  related  Pooling  and  Servicing  Agreement  plus any  other  amounts
specified  therein  or  in  the  related  Prospectus  Supplement  (the  "Insured
Payment").

        Financial   Guaranty  Insurance  Policies  may  apply  only  to  certain
specified  classes,  or may  apply  at the  Mortgage  Asset  level  and  only to
specified Mortgage Assets.

        The specific terms of any Financial Guaranty Insurance Policy will be as
set forth in the related  Prospectus  Supplement.  Financial  Guaranty Insurance
Policies may have limitations  including (but not limited to) limitations on the
insurer's  obligation  to  guarantee  the  obligations  of  the  Originators  to
repurchase or substitute for any Mortgage Loans,  Financial  Guaranty  Insurance
Policies will not guarantee any specified rate of prepayments  and/or to provide
funds to redeem Securities on any specified date.


                                       56
<PAGE>
<PAGE>

        Subject to the terms of the related Pooling and Servicing Agreement, the
Financial   Guaranty   Insurer  may  be   subrogated   to  the  rights  of  each
Securityholder  to receive  payments  under the  Securities to the extent of any
payment by such Financial  Guaranty Insurer under the related Financial Guaranty
Insurance Policy.

        Other Insurance, Guarantees and Similar Instruments or Agreements

        If specified in the related Prospectus  Supplement,  a Trust may include
in lieu of some or all of the  foregoing  or in  addition  thereto  third  party
guarantees,  and other arrangements for maintaining timely payments or providing
additional  protection  against  losses on all or any  specified  portion of the
assets included in such Trust, paying administrative  expenses, or accomplishing
such other purpose as may be described in the Prospectus  Supplement.  The Trust
may include a guaranteed investment contract or reinvestment  agreement pursuant
to which  funds held in one or more  accounts  will be  invested  at a specified
rate. If any class of Securities has a floating  interest rate, or if any of the
Mortgage Assets has a floating  interest rate, the Trust may include an interest
rate swap contract, an interest rate cap agreement or similar contract providing
limited protection against interest rate risks.

        Cross Support

        If specified in the Prospectus  Supplement,  the beneficial ownership of
separate  groups of assets  included  in a Trust may be  evidenced  by  separate
classes of the related series of Securities. In such case, credit support may be
provided by a cross-support  feature which requires that  distributions  be made
with  respect  to one  class  of  Securities  may be made  from  excess  amounts
available  from other asset  groups  within the same Trust which  support  other
classes of Securities.  The  Prospectus  Supplement for a series that 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
Trusts.  If applicable,  the Prospectus  Supplement  will identify the Trusts 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 Trusts.

        Overcollateralization

        If specified in the Prospectus Supplement, subordination provisions of a
Trust may be used to accelerate to a limited extent the  amortization  of one or
more classes of Securities  relative to the amortization of the related Mortgage
Loans.  The  accelerated  amortization is achieved by the application of certain
excess  interest  to  the  payment  of  principal  of  one or  more  classes  of
Securities.  This  acceleration  feature  creates,  with respect to the Mortgage
Loans or groups thereof,  overcollateralization which results from the excess of
the  aggregate  principal  balance of the  related  Mortgage  Loans,  or a group
thereof,  over the principal  balance of the related class of  Securities.  Such
acceleration  may  continue  for the  life of the  related  Security,  or may be
limited.  In the  case of  limited  acceleration,  once  the  required  level of
overcollateralization is reached, and subject to certain provisions specified in
the related Prospectus Supplement,  such limited acceleration feature may cease,
unless necessary to maintain the required level of overcollateralization.

        Maintenance of Credit Enhancement

        To the  extent  that  the  applicable  Prospectus  Supplement  does  not
expressly provide for Credit Enhancement  arrangements in lieu of some or all of
the arrangements mentioned below, the following paragraphs shall apply.

        If a form of  Credit  Enhancement  has been  obtained  for a  series  of
Securities,  the  Sponsor  will be  obligated  to exercise  its best  reasonable
efforts  to keep or cause to be kept such form of credit  support  in full force
and  effect  throughout  the  term  of  the  applicable  Pooling  and  Servicing
Agreement,  unless  coverage  thereunder has been exhausted  through  payment of
claims or otherwise,  or substitution  therefor is made as described below under
"Reduction or Substitution of Credit Enhancement."




                                       57
<PAGE>
<PAGE>

        In lieu of the  Sponsor's  obligation  to maintain a particular  form of
Credit  Enhancement,  the Sponsor may obtain a substitute  or alternate  form of
Credit  Enhancement.  If the Servicer  obtains such a substitute  form of Credit
Enhancement,  it will maintain and keep such form of Credit  Enhancement in full
force and effect as provided  herein.  Prior to its obtaining any  substitute or
alternate  form  of  Credit   Enhancement,   the  Sponsor  will  obtain  written
confirmation from the Rating Agency or Agencies that rated the related series of
Securities that the substitution or alternate form of Credit Enhancement for the
existing Credit  Enhancement will not adversely affect the then- current ratings
assigned to such Securities by such Rating Agency or Agencies.

        The Servicer, on behalf of itself, the Trustee and Securityholders, will
provide the Trustee information  required for the Trustee to draw under a Letter
of Credit or Financial  Guaranty  Insurance Policy,  will present claims to each
Pool Insurer,  to the issuer of each Special  Hazard  Insurance  Policy or other
special hazard  instrument,  to the issuer of each Bankruptcy Bond and will take
such  reasonable  steps as are necessary to permit recovery under such Letter of
Credit,  Financial Guaranty  Insurance Policy,  Purchase  Obligation,  insurance
policies or comparable coverage respecting  defaulted Mortgage Loans or Mortgage
Loans  which are the  subject  of a  bankruptcy  proceeding.  Additionally,  the
Servicer  will  present  such  claims  and take  such  steps  as are  reasonably
necessary  to  provide  for the  performance  by another  party of its  Purchase
Obligation.  As set forth  above,  all  collections  by the  Servicer  under any
Purchase Obligation,  any Mortgage Pool Insurance Policy, or any Bankruptcy Bond
and,  where the related  property  has not been  restored,  any  Special  Hazard
Insurance  Policy,  are to be deposited  initially in the Principal and Interest
Account and  ultimately in the  Distribution  Account,  subject to withdrawal as
described  above.  All draws  under any Letter of Credit or  Financial  Guaranty
Insurance Policy will be deposited directly in the Distribution Account.

        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  Instrument are insufficient to restore the damaged property to a
condition  sufficient to permit  recovery  under any  applicable  form of Credit
Enhancement, the Servicer is not required to expend its own funds to restore the
damaged  property unless it determines (i) that such  restoration  will increase
the proceeds to one or more classes of  Securityholders  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  Liquidation  Proceeds  or
Insurance Proceeds.  If recovery under any applicable form of Credit Enhancement
is not  available  because  the  Servicer  has been  unable  to make  the  above
determinations,  has made such  determinations  incorrectly  or  recovery is not
available for any other reason, the Servicer is nevertheless obligated to follow
such normal practices and procedures  (subject to the preceding  sentence) as it
deems necessary or advisable to realize upon the defaulted  Mortgage Loan and in
the  event  such  determination  has  been  incorrectly  made,  is  entitled  to
reimbursement of its expenses in connection with such restoration.

        Reduction or Substitution of Credit Enhancement

        Unless otherwise  specified in the related  Prospectus  Supplement,  the
amount of credit  support  provided  pursuant to any of the Credit  Enhancements
(including,  without  limitation,  a Mortgage Pool Insurance  Policy,  Financial
Guaranty  Insurance Policy,  Special Hazard Insurance  Policy,  Bankruptcy Bond,
Letter of Credit,  or any alterative form of Credit  Enhancement) may be reduced
under  certain  specified  circumstances.  In  addition,  if so described in the
related  Prospectus  Supplement,  any formula used in calculating  the amount or
degree  of  Credit  Enhancement  may  be  changed  without  the  consent  of the
Securityholders  upon written  confirmation  from each Rating Agency then rating
the  Securities  that such change  will not  adversely  affect the  then-current
rating  or  ratings  assigned  to the  Securities.  In most  cases,  the  amount
available  pursuant  to any  Credit  Enhancement  will be  subject  to  periodic
reduction in accordance with a schedule or formula on a  nondiscretionary  basis
pursuant to the terms of the  related  Pooling and  Servicing  Agreement  as the
aggregate   outstanding  principal  balance  of  the  Mortgage  Loans  declines.
Additionally,  in certain  cases,  such  credit  support  (and any  replacements
therefor) may be replaced, reduced or terminated upon the written assurance from
each applicable Rating Agency that the then current rating of the related series
of Securities will not be adversely affected. Furthermore, in the event that the
credit  rating  of any  obligor  under  any  applicable  Credit  Enhancement  is
downgraded,  the credit rating of the related  Securities may be downgraded to a
corresponding  level, and, unless otherwise  specified in the related Prospectus
Supplement,  the Sponsor  thereafter will not be obligated to obtain replacement
credit support in order to restore the rating of the  Securities,  and also will
be  permitted  to replace  such credit  support  with other




                                       58
<PAGE>
<PAGE>

Credit  Enhancement  instruments  issued by obligors  whose  credit  ratings are
equivalent  to such  downgraded  level and in lower  amounts which would satisfy
such downgraded level, provided that the then-current, albeit downgraded, rating
of the related series of Securities is  maintained.  Where the credit support is
in the form of a Reserve  Fund,  a permitted  reduction  in the amount of Credit
Enhancement  will  result in a release  of all or a portion of the assets in the
Reserve Fund to the Sponsor, the Servicer, one or more Originators or such other
person that is entitled thereto. Any assets so released will not be available to
fund distribution obligations in future periods.


                       HAZARD INSURANCE; CLAIMS THEREUNDER

        Each Mortgage Loan will be required to be covered by a hazard  insurance
policy (as  described  below).  The  following  is only a brief  description  of
certain insurance  policies and does not purport to summarize or describe all of
the provisions of these policies.  Such insurance is subject to underwriting and
approval  of  individual  Mortgage  Loans  by  the  respective   insurers.   The
descriptions  of any  insurance  policies  described in this  Prospectus  or any
Prospectus  Supplement and the coverage thereunder do not purport to be complete
and are  qualified  in their  entirety by  reference  to such forms of policies,
sample copies of which are available from the Trustee upon request.

HAZARD INSURANCE POLICIES

        The terms of the Mortgage  Loans  require  each  Mortgagor to maintain a
hazard  insurance  policy for the Mortgage Loan.  Additionally,  the Pooling and
Servicing  Agreement  will require the Servicer to cause to be  maintained  with
respect  to each  Mortgage  Loan a  hazard  insurance  policy  with a  generally
acceptable carrier that provides for fire and extended coverage relating to such
Mortgage  Loan in an  amount  not  less  than the  least of (i) the  outstanding
principal  balance of the Mortgage  Loan,  (ii) the minimum  amount  required to
compensate  for  damage or loss on a  replacement  cost  basis or (iii) the full
insurable value of the premises.

        If a Mortgage Loan relates to a Mortgaged Property in an area identified
in the Federal  Register by the Federal  Emergency  Management  Agency as having
special flood hazards,  the Servicer will be required or cause to be required to
maintain  with respect  thereto a flood  insurance  policy in a form meeting the
requirements   of  the   then-current   guidelines  of  the  Federal   Insurance
Administration  with a generally  acceptable  carrier in an amount  representing
coverage, and which provides for recovery by the Servicer on behalf of the Trust
of insurance  proceeds relating to such Mortgage Loan of not less than the least
of (i) the outstanding  principal balance of the Mortgage Loan, (ii) the minimum
amount  required to compensate  for damage or loss on a replacement  cost basis,
(iii) the maximum amount of insurance that is available under the Flood Disaster
Protection  Act of  1973,  as  amended.  Pursuant  to the  related  Pooling  and
Servicing Agreement, the Servicer will be required to indemnify the Trust out of
the Servicer's own funds for any loss to the Trust resulting from the Servicer's
failure to maintain such flood insurance.

        In the event that the Servicer  obtains and  maintains a blanket  policy
insuring against fire with extended coverage and against flood hazards on all of
the Mortgage  Loans,  then, to the extent such policy names the Servicer as loss
payee and provides coverage in an amount equal to the aggregate unpaid principal
balance on the Mortgage Loans without co-insurance,  and otherwise complies with
the requirements of the Pooling and Servicing  Agreement,  the Servicer shall be
deemed  conclusively to have satisfied its obligations  with respect to fire and
hazard  insurance  coverage  under the Pooling  and  Servicing  Agreement.  Such
blanket policy may contain a deductible  clause, in which case the Servicer will
be  required,  in the event that  there  shall not have been  maintained  on the
related  Mortgaged  Property a policy  complying  with the Pooling and Servicing
Agreement, and there shall have been a loss that would have been covered by such
policy, to deposit in the Principal and Interest Account from the Servicer's own
funds the  difference,  if any,  between the amount that would have been payable
under a policy complying with the Pooling and Servicing Agreement and the amount
paid under such blanket policy.


                                       59
<PAGE>
<PAGE>

        While the Servicer does not actively  monitor the  maintenance of hazard
insurance by borrowers  (other than  borrowers  for  Manufactured  Housing),  it
responds to the notices of  cancellation  or expiration  as joint-loss  payee by
requiring verification of replacement coverage.


                                   THE SPONSOR

        Cargill Financial Services Corporation ("CFSC"), a Delaware corporation,
is  a  wholly-owned  financial  services  subsidiary  of  Cargill,  Incorporated
("Cargill"), a privately-held Delaware corporation. CFSC's operations consist of
global  proprietary  trading  activities as well as other specialized  financial
services.  CFSC was  formed in 1984 and  currently  manages  over $6  billion in
assets.  CFSC is  headquartered  in  Minneapolis  and  has  over  650  employees
worldwide.  CFSC is the financial services arm of Cargill.  Established in 1865,
Cargill  began as a grain  trading  company.  Since  then,  Cargill has grown to
become a major  international  provider  of basic  goods and  services.  Cargill
operates in 65 countries,  with 72,000  employees and more $50 billion in annual
sales.

        The Sponsor  maintains its principal  offices at 6000 Clearwater  Drive,
Minnetonka, Minnesota 55343- 9497.

                                  THE SERVICER

        The  Servicer  for each series of  Securities  will be  specified in the
related Prospectus Supplement.


                       THE POOLING AND SERVICING AGREEMENT

        As described above under "Description of the Securities--General,"  each
series  of  Securities  will be  issued  pursuant  to a  Pooling  and  Servicing
Agreement as described in that section. The following summaries describe certain
additional provisions common to each Pooling and Servicing Agreement.

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES;  ORIGINATOR'S RETAINED
YIELD

        Each servicer,  whether the Servicer,  any  Sub-Servicer  and any Master
Servicer (either the Servicer or any Sub-Servicer or any Master Servicer being a
"Servicer"),  will retain a fee in connection with its servicing  activities for
each series of Securities  equal to the  percentage  per annum  specified in the
related Prospectus Supplement or Current Report on Form 8-K (the "Base Servicing
Fee"),  generally  payable  monthly with respect to each  Mortgage Loan directly
serviced   by  such   Servicer  at   one-twelfth   the  annual   rate,   of  the
then-outstanding principal amount of each such Mortgage Loan as of the first day
of each  calendar  month.  The Master  Servicer  acting as master  servicer with
respect to Mortgage Loans being serviced  directly by a Sub-Servicer will retain
a fee equal to the  percentage  per annum  specified  in the related  Prospectus
Supplement or Current  Report on Form 8-K ("Master  Servicing  Fee"),  generally
payable  monthly  on  one-twelfth  the  annual  rate,  of  the  then-outstanding
principal amount of each such Mortgage Loan as of the first day of each calendar
month.  The Base  Servicing Fees and the Master  Servicing Fee are  collectively
referred to as the "Servicing Fee."

        In addition to the Base  Servicing  Fee, each Servicer will generally be
entitled  under  the  Pooling  and  Servicing  Agreement  to  retain  additional
servicing  compensation  in  the  form  of  release  fees,  bad  check  charges,
assumption fees, late payment charges, or any other  servicing-related fees, Net
Liquidation  Proceeds not required to be deposited in the Principal and Interest
Account pursuant to the Pooling and Servicing agreement, and similar items.

        Unless otherwise  specified in the related  Prospectus  Supplement,  the
Master Servicer will pay or cause to be paid certain ongoing expenses associated
with  each  Trust   Estate  and   incurred   by  it  in   connection   with  its
responsibilities under the Pooling and Servicing Agreement,  including,  without
limitation,  payment  of any fee or  other  amount  payable  in  respect  of any
alternative   Credit   Enhancement   arrangements,   payment  of  the  fees  and







                                       60
<PAGE>
<PAGE>

disbursements of the Master Servicer,  the Trustee or accountant,  any custodian
appointed  by the Trustee,  the Security  Registrar  and any Paying  Agent,  and
payment of expenses  incurred in enforcing the obligations of Sub-Servicers  and
Originators.  The Master Servicer may be entitled to  reimbursement  of expenses
incurred in enforcing the obligations of  Sub-Servicers  and  Originators  under
certain  limited  circumstances.  In addition,  as  indicated  in the  preceding
section,  the Master  Servicer  will be entitled to  reimbursements  for certain
expenses  incurred by it in connection  with  Liquidated  Mortgage  Loans and in
connection  with  the  restoration  of  Mortgaged  Properties,   such  right  of
reimbursement  being  prior to the  rights of  Securityholders  to  receive  any
related Liquidation Proceeds (including Insurance Proceeds).

        The  Prospectus  Supplement  for a series of Securities  will specify if
there will be any Originator's  Retained Yield retained.  Any such  Originator's
Retained  Yield  will be a  specified  portion of the  interest  payable on each
Mortgage Loan in a Mortgage Pool. Any such  Originator's  Retained Yield will be
established on a loan-by-loan  basis and the amount thereof with respect to each
Mortgage  Loan in a Mortgage Pool will be specified on an exhibit to the related
Pooling and Servicing Agreement. Any Originator's Retained Yield in respect of a
Mortgage Loan will represent a specified portion of the interest payable thereon
and will not be part of the  related  Trust  Estate.  Any  partial  recovery  of
interest in respect of a Mortgage  Loan will be allocated  between the owners of
any  Originator's  Retained  Yield and the  holders  of  classes  of  Securities
entitled to payments of interest as provided in the  Prospectus  Supplement  and
the applicable Pooling and Servicing Agreement.

EVIDENCE AS TO COMPLIANCE

        Each  Pooling and  Servicing  Agreement  will  require  the  Servicer to
deliver  annually  to  the  Trustee  and  any  Credit  Enhancer,   an  officers'
certificate  stating,  as to each  signer  thereof,  that  (i) a  review  of the
activities of the Servicer  during such preceding year and of performance  under
the related  Pooling and Servicing  Agreement has been made under such officers'
supervision,  and (ii) to the best of such  officers'  knowledge,  based on such
review, the Servicer has fulfilled all its obligations under the related Pooling
and Servicing  Agreement  for such year,  or, if there has been a default in the
fulfillment of any such obligations,  specifying each such default known to such
officers and the nature and status  thereof  including  the steps being taken by
the Servicer to remedy such defaults.

        Each Pooling and Servicing  Agreement will require the Servicer to cause
to be delivered to the Trustee and any Credit  Enhancer a letter or letters of a
firm  of  independent,   nationally   recognized  certified  public  accountants
reasonably acceptable to the Credit Enhancer,  if applicable,  stating that such
firm has,  with  respect to the  Servicer's  overall  servicing  operations  (i)
performed  applicable tests in accordance with the compliance testing procedures
as set forth in  Appendix  3 of the  Audit  Guide  for  Audits  of HUD  Approved
Nonsupervised Mortgagees or (ii) examined such operations in accordance with the
requirements  of the Uniform Single Audit Program for Mortgage  Bankers,  and in
either case stating such firm's conclusions relating thereto.

        Copies of the annual accountants'  statement and the annual statement of
officers of the Servicer may be obtained by Securityholders  without charge upon
written request to the Servicer.

REMOVAL AND RESIGNATION OF THE SERVICER

        Unless otherwise  specified in the related Prospectus  Supplement,  each
Pooling and  Servicing  Agreement  will provide that the Servicer may not resign
from  its  obligations  and  duties  thereunder,  except  in  connection  with a
permitted  transfer of  servicing,  unless such  duties and  obligations  are no
longer permissible under applicable law or are in material conflict by reason of
applicable law with any other activities of a type and nature presently  carried
on by it or subject to the consent of the Master  Servicer and the  Trustee.  No
such resignation will become effective until the Trustee, the Master Servicer or
a Successor Servicer has assumed the Servicer's obligations and duties under the
Pooling  and  Servicing  Agreement.   The  Trustee,  the  Master  Servicer,  the
Securityholders  or a Credit  Enhancer,  if  applicable,  will  have the  right,
pursuant to the related Pooling and Servicing Agreement,  to remove the Servicer
upon the occurrence of any of (a) certain events of insolvency,  readjustment of
debt, marshalling of assets and liabilities or similar proceedings regarding the
Servicer  and certain  actions by the  Servicer  indicating  its  insolvency  or
inability to pay its obligations; (b) the failure of the Servicer




                                       61
<PAGE>
<PAGE>

to perform  any one or more of its  material  obligations  under the Pooling and
Servicing  Agreement  as to which the  Servicer  shall  continue in default with
respect  thereto for a specified  period,  generally  of sixty (60) days,  after
notice by the Trustee,  the Master  Servicer or any Credit Enhancer (if required
by the Pooling and Servicing  Agreement) of said failure;  or (c) the failure of
the Servicer to cure any breach of any of its representations and warranties set
forth in the Pooling and  Servicing  Agreement  which  materially  and adversely
affects the  interests  of the  Securityholders  or any Credit  Enhancer,  for a
specified period,  generally of thirty (30) days after the Servicer's  discovery
or receipt of notice thereof.




        The Pooling and Servicing Agreement may also provide that the Sponsor or
the related  Credit  Enhancer may remove the Servicer upon the occurrence of any
of certain events including:

              (i) with respect to any Payment Date, if the total available funds
        with respect to the  Mortgage  Loans Group will be less than the related
        distribution  amount  on the  class  of  credit-enhanced  securities  in
        respect  of such  Payment  Date;  provided,  however,  that  the  Credit
        Enhancer generally will have no right to remove the Servicer pursuant to
        the  provision  described  in  this  clause  (i)  if  the  Servicer  can
        demonstrate to the reasonable  satisfaction  of the Credit Enhancer that
        such event was due to circumstances beyond the control of the Servicer;

              (ii) the failure by the  Servicer to make any  required  Servicing
        Advance;

              (iii) the  failure of the  Servicer  to perform one or more of its
        material obligations under the Pooling and Servicing Agreement;

              (iv) the failure by the Servicer to make any required  Delinquency
        Advance or to pay any Compensating Interest; or

              (v) without cause on the part of the  Servicer;  provided that the
        Certificate Insurer consent to such removal;

provided,  however, that prior to any removal of the Servicer by the Sponsor, or
the related  Credit  Enhancer  pursuant to clauses (i),  (ii) or (iii) above the
Servicer  shall  first have been  given by the  Sponsor  or the  related  Credit
Enhancer  notice of the  occurrence  of one or more of the  events  set forth in
clauses (i) or (ii) above and the Servicer shall not have remedied, or shall not
have taken action satisfactory to the Sponsor or such Credit Enhancer to remedy,
such event or events within a specified period,  generally 30 days (60 days with
respect  to clause  (iii))  after the  Servicer's  receipt of such  notice;  and
provided,  further that in the event of the refusal or inability of the Servicer
to make any required Delinquency Advance or to pay any Compensating  Interest as
described  in clause (iv) above,  such removal  shall be effective  (without the
requirement of any action on the part of the Sponsor or such Credit  Enhancer or
of the  Trustee) not later than a shorter  specified  period,  generally  not in
excess of five business days, following the day on which the Trustee notifies an
authorized officer of the Servicer that a required Delinquency Advance or to pay
any Compensating Interest has not been received by the Trustee.

RESIGNATION OF THE MASTER SERVICER

        Unless otherwise  specified in the related Prospectus  Supplement,  each
Pooling and Servicing  Agreement provides that the Master Servicer,  if any, may
not resign from its  obligations and duties  thereunder,  unless such duties and
obligations are no longer  permissible under applicable law. No such resignation
is  acceptable  until a  successor  Master  Servicer  assumes  such  duties  and
obligations.


                                       62
<PAGE>
<PAGE>



AMENDMENTS

        The Sponsor,  the Servicer,  the Master  Servicer and the Trustee may at
any time and from time to time,  with the prior  approval of the related  Credit
Enhancer, if required, but without the giving of notice to or the receipt of the
consent of the Securityholders, amend a Pooling and Servicing Agreement, and the
Trustee will be required to consent to such  amendment,  for the purposes of (x)
(i) curing any ambiguity,  or correcting or supplementing  any provision of such
Pooling  and  Servicing  Agreement  which  may be  inconsistent  with any  other
provision of the Pooling and  Servicing  Agreement,  (ii) in  connection  with a
Trust making REMIC elections,  if accompanied by an approving opinion of counsel
experienced in federal income tax matters,  removing the restriction against the
transfer of a REMIC residual  security to a Disqualified  Organization  (as such
term is defined in the Code) or (iii)  complying  with the  requirements  of the
Code and the regulations proposed or promulgated thereunder;  provided, however,
that such action shall not, as  evidenced by an opinion of counsel  delivered to
the Trustee, materially and adversely affect the interests of any Securityholder
(without  its  written  consent)  or (y) such  other  purposes  set forth in the
related Pooling and Servicing Agreement.

        Unless otherwise  specified in the related Prospectus  Supplement,  each
Pooling and Servicing Agreement may also be amended by the Trustee, the Sponsor,
the Servicer and the Master Servicer at any time and from time to time, with the
prior written approval of the related Credit Enhancer, if required, and not less
than a majority of the Percentage Interest  represented by each related class of
Securities  then  outstanding,  for the  purpose  of adding  any  provisions  or
changing in any manner or eliminating  any of the provisions of such Pooling and
Servicing   Agreement   or  of  modifying  in  any  manner  the  rights  of  the
Securityholders thereunder;  provided, however, that no such amendment shall (a)
change in any manner the amount of, or delay the timing of,  payments  which are
required to be  distributed  to any  Securityholders  without the consent of the
holder of such  Security or (b) change the aforesaid  percentages  of Percentage
Interest  which are  required  to consent to any such  amendments,  without  the
consent of the holders of all  Securities of the class or classes  affected then
outstanding.

TERMINATION; RETIREMENT OF SECURITIES

        Unless otherwise  specified in the related Prospectus  Supplement,  each
Pooling and Servicing  Agreement  will provide that a Trust will  terminate upon
the earlier of (i) the payment to the  Securityholders  of all Securities issued
by the Trust from amounts other than those available  under, if applicable,  the
related  Credit  Enhancement  of  all  amounts  required  to  be  paid  to  such
Securityholders  upon  the  later to occur  of (a) the  final  payment  or other
liquidation (or any advance made with respect thereto) of the last Mortgage Loan
in the Trust Estate or (b) the  disposition of all property  acquired in respect
of any  Mortgage  Loan  remaining  in the  Trust  Estate,  (ii) any time  when a
Qualified  Liquidation  (as  defined  in the Code) of the Trust  Estate  (if the
related  Trust is a REMIC) is  effected.  In no event,  however,  will the trust
created by the Pooling and Servicing Agreement continue beyond the expiration of
21 years from the death of the survivor of certain persons named in such Pooling
and  Servicing  Agreement.  Written  notice of  termination  of the  Pooling and
Servicing  Agreement  will be  given  to  each  Securityholder,  and  the  final
distribution will be made only upon surrender and cancellation of the Securities
at an office or agency  appointed  by the Trustee  that will be specified in the
notice of  termination.  If the  Securityholders  are permitted to terminate the
trust under the  applicable  Pooling and Servicing  Agreement,  a penalty may be
imposed  upon the  Securityholders  based upon the fee that would be foregone by
the Servicer because of such termination.

        Any  purchase  of  Mortgage  Loans and  property  acquired in respect of
Mortgage Loans  evidenced by a series of Securities  shall be made at the option
of the Servicer, the Sponsor or, if applicable, the holder of the REMIC Residual
Securities  at the price  specified in the related  Prospectus  Supplement.  The
exercise of such right will  effect  earlier  than  expected  retirement  of the
Securities  of that series,  but the right of the  Servicer,  the Sponsor or, if
applicable,  such holder to so purchase is,  unless  otherwise  specified in the
applicable Prospectus Supplement,  subject to the aggregate principal balance of
the Mortgage Loans for that series as of any Remittance Date being less than the
percentage  specified  in the related  Prospectus  Supplement  of the  aggregate
principal balance of the Mortgage Loans at the Cut-Off Date for that series. The
Prospectus  Supplement for each series of Securities  will set forth the amounts
that the holders of such Securities will be entitled to receive upon such


                                       63
<PAGE>
<PAGE>



earlier  than  expected  retirement.  If a REMIC  election  has been  made,  the
termination of the related Trust Estate will be effected in a manner  consistent
with applicable federal income tax regulations and its status as a REMIC.


                                   THE TRUSTEE

        The Trustee under each Pooling and Servicing  Agreement will be named in
the related  Prospectus  Supplement.  Each Pooling and Servicing  Agreement will
provide  that the Trustee  shall be under no  obligation  to exercise any of the
rights or powers  vested in it by the Pooling  and  Servicing  Agreement  at the
request or direction of any of the Securityholders,  unless such Securityholders
shall have offered to the Trustee  reasonable  security or indemnity against the
costs, expenses and liabilities which might be incurred by it in compliance with
such request or direction.

        The  Trustee  may  execute  any of the trusts or powers  granted by each
Pooling and Servicing Agreement or perform any duties thereunder either directly
or by or through  agents or attorneys,  and the Trustee will not be  responsible
for any misconduct or negligence on the part of any agent or attorney  appointed
and supervised with due care by it thereunder.

        Pursuant to each Pooling and Servicing  Agreement,  the Trustee will not
be  liable  for any  action  it takes or  omits to take in good  faith  which it
reasonably  believes to be authorized by an authorized  officer of any person or
within its rights or powers under the Pooling and Servicing Agreement.

        Unless otherwise  described in the related Prospectus  Supplement,  each
Pooling and Servicing  Agreement will permit the removal of the Trustee upon the
occurrence and continuance of one of the following events:

              (1) the Trustee shall fail to  distribute  to the  Securityholders
        entitled thereto on any Payment Date amounts  available for distribution
        in accordance with the terms of the Pooling and Servicing Agreement; or

              (2) the Trustee  shall default in the  performance  of, or breach,
        any covenant or  agreement  of the Trustee in the Pooling and  Servicing
        Agreement,  or if any  representation or warranty of the Trustee made in
        the Pooling  and  Servicing  Agreement  or in any  certificate  or other
        writing  delivered  pursuant  thereto or in connection  therewith  shall
        prove to be incorrect  in any  material  respect as of the time when the
        same shall have been made,  and such default or breach shall continue or
        not be cured for the period then  specified  in the related  Pooling and
        Servicing  Agreement  after  the  Trustee  shall  have  received  notice
        specifying such default or breach and requiring it to be remedied; or

              (3) a  decree  or  order  of a  court  or  agency  or  supervisory
        authority  having  jurisdiction  for the appointment of a conservator or
        receiver  or  liquidator  in  any  insolvency,   readjustment  of  debt,
        marshalling of assets and liabilities or similar proceedings, or for the
        winding-up  or  liquidation  of its  affairs,  shall  have been  entered
        against the  Trustee,  and such  decree or order shall have  remained in
        force  undischarged  or unstayed  for the period then  specified  in the
        related Pooling and Servicing Agreement; or

              (4) a conservator  or receiver or liquidator  or  sequestrator  or
        custodian of the property of the Trustee is appointed in any insolvency,
        readjustment  of debt,  marshalling of assets and liabilities or similar
        proceedings  of or  relating  to  the  Trustee  or  relating  to  all or
        substantially all of its property; or

              (5) the Trustee  shall become  insolvent  (however  insolvency  is
        evidenced),  generally  fail to pay its debts as they come due,  file or
        consent to the filing of a petition to take  advantage of any applicable
        insolvency or reorganization statute, make an assignment for the benefit
        of its creditors,  voluntarily  suspend payment of its  obligations,  or
        take corporate action for the purpose of any of the foregoing.


                                       64
<PAGE>
<PAGE>

        If an event described above occurs and is continuing, then, and in every
such case (i) the Sponsor,  (ii) the  Securityholders (on the terms set forth in
the related  Pooling  and  Servicing  Agreement),  or (iii) if there is a Credit
Enhancer,  such Credit  Enhancer  may,  whether or not the Trustee has resigned,
immediately,  concurrently with the giving of notice to the Trustee, and without
delay,  appoint a  successor  Trustee  pursuant  to the terms of the Pooling and
Servicing Agreement.

        No  Securityholder  will have any  right to  institute  any  proceeding,
judicial or otherwise,  with respect to a Pooling and Servicing Agreement or any
Credit  Enhancement,  if  applicable,  or for the  appointment  of a receiver or
trustee,  or for any other  remedy  under the Pooling and  Servicing  Agreement,
unless:

              (1) such Securityholder has previously given written notice to the
        Sponsor and the Trustee of such Securityholder's  intention to institute
        such proceeding;

              (2) the  Securityholders  of not less  than 25% of the  Percentage
        Interests  represented by certain  specified  classes of Securities then
        outstanding  shall have made written request to the Trustee to institute
        such proceeding;

              (3) such  Securityholder  or  Securityholders  have offered to the
        Trustee   reasonable   indemnity,   against  the  costs,   expenses  and
        liabilities to be incurred in compliance with such request;

              (4) the Trustee for the period  specified  in the related  Pooling
        and  Servicing  Agreement,  generally  not in  excess  of 60 days  after
        receipt of such notice,  request and offer of  indemnity,  has failed to
        institute such proceeding;

              (5) as long as such action  affects any  credit-enhanced  class of
        Securities  outstanding,  the related  Credit  Enhancer has consented in
        writing thereto; and

              (6) no direction  inconsistent  with such written request has been
        given to the Trustee during such specified period by the Securityholders
        of a  majority  of  the  Percentage  Interests  represented  by  certain
        specified classes of Securities;

No one or more  Securityholders  will have any right in any manner  whatever  by
virtue of, or by  availing  themselves  of, any  provision  of the  Pooling  and
Servicing  Agreement  to affect,  disturb or  prejudice  the rights of any other
Securityholder  of the same class or to obtain or to seek to obtain  priority or
preference  over any other  Securityholder  of the same class or to enforce  any
right under the Pooling and Servicing  Agreement,  except in the manner provided
in the Pooling and Servicing  Agreement and for the equal and ratable benefit of
all of the Securityholders of the same class.

        In the event the Trustee receives  conflicting or inconsistent  requests
and indemnity from two or more groups of Securityholders, each representing less
than a majority of the applicable  class of Securities,  the Trustee in its sole
discretion  may determine what action,  if any, shall be taken,  notwithstanding
any other provision of the Pooling and Servicing Agreement.

        Notwithstanding  any  other  provision  in  the  Pooling  and  Servicing
Agreement,  the  Securityholder of any Security has the right, which is absolute
and  unconditional,  to  receive  distributions  to the extent  provided  in the
Pooling and  Servicing  Agreement  with respect to such Security or to institute
suit for the enforcement of any such  distribution,  and such right shall not be
impaired without the consent of such Security.

        Either (i) the Securityholders of a majority of the Percentage Interests
represented by certain  specified classes of Securities then outstanding or (ii)
if there is a Credit Enhancer,  such Credit Enhancer may direct the time, method
and place of conducting any  proceeding for any remedy  available to the Sponsor
with respect to the  Certificates  or exercising any trust or power conferred on
the Trustee with respect to such Certificates; provided that:



                                       65
<PAGE>
<PAGE>



              (1) such  direction  shall not be in conflict with any rule of law
        or with a Pooling and Servicing Agreement;

              (2) the  Sponsor or the  Trustee,  as the case may be,  shall have
        been provided with indemnity satisfactory to them; and

              (3) the Sponsor or the  Trustee,  as the case may be, may take any
        other action deemed proper by the Trustee which is not inconsistent with
        such direction;  provided,  however, that the Sponsor or the Trustee, as
        the case may be,  need not take any action  which they  determine  might
        involve  them  in  liability  or  may  be  unjustly  prejudicial  to the
        Securityholders not so directing.

        The Trustee  will be liable  under the Pooling and  Servicing  Agreement
only to the extent of the obligations  specifically  imposed upon and undertaken
by the Trustee therein. Neither the Trustee nor any of the directors,  officers,
employees or agents of the Trustee  will be under any  liability on any Security
or otherwise to any Account, the Sponsor,  the Servicer,  the Master Servicer or
any Securityholder for any action taken or for refraining from the taking of any
action in good faith under a Pooling and Servicing  Agreement,  or for errors in
judgment;  provided,  however, that such provision shall not protect the Trustee
or any such person  against any  liability  which would  otherwise be imposed by
reason of negligent action,  negligent  failure to act or willful  misconduct in
the performance of duties or by reason of reckless  disregard of obligations and
duties thereunder.


                              YIELD CONSIDERATIONS

        The yield to maturity of a Security will depend on the price paid by the
holder for such Security, the Pass-Through Rate on any such Security entitled to
payments of interest  (which  Pass-Through  Rate may vary if so specified in the
related  Prospectus  Supplement)  and the rate of payment of  principal  on such
Security  (or the rate at which the notional  amount  thereof is reduced if such
Security is not entitled to payments of principal) and other factors.

        Each month the interest  payable on an actuarial  type of Mortgage  Loan
will be calculated as one-twelfth of the applicable  Mortgage Rate multiplied by
the principal  balance of such Mortgage Loan  outstanding as of a specified day,
usually the first day of the month prior to the month in which the Payment  Date
for the related series of Securities occurs,  after giving effect to the payment
of principal due on such day, subject to any Deferred Interest.  With respect to
date of payment  Mortgage  Loans,  interest is charged to the  Mortgagor  at the
Mortgage Rate on the outstanding  principal  balance of such Note and calculated
based on the number of days  elapsed  between  receipt of the  Mortgagor's  last
payment through receipt of the Mortgagor's most current payments.  The amount of
such payments with respect to each Mortgage Loan  distributed (or accrued in the
case of Deferred Interest or Accrual  Securities)  either monthly,  quarterly or
semi-annually  to holders  of a class of  Securities  entitled  to  payments  of
interest  will be  similarly  calculated  on the basis of such class'  specified
percentage  of each such  payment of interest (or accrual in the case of Accrual
Securities)   and  will  be  expressed  as  a  fixed,   adjustable  or  variable
Pass-Through  Rate  payable on the  outstanding  principal  balance or  notional
amount of such  Security,  calculated  as  described  herein and in the  related
Prospectus  Supplement.  Holders of Strip  Securities  or a class of  Securities
having a fixed  Pass-Through  Rate that  varies  based on the  weighted  average
Mortgage   Rate  of  the   underlying   Mortgage   Loans  will  be  affected  by
disproportionate prepayments and repurchases of Mortgage Loans having higher Net
Mortgage Rates or rates applicable to the Strip Securities, as applicable.

        The effective yield to maturity to each holder of fixed-rate  Securities
entitled to payments of interest  will be below that  otherwise  produced by the
applicable  Pass-Through Rate and purchase price of such Security because, while
interest will accrue on each Mortgage Loan from the first day of each month, the
distribution of such interest will be made once a month on the date set forth in
the related Prospectus  Supplement (the "Interest Payment Date") or, in the case
of quarterly-pay  Securities,  on the Interest Payment Date of every third month
or, in the case of semi-annual-pay  Securities,  on the Interest Payment Date of
every sixth month following the month or months of accrual.

                                       66


<PAGE>
<PAGE>


        A class of Securities may be entitled to payments of interest at a fixed
Pass-Through  Rate specified in the related  Prospectus  Supplement,  a variable
Pass-Through  Rate or  adjustable  Pass-Through  Rate  calculated  based  on the
weighted  average  of  the  Mortgage  Rates  (net  of  Servicing  Fees  and  any
Originator's  Retained  Yield  (each,  a "Net  Mortgage  Rate")) of the  related
Mortgage  Loans for the  designated  periods  preceding  the Payment  Date if so
specified in the related Prospectus  Supplement,  or at such other variable rate
as may be specified in the related Prospectus Supplement.

        As will be described in the related Prospectus Supplement, the aggregate
payments  of  interest  on a class of  Securities,  and the  yield  to  maturity
thereon,  will be effected by the rate of payment of principal on the Securities
(or the rate of reduction in the notional balance of Securities entitled only to
payments of interest) and, in the case of Securities evidencing interests in ARM
Loans, by changes in the Net Mortgage Rates on the ARM Loans.  See "Maturity and
Prepayment  Considerations"  below.  The  yield on the  Securities  also will be
effected by liquidations of Mortgage Loans following  Mortgagor  defaults and by
purchases of Mortgage Loans  required by the Pooling and Servicing  Agreement in
the event of breaches of representations  made in respect of such Mortgage Loans
by the Sponsor, the Originators,  the Servicer and others, or repurchases due to
conversions  of  ARM  Loans  to  a  fixed  interest  rate.  See  "Mortgage  Loan
Program--Representations    by   Originators"    and    "Descriptions   of   the
Securities--Assignment  of Mortgage  Loans"  above.  In  general,  if a class of
Securities  is  purchased  at initial  issuance  at a premium  and  payments  of
principal on the related  Mortgage Loans occur at a rate faster than anticipated
at the time of purchase,  the purchaser's actual yield to maturity will be lower
than that assumed at the time of purchase.  Conversely, if a class of Securities
is purchased at initial  issuance at a discount and payments of principal on the
related  Mortgage  Loans occur at a rate slower than that assumed at the time of
purchase,  the  purchaser's  actual  yield to  maturity  will be lower than that
originally  anticipated.  The effect of principal prepayments,  liquidations and
purchases on yield will be  particularly  significant in the case of a series of
Securities  having a class  entitled to payments of interest only or to payments
of interest that are disproportionately  high relative to the principal payments
to  which  such  class  is  entitled.  Such a  class  likely  will  be sold at a
substantial  premium to its  principal  balance,  if any,  and any  faster  than
anticipated  rate of  prepayments  will  adversely  affect  the yield to holders
thereof. In certain  circumstances,  rapid prepayments may result in the failure
of such holders to recoup their original investment.  In addition,  the yield to
maturity on certain  other  types of classes of  Securities,  including  Accrual
Securities or certain other classes in a series including more than one class of
Securities,  may be relatively  more  sensitive to the rate of prepayment on the
related Mortgage Loans than other classes of Securities.

        The  timing  of  changes  in  the  rate  of  principal  payments  on  or
repurchases of the Mortgage Loans may significantly  affect an investor's actual
yield to maturity,  even if the average rate of principal  payments  experienced
over time is consistent with an investor's expectation.  In general, the earlier
a  prepayment  of  principal on the  underlying  Mortgage  Loans or a repurchase
thereof, the greater will be the effect on an investor's yield to maturity. As a
result,  the effect on an investor's yield of principal payments and repurchases
occurring at a rate higher (or lower) than the rate  anticipated by the investor
during the period  immediately  following the issuance of a series of Securities
would not be fully offset by a subsequent  like  reduction  (or increase) in the
rate of principal payments.

        The Mortgage Rates on certain ARM Loans subject to negative amortization
adjust monthly and their amortization schedules adjust less frequently. During a
period  of  rising  interest  rates  as well as  immediately  after  origination
(initial  Mortgage  Rates  are  generally  lower  than  the  sum of the  Indices
applicable at  origination  and the related Note Margins) the amount of interest
accruing on the principal  balance of such Mortgage  Loans may exceed the amount
of the minimum scheduled monthly payment thereon.  As a result, a portion of the
accrued  interest on negatively  amortizing  Mortgage Loans may become  Deferred
Interest  that  will be added to the  principal  balance  thereof  and will bear
interest at the  applicable  Mortgage  Rate.  The addition of any such  Deferred
Interest to the principal balance will lengthen the weighted average life of the
Securities  evidencing interests in such Mortgage Loans and may adversely affect
yield to holders thereof  depending upon the price at which such Securities were
purchased.  In addition,  with respect to certain ARM Loans  subject to negative
amortization,  during a period of declining interest rates, it might be expected
that each minimum scheduled monthly payment on such a Mortgage Loan would exceed
the amount of scheduled  principal and accrued interest on the principal balance
thereof, and since such excess will be applied to reduce such principal balance,
the

                                       67



<PAGE>
<PAGE>



weighted  average  life of such  Securities  will be reduced  and may  adversely
affect  yield  to  holders  thereof  depending  upon the  price  at  which  such
Securities were purchased.

        For each Mortgage Pool, if all necessary  advances are made and if there
is no unrecoverable loss on any Mortgage Loan and if the related Credit Enhancer
is not in default under its obligations or other Credit Enhancement has not been
exhausted,  the net effect of each distribution  respecting  interest will be to
pass-through  to each  holder of a class of  Securities  entitled to payments of
interest an amount  which is equal to one month's  interest  (or, in the case of
quarterly-pay   Securities,   three   month's   interest  or,  in  the  case  of
semi-annually-pay   Securities,   six  month's   interest)  at  the   applicable
Pass-Through  Rate on such  class'  principal  balance or notional  balance,  as
adjusted  downward to reflect any decrease in interest  caused by any  principal
prepayments and the addition of any Deferred  Interest to the principal  balance
of any Mortgage Loan. "Description of the  Securities--Principal and Interest on
the Securities."

        With  respect  to  certain  of the  ARM  Loans,  the  Mortgage  Rate  at
origination  may be below the rate  that  would  result if the index and  margin
relating  thereto  were  applied  at  origination.  Under  typical  underwriting
standards, the Mortgagor under each Mortgage Loan will be qualified on the basis
of the  Mortgage  Rate in  effect  at  origination.  The  repayment  of any such
Mortgage  Loan may thus be  dependent  on the ability of the  Mortgagor  to make
larger level monthly payments following the adjustment of the Mortgage Rate.


                     MATURITY AND PREPAYMENT CONSIDERATIONS

        As indicated  above under "The  Mortgage  Pools," the original  terms to
maturity of the Mortgage Loans in a given Mortgage Pool will vary depending upon
the type of  Mortgage  Loans  included in such  Mortgage  Pool.  The  Prospectus
Supplement for a series of Securities will contain  information  with respect to
the types and maturities of the Mortgage Loans in the related Mortgage Pool. The
prepayment experience with respect to the Mortgage Loans in a Mortgage Pool will
affect the maturity, average life and yield of the related series of Securities.

        With respect to Balloon  Loans,  payment of the Balloon  Amount  (which,
based on the amortization  schedule of such Mortgage Loans, may be a substantial
amount) will generally depend on the Mortgagor's  ability to obtain  refinancing
of such Mortgage Loan or to sell the Mortgaged Property prior to the maturity of
the Balloon Loan. The ability to obtain  refinancing  will depend on a number of
factors  prevailing  at the time  refinancing  or sale is  required,  including,
without  limitation,  real estate values, the Mortgagor's  financial  situation,
prevailing  mortgage loan interest rates, the Mortgagor's  equity in the related
Mortgaged Property, tax laws and prevailing general economic conditions.  Unless
otherwise specified in the related Prospectus  Supplement,  neither the Sponsor,
the Servicer, the Master Servicer, nor any of their affiliates will be obligated
to refinance or repurchase any Mortgage Loan or to sell the Mortgaged Property.

        A number of factors, including homeowner mobility,  economic conditions,
enforceability  of due-on-sale  clauses,  mortgage market interest rates and the
availability of mortgage funds, affect prepayment  experience.  Unless otherwise
specified  in  the  related  Prospectus  Supplement,  the  Mortgage  Loans  will
generally contain due-on-sale  provisions permitting the mortgagee to accelerate
the  maturity  of the  Mortgage  Loan  upon  sale or  certain  transfers  by the
Mortgagor of the underlying  Mortgaged  Property.  Unless the related Prospectus
Supplement  indicates  otherwise,   the  Servicer  will  generally  enforce  any
due-on-sale  clause to the extent it has knowledge of the conveyance or proposed
conveyance  of the  underlying  Mortgaged  Property  and it is entitled to do so
under  applicable law;  provided,  however,  that the Servicer will not take any
action in relation to the enforcement of any  due-on-sale  provision which would
adversely affect or jeopardize  coverage under any applicable  insurance policy.
Certain ARM Loans may be  assumable  under  certain  conditions  if the proposed
transferee of the related  Mortgaged  Property  establishes its ability to repay
the Mortgage Loan and, in the  reasonable  judgment of the Servicer,  the Master
Servicer or the related Sub-Servicer, the security for the ARM Loan would not be
impaired or might be improved by the  assumption.  The extent to which ARM Loans
are assumed by purchasers of the Mortgaged Properties rather than prepaid by the
related Mortgagors in connection with the sales of the Mortgaged Properties will
affect the weighted average life of the related series of Securities.

                                       68



<PAGE>
<PAGE>



See "Description of the  Securities--Collection  and Other Servicing Procedures"
and   "Certain    Legal   Aspects   of   the   Mortgage    Loans   and   Related
Matters--Enforceability  of Certain  Provisions"  for a  description  of certain
provisions of the Pooling and Servicing Agreement and certain legal developments
that may affect the prepayment experience on the Mortgage Loans.

        There can be no assurance as to the rate of  prepayment  of the Mortgage
Loans. The Sponsor is not aware of any reliable,  publicly available  statistics
relating  to the  principal  prepayment  experience  of  diverse  portfolios  of
mortgage loans such as the Mortgage  Loans over an extended  period of time. All
statistics  known to the  Sponsor  that  have  been  compiled  with  respect  to
prepayment experience on mortgage loans indicates that while some mortgage loans
may remain outstanding until their stated maturities,  a substantial number will
be paid prior to their respective stated maturities.

        Although  the  Mortgage  Rates on ARM Loans will be subject to  periodic
adjustments,  such adjustments will,  unless otherwise  specified in the related
Prospectus Supplement,  (i) not increase or decrease such Mortgage Rates by more
than a fixed  percentage  amount on each adjustment date, (ii) not increase such
Mortgage  Rates over a fixed  percentage  amount during the life of any ARM Loan
and (iii) be based on an index  (which may not rise and fall  consistently  with
mortgage  interest  rates) plus the related Note Margin  (which may be different
from  margins  being  used at the  time for  newly  originated  adjustable  rate
mortgage loans). As a result,  the Mortgage Rates on the ARM Loans in a Mortgage
Pool at any  time  may  not  equal  the  prevailing  rates  for  similar,  newly
originated  adjustable rate mortgage loans.  In certain rate  environments,  the
prevailing  rates  on  fixed-rate  mortgage  loans  may be  sufficiently  low in
relation  to the  then-current  Mortgage  Rates  on ARM  Loans  that the rate of
prepayment may increase as a result of  refinancings.  There can be no certainty
as to the rate of  prepayments  on the Mortgage  Loans during any period or over
the life of any series of Securities.

        As may be described in the related  Prospectus  Supplement,  the related
Pooling  and  Servicing  Agreement  may  provide  that all or a  portion  of the
principal  collected  on or with  respect to the related  Mortgage  Loans may be
applied by the related Trustee to the  acquisition of additional  Mortgage Loans
during a specified  period  (rather  than used to fund  payments of principal to
Securityholders  during such period) with the result that the related securities
possess an  interest-only  period,  also  commonly  referred  to as a  revolving
period, which will be followed by an amortization period. Any such interest-only
or revolving  period may, upon the  occurrence of certain events to be described
in  the  related  Prospectus  Supplement,  terminate  prior  to  the  end of the
specified  period and result in the earlier than  expected  amortization  of the
related Securities.

        In  addition,  and  as  may  be  described  in  the  related  Prospectus
Supplement,  the related Pooling and Servicing Agreement may provide that all or
a portion of such  collected  principal may be retained by the Trustee (and held
in certain  temporary  investments,  including  Mortgage  Loans) for a specified
period prior to being used to fund payments of principal to Securityholders.

        The result of such retention and temporary  investment by the Trustee of
such principal would be to slow the amortization rate of the related  Securities
relative to the  amortization  rate of the related Mortgage Loans, or to attempt
to match the  amortization  rate of the related  Securities  to an  amortization
schedule  established at the time such  Securities are issued.  Any such feature
applicable to any  Securities  may terminate upon the occurrence of events to be
described in the related Prospectus Supplement, resulting in the current funding
of principal payments to the related  Securityholders and an acceleration of the
amortization of such Securities.

        Under certain circumstances,  the Servicer, the Sponsor or, if specified
in  the  related  Prospectus  Supplement,  the  holders  of the  REMIC  Residual
Securities  or the Credit  Enhancer may have the option to purchase the Mortgage
Loans in a Trust Estate. See "The Pooling and Servicing  Agreement--Termination;
Retirement of Securities."



                                       69



<PAGE>
<PAGE>



           CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS AND RELATED MATTERS

         The following discussion contains summaries of certain legal aspects of
mortgage  loans that are  general  in nature.  Because  such legal  aspects  are
governed in part 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 Mortgaged
Properties  may be situated.  The summaries  are qualified in their  entirety by
reference to the applicable federal and state laws governing the Mortgage Loans.
Any particular legal matters related to specific types of Mortgage Loans will be
set forth in the related Prospectus Supplement.

GENERAL

         The  Mortgage  Loans  will be  secured  by  either  deeds  of  trust or
mortgages,  depending  upon the  prevailing  practice  in the state in which the
Mortgaged  Property  subject to a Mortgage  Loan is located.  In some states,  a
mortgage  creates a lien upon the real property  encumbered by the mortgage.  In
other states,  the mortgage conveys legal title to the property to the mortgagee
subject to a condition subsequent (i.e., the payment of the indebtedness secured
thereby).  The  mortgage  is not  prior to the lien for real  estate  taxes  and
assessments and other charges imposed under governmental police powers. Priority
between  mortgages  depends  on  their  terms in some  cases or on the  terms of
separate subordination or intercreditor  agreements,  and generally on the order
of recordation of the mortgage in the appropriate  recording  office.  There are
two parties to a mortgage, the mortgagor, who is the borrower and homeowner, 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 is the  beneficiary;
at origination of a mortgage loan, the borrower executes a separate  undertaking
to make payments on the mortgage note.  Although a deed of trust is similar to a
mortgage, a deed of trust 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,  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.

COOPERATIVE LOANS

         If  specified  in the  Prospectus  Supplement  relating  to a series of
Securities,  the Mortgage Loans also may consist of Cooperative  Loans evidenced
by  Cooperative  Notes  secured  by  security  interests  in  shares  issued  by
cooperatives,  which are private corporations that are entitled to be treated as
housing  cooperatives  under  federal tax law,  and in the  related  proprietary
leases or occupancy  agreements  granting  exclusive  rights to occupy  specific
dwelling  units in the  cooperatives'  buildings.  The security  agreement  will
create a lien upon, or grant a title  interest in, the property which it covers,
the  priority  of which  will  depend  on the terms of the  particular  security
agreement  as  well  as  the  order  of  recordation  of  the  agreement  in the
appropriate  recording office. Such a lien or title interest is not prior to the
lien for real estate  taxes and  assessments  and other  charges  imposed  under
governmental police powers.

         Each  cooperative  owns in fee or has a  leasehold  interest in all the
real  property and owns in fee or leases the building and all separate  dwelling
units therein.  The cooperative is directly  responsible for property management
and, in most cases, payment of real estate taxes, other governmental impositions
and hazard and liability insurance.  If there is a blanket mortgage or mortgages
on the cooperative  apartment  building or underlying  land, as is generally the
case, or an underlying lease of the land, as is the case in some instances,  the
cooperative,  as  property  mortgagor,  or lessee,  as the case may be,  also is
responsible for meeting these mortgage or rental obligations. A blanket mortgage
is  ordinarily  incurred  by the  cooperative  in  connection  with  either  the
construction  or  purchase  of  the  cooperative's  apartment  building  or  the
obtaining of capital by the  cooperative.  The  interest of the  occupant  under
proprietary  leases or occupancy  agreements as to which that cooperative is the
landlord  generally  is  subordinate  to the interest of the holder of a blanket
mortgage and to the interest of the

                                       70



<PAGE>
<PAGE>



holder  of a land  lease.  If the  cooperative  is  unable  to meet the  payment
obligations  (i)  arising  under a blanket  mortgage,  the  mortgagee  holding a
blanket  mortgage could foreclose on that mortgage and terminate all subordinate
proprietary  leases and  occupancy  agreements  or (ii)  arising  under its land
lease,  the  holder  of the  landlord's  interest  under  the land  lease  could
terminate it and all subordinate  proprietary  leases and occupancy  agreements.
Also, a blanket mortgage on a cooperative may provide financing in the form of a
mortgage that does not fully amortize,  with a significant  portion of principal
being due in one final payment at maturity.  The inability of the cooperative to
refinance a mortgage and its  consequent  inability  to make such final  payment
could  lead to  foreclosure  by the  mortgagee.  Similarly,  a land lease has an
expiration  date and the inability of the  cooperative to extend its term or, in
the  alterative,  to  purchase  the  land  could  lead  to  termination  of  the
cooperative's interest in the property and termination of all proprietary leases
and  occupancy  agreements.  In either event,  a foreclosure  by the holder of a
blanket  mortgage or the termination of the underlying  lease could eliminate or
significantly  diminish  the  value of any  collateral  held by the  lender  who
financed the purchase by an individual  tenant-stockholder of cooperative shares
or, in the case of the Mortgage Loans,  the collateral  securing the Cooperative
Loans.

         The cooperative is owned by tenant-stockholders  who, through ownership
of stock or shares in the corporation,  receive  proprietary leases or occupancy
agreements that confer exclusive rights to occupy specific units.  Generally,  a
tenant-stockholder  of  a  cooperative  must  make  a  monthly  payment  to  the
cooperative  representing  such  tenant-stockholder's  pro  rata  share  of  the
cooperative's   payments  for  its  blanket   mortgage,   real  property  taxes,
maintenance  expenses  and other  capital or  ordinary  expenses.  An  ownership
interest in a cooperative and accompanying occupancy rights are financed through
a  cooperative  share loan  evidenced  by a  promissory  note and  secured by an
assignment of and a security interest in the occupancy  agreement or proprietary
lease and a security  interest in the  related  cooperative  shares.  The lender
generally  takes  possession of the share  certificate  and a counterpart of the
proprietary lease or occupancy  agreement and a financing statement covering the
proprietary lease or occupancy  agreement and the cooperative shares is filed in
the appropriate  state and local offices to perfect the lender's interest in its
collateral.  Subject to the  limitations  discussed  below,  upon default of the
tenant-stockholder,  the lender may sue for  judgment  on the  promissory  note,
dispose of the  collateral  at a public or  private  sale or  otherwise  proceed
against the collateral or tenant-stockholder as an individual as provided in the
security agreement covering the assignment of the proprietary lease or occupancy
agreement and the pledge of cooperative  shares.  See  "Foreclosure on Shares of
Cooperatives" below.

FORECLOSURE

         Foreclosure  of  a  deed  of  trust  is  generally  accomplished  by  a
non-judicial  trustee's  sale (private  sale) under a specific  provision in the
deed of trust and state laws which  authorize  the trustee to sell the  property
upon any default by the  borrower  under the terms of the note or deed of trust.
Beside the non-judicial remedy, a deed of trust may be judicially foreclosed. In
addition  to any  notice  requirements  contained  in a deed of  trust,  in some
states,  the trustee must record a notice of default and within a certain period
of time send a copy to the borrower trustor and to any person who has recorded a
request for a copy of notice of default  and notice of sale.  In  addition,  the
trustee must  provide  notice in some states to any other  individual  having an
interest of record in the real property,  including any junior  lienholders.  If
the deed of trust is not reinstated  within a specified period, 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 local  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 of record in the real property.

         Foreclosure of a mortgage is generally accomplished by judicial action.
Generally,  the action is initiated by the service of legal  pleadings  upon all
parties having an interest of record in the real property.  Delays in completion
of the  foreclosure  may  occasionally  result  from  difficulties  in  locating
necessary parties.  Judicial foreclosure  proceedings are often not contested by
any of the  applicable  parties.  If  the  mortgagee's  right  to  foreclose  is
contested,  the  legal  proceedings  necessary  to  resolve  the  issue  can  be
time-consuming.

         In some states,  the  borrower-trustor  has the right to reinstate  the
loan at any time following  default until shortly before the trustee's  sale. In
general, in such states, the borrower, or any other person having a junior

                                       71



<PAGE>
<PAGE>



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.

         In the 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 a
foreclosure sale unless there is a great deal of economic  incentive for the new
purchaser to purchase the subject property at the sale. Rather, it is common for
the lender to purchase the property from the trustee or referee for a credit bid
less than or equal to the unpaid  principal  amount of the  mortgage  or deed of
trust,  accrued and unpaid interest and the expense of  foreclosure.  Generally,
state law  controls  the amount of  foreclosure  costs and  expenses,  including
attorneys' fees, which may be recovered by a lender. Thereafter,  subject to the
right of the  borrower  in some  states  to  remain  in  possession  during  the
redemption  period,  the lender will assume the burdens of ownership,  including
obtaining  hazard  insurance  and making such  repairs at its own expense as are
necessary to render the property  suitable  for sale.  The lender 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 and, in some states,  the lender may be entitled to a
deficiency  judgment.  Any loss may be  reduced by the  receipt of any  mortgage
insurance proceeds.

FORECLOSURE ON SHARES OF COOPERATIVES

         The  cooperative  shares and proprietary  lease or occupancy  agreement
owned by the  tenant-stockholder  and  pledged to the lender  are, in almost all
cases,  subject to  restrictions  on transfer as set forth in the  cooperative's
certificate of incorporation and by-laws, as well as in the proprietary lease or
occupancy agreement.  The proprietary lease or occupancy  agreement,  even while
pledged,  may be  cancelled  by  the  cooperative  for  failure  by  the  tenant
stockholder  to  pay  rent  or  other   obligations  or  charges  owed  by  such
tenant-stockholder, including mechanics' liens against the cooperative apartment
building  incurred  by  such   tenant-stockholder.   Commonly,  rent  and  other
obligations and charges arising under a proprietary lease or occupancy agreement
that are owed to the  cooperative  are made  liens  upon the shares to which the
proprietary lease or occupancy agreement relates.  In addition,  the proprietary
lease or occupancy agreement generally permits the cooperative to terminate such
lease or  agreement  in the event the borrower  defaults in the  performance  of
covenants  thereunder.  Typically,  the lender and the cooperative  enter into a
recognition  agreement  that,  together  with any lender  protection  provisions
contained in the  proprietary  lease,  establishes the rights and obligations of
both  parties  in  the  event  of a  default  by the  tenant-stockholder  on its
obligations under the proprietary lease or occupancy agreement. A default by the
tenant-stockholder  under the proprietary  lease or occupancy  agreement usually
will  constitute a default under the security  agreement  between the lender and
the tenant-stockholder.

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

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


                                       72



<PAGE>
<PAGE>



         In New York,  foreclosure on the cooperative  shares is accomplished by
public sale in  accordance  with the  provisions of Article 9 of the UCC and the
security agreement relating to those shares.  Article 9 of the UCC requires that
a sale be conducted in a "commercially  reasonable"  manner.  Whether a sale has
been conducted in a "commercially reasonable" manner will depend on the facts in
each case. In determining  commercial  reasonableness,  a court will look to the
notice  given the debtor and the method,  manner,  time,  place and terms of the
sale and the sale price.  Generally,  a sale  conducted  according  to the usual
practice of banks  selling  similar  collateral  will be  considered  reasonably
conducted.

         Article 9 of the UCC  provides  that the  proceeds  of the sale will be
applied  first to pay the costs and expenses of the sale and then to satisfy the
indebtedness  secured  by  the  lender's  security  interest.   The  recognition
agreement,  however, generally provides that the lender's right to reimbursement
is subject to the right of the cooperative corporation to receive sums due under
the proprietary lease or occupancy  agreement.  If there are proceeds remaining,
the lender must account to the tenant-stockholder  for the surplus.  Conversely,
if a portion of the  indebtedness  remains  unpaid,  the  tenant-stockholder  is
generally responsible for the deficiency.  See "Anti-Deficiency  Legislation and
Other Limitations on Lenders" below.

RIGHTS OF REDEMPTION

         In some states,  after sale pursuant to a deed of trust or  foreclosure
of a mortgage,  the borrower and foreclosed  junior lienors or other parties 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  subsequent to foreclosure
or  sale  under a deed of  trust.  Consequently,  the  practical  effect  of the
redemption  right is to force the lender to maintain  the  property  and pay the
expenses of ownership until the redemption  period has expired.  In some states,
there is no right to redeem  property  after a  trustee's  sale  under a deed of
trust.

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.  A
deficiency  judgment is a personal judgment against the former borrower equal in
most cases to the  difference  between  the amount due to the lender and the net
amount  realized  upon the public  sale of the real  property.  In the case of a
Mortgage Loan secured by a property  owned by a trust where the Mortgage Note is
executed  on  behalf of the  trust,  a  deficiency  judgment  against  the trust
following  foreclosure or sale under a deed of trust,  even if obtainable  under
applicable  law, may be of little value to the mortgagee or beneficiary if there
are no trust  assets  against  which such  deficiency  judgment may be executed.
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. In
certain  other states,  the lender has the option of bringing a personal  action
against  the  borrower  on the debt  without  first  exhausting  such  security;
however, in some of these states the lender, following judgment on such personal
action,  may be  deemed  to have  elected  a remedy  and may be  precluded  from
exercising  remedies with respect to the security.  Consequently,  the practical
effect of the election requirement, in those states permitting such election, is
that  lenders  will  usually  proceed  against the  security  first  rather than
bringing a personal  action  against the  borrower.  Finally,  in certain  other
states,  statutory  provisions limit any deficiency  judgment against the former
borrower  following a foreclosure to the excess of the outstanding debt over the
fair value of the property at the time of the public sale.  The purpose of these
statutes is generally to prevent a  beneficiary  or 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 federal and state  statutory  provisions,  including the federal
bankruptcy laws and state laws affording relief to debtors, may interfere

                                       73



<PAGE>
<PAGE>



with or affect  the  ability of the  secured  mortgage  lender to  realize  upon
collateral  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  also have indicated that
the terms of a mortgage  loan secured by property of the debtor may be modified.
These courts have allowed modifications that include reducing the amount of each
monthly payment, changing the rate of interest, altering the repayment schedule,
forgiving  all or a  portion  of the debt 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.

         Certain states have imposed general equitable  principles upon judicial
foreclosure.  These equitable  principles are generally  designed to relieve the
borrower from the legal effect of the borrower's  default under the related loan
documents.  Examples  of  judicial  remedies  that have been  fashioned  include
judicial  requirements  that the  lender  undertake  affirmative  and  expensive
actions to determine the causes for the  borrower's  default and the  likelihood
that the borrower  will be able to reinstate  the loan.  In some cases,  lenders
have been required to reinstate  loans or recast  payment  schedules in order to
accommodate  borrowers who are suffering from temporary financial  disabilities.
In other cases, such courts have limited the right of the lender to foreclose if
the default  under the loan is not  monetary,  such as the  borrower  failing to
adequately  maintain  the  property or the  borrower  executing a second deed of
trust affecting the property.

         Certain tax liens arising  under the Internal  Revenue Code of 1986, as
amended,  may in  certain  circumstances  provide  priority  over  the lien of a
mortgage or deed of trust.  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, by example,  the federal  Truth-in-Lending  Act, Real Estate
Settlement  Procedures  Act, Equal Credit  Opportunity  Act, Fair Credit Billing
Act, Fair Credit Reporting Act and related statutes and the California Fair Debt
Collection  Practices Act. These laws and regulations  impose specific statutory
liabilities  upon lenders who originate  mortgage  loans and fail to comply with
the provisions of the law. In some cases, this liability may affect assignees of
the mortgage loans.

ENVIRONMENTAL LEGISLATION

         Certain states impose a statutory lien for associated costs on property
that is the  subject of a cleanup  action by the state on  account of  hazardous
wastes or hazardous  substances released or disposed of on the property.  Such a
lien generally will have priority over all subsequent liens on the property and,
in  certain of these  states,  will have  priority  over  prior  recorded  liens
including the lien of a mortgage. In some states,  however, such a lien will not
have priority over prior recorded liens of a deed of trust.  In addition,  under
federal  environmental  legislation and under state law in a number of states, a
secured party which takes a deed in lieu of  foreclosure or acquires a mortgaged
property at a foreclosure  sale or assumes  active control over the operation or
management  of a property  so as to be deemed an "owner"  or  "operator"  of the
property  may be  liable  for the  costs of  cleaning  up a  contaminated  site.
Although such costs could be  substantial,  it is unclear  whether they would be
imposed  on a lender  (such  as a Trust  Estate)  secured  by  residential  real
property.  In the event that title to a Mortgaged  Property  securing a Mortgage
Loan in a Trust Estate was acquired by the Trust and cleanup costs were incurred
in respect of the  Mortgaged  Property,  the  holders of the  related  series of
Securities  might  realize a loss if such costs were  required to be paid by the
Trust.


                                       74



<PAGE>
<PAGE>



ENFORCEABILITY OF CERTAIN PROVISIONS

         Unless the Prospectus Supplement indicates otherwise,  generally all of
the Mortgage Loans contain due-on-sale clauses.  These clauses permit the lender
to  accelerate  the  maturity of the loan if the  borrower  sells,  transfers or
conveys the property.  The  enforceability of these clauses has been 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  that  prohibits  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.

         The  Garn-St.  Germain Act also sets forth nine  specific  instances in
which a mortgage  lender covered by the Garn-St.  Germain Act 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  also
prohibit the imposition of a prepayment  penalty upon the acceleration of a loan
pursuant to a due-on-sale clause.

         The inability to enforce a due-on-sale  clause may result in a mortgage
loan bearing an interest  rate below the current  market rate being assumed by a
new home buyer  rather  than being  paid off,  that may have an impact  upon 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  generally are 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 judicial  requirements that the lender
undertake  affirmative  and  expensive  actions to determine  the causes for the
borrower's  default  and  the  likelihood  that  the  borrower  will  be able to
reinstate the loan. In some cases,  courts have  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.  Finally, 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.

CERTAIN PROVISIONS OF CALIFORNIA DEEDS OF TRUST

         Most  institutional  lenders in California  use a form of deed of trust
that confers on the beneficiary the right both to receive all proceeds collected
under any hazard  insurance  policy and all awards made in  connection  with any
condemnation  proceedings,  and  to  apply  such  proceeds  and  awards  to  any
indebtedness  secured by the deed of trust, in such order as the beneficiary may
determine, provided, however, that California law prohibits the beneficiary from
applying insurance and condemnation  proceeds to the indebtedness secured by the
deed of  trust  unless  the  beneficiary's  security  has been  impaired  by the
casualty or condemnation,  and, if such security has been impaired, permits such
proceeds to be so applied only to the extent of such  impairment.  Thus,  in the
event  improvements  on the  property  are damaged or destroyed by fire or other
casualty,  or in the event the  property  is taken by  condemnation,  and,  as a
result thereof,  the beneficiary's  security is impaired,  the beneficiary under
the  underlying  first  deed of trust will have the prior  right to collect  any
insurance  proceeds  payable  under a hazard  insurance  policy and any award of
damages in connection with the condemnation and to apply the same

                                       75



<PAGE>
<PAGE>



to the  indebtedness  secured by the first deed of trust.  Proceeds in excess of
the amount of indebtedness secured by a first deed of trust will, in most cases,
be applied to the indebtedness of a junior deed of trust.

         Another provision typically found in the forms of deed of trust used by
most  institutional  lenders in  California  obligates the trustor to pay before
delinquency  all  taxes and  assessments  on the  property  and,  when due,  all
encumbrances,  charges and liens on the property  which appear prior to the deed
of trust,  to provide and maintain fire  insurance on the property,  to maintain
and repair the  property and not to commit or permit any waste  thereof,  and to
appear in and defend any action or proceeding  purporting to affect the property
or the rights of the beneficiary  under the deed of trust. Upon a failure of the
trustor to perform any of these obligations,  the beneficiary is given the right
under the deed of trust to perform the obligation itself, at its election,  with
the trustor  agreeing to reimburse the  beneficiary for any sums expended by the
beneficiary  on behalf of the trustor.  All sums so expended by the  beneficiary
become part of the indebtedness secured by the deed of trust.

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. A similar  federal
statute was in effect with respect to mortgage loans made during the first three
months of 1980.  The Office of Thrift  Supervision  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.
Certain  states have taken action to reimpose  interest  rate limits or to limit
discount points or other charges.

         As indicated  above under  "Mortgage Loan  Program--Representations  by
Originators," each Originator of a Mortgage Loan will have represented that such
Mortgage  Loan was  originated in compliance  with then  applicable  state laws,
including usury laws, in all material respects.  However,  the Mortgage Rates on
the Mortgage  Loans will be subject to  applicable  usury laws as in effect from
time to time.

ALTERNATIVE MORTGAGE INSTRUMENTS

         Alternative  mortgage  instruments,   including  ARM  Loans  and  early
ownership  mortgage loans,  originated by non-federally  chartered  lenders have
historically  been  subjected to a variety of  restrictions.  Such  restrictions
differed from state to state, resulting in difficulties in determining whether a
particular  alternative  mortgage  instrument  originated  by a  state-chartered
lender was in compliance with applicable law. These difficulties were alleviated
substantially as a result of the enactment of Title VIII of the Garn-St. Germain
Act ("Title VIII").  Title VIII provides that:  notwithstanding any state law to
the  contrary,   state-chartered   banks  may  originate   alternative  mortgage
instruments in accordance with regulations promulgated by the Comptroller of the
Currency with respect to  origination  of  alternative  mortgage  instruments by
national banks; state-chartered credit unions may originate alternative mortgage
instruments in accordance  with  regulations  promulgated by the National Credit
Union  Administration  with  respect  to  origination  of  alternative  mortgage
instruments  by federal  credit unions;  and all other  non-federally  chartered
housing  creditors,  including  state-chartered  savings and loan  associations,
state-chartered  savings  banks and mutual  savings  banks and mortgage  banking
companies,  may originate alterative mortgage instruments in accordance with the
regulations promulgated by the Federal Home Loan Bank Board,  predecessor to the
Office of  Thrift  Supervision,  with  respect  to  origination  of  alternative
mortgage  instruments  by  federal  savings  and loan  associations.  Title VIII
provides that any state may reject applicability of the provisions of Title VIII
by  adopting,  prior to October  15,  1985,  a law or  constitutional  provision
expressly  rejecting the  applicability of such provisions.  Certain states have
taken such action.


                                       76



<PAGE>
<PAGE>



SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940

         Under the terms of the Soldiers' and Sailors' Civil Relief Act of 1940,
as amended (the "Relief Act"), a Mortgagor who enters military service after the
origination of such Mortgagor's  Mortgage Loan (including a Mortgagor who was in
reserve  status and is called to active duty after  origination  of the Mortgage
Loan), may not be charged interest  (including fees and charges) above an annual
rate of 6% during the period of such  Mortgagor's  active duty status,  unless a
court orders otherwise upon application of the lender. The Relief Act applies to
Mortgagors  who are  members of the Army,  Navy,  Air Force,  Marines,  National
Guard,  Reserves,  Coast Guard,  and officers of the U.S.  Public Health Service
assigned to duty with the military. Because the Relief Act applies to Mortgagors
who enter military service (including  reservists who are called to active duty)
after  origination of the related  Mortgage Loan, no information can be provided
as to the number of loans that may be effected by the Relief Act. Application of
the Relief Act would adversely affect, for an indeterminate  period of time, the
ability of the  Servicer to collect  full  amounts of interest on certain of the
Mortgage  Loans.  Any  shortfall  in  interest  collections  resulting  from the
application of the Relief Act or similar legislation or regulations, which would
not be recoverable from the related Mortgage Loans,  would result in a reduction
of the amounts distributable to the holders of the related Securities, and would
not be  covered  by  advances,  any Letter of Credit or any other form of Credit
Enhancement  provided in connection  with the related series of  Securities.  In
addition,  the Relief Act imposes  limitations  that would impair the ability of
the Servicer to foreclose on an affected  Mortgage  Loan during the  Mortgagor's
period of active  duty  status,  and,  under  certain  circumstances,  during an
additional three month period thereafter. Thus, in the event that the Relief Act
or similar  legislation or  regulations  applies to any Mortgage Loan which goes
into  default,  there  may be  delays  in  payment  and  losses  on the  related
Securities in connection therewith. Any other interest shortfalls,  deferrals or
forgiveness of payments on the Mortgage Loans resulting from similar legislation
or regulations may result in delays in payments or losses to  Securityholders of
the related series.


                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

GENERAL

         The  following  is a general  discussion  of the  anticipated  material
federal income tax  consequences  of the purchase,  ownership and disposition of
the  Securities  offered  hereunder.  This  discussion  is  directed  solely  to
Securityholders that hold the Securities as capital assets within the meaning of
Section 1221 of the Internal  Revenue Code of 1986,  as amended (the "Code") and
does not  purport to discuss  all federal  income tax  consequences  that may be
applicable to particular categories of investors,  some of which (such as banks,
insurance  companies  and foreign  investors)  may be subject to special  rules.
Further,  the authorities on which this discussion,  and the opinion referred to
below, are based are subject to change or differing interpretations, which could
apply  retroactively.  Accordingly,  taxpayers  should  consult  their  own  tax
advisors and tax return preparers regarding the preparation of any item on a tax
return,  even where the  anticipated  tax treatment has been  discussed  herein.
Securityholders  are advised to consult  their own tax advisors  concerning  the
federal,  state,  local  or  other  tax  consequences  to them of the  purchase,
ownership and disposition of the Securities offered hereunder.

         The following discussion addresses securities of two general types: (i)
certificates  ("Grantor  Trust  Securities")  representing  interests in a Trust
Estate  ("Grantor Trust Estate") which the Sponsor will covenant not to elect to
have treated as a real estate mortgage  investment conduit  ("REMIC"),  and (ii)
certificates ("REMIC Securities") representing interests in a Trust Estate, or a
portion  thereof,  which the Sponsor will covenant to elect to have treated as a
REMIC under  Sections  860A through 860G (the "REMIC  Provisions")  of the Code.
This  Prospectus  does not address the tax treatment of  partnership  interests.
Such a discussion will be set forth in the applicable  Prospectus Supplement for
any  Trust  issuing  securities  characterized  as  partnership  interests.  The
discussion that follows the disclosure  relating to Grantor Trust Securities and
REMIC  Securities,  addresses tax concerns with respect to Debt Securities.  The
Prospectus Supplement for each series of Securities will indicate whether such a
REMIC election (or elections)  will be made for the related Trust Estate and, if
a REMIC  election is to be made,  will  identify  all  "regular  interests"  and
"residual  interests" in the REMIC. For purposes of this discussion,  references
to a "Securityholder" or a "holder" are to the beneficial owner of a Security.

                                       77



<PAGE>
<PAGE>




         The  following  discussion  is based in part upon the  rules  governing
original  issue  discount  that are set forth in Sections  1271 through 1273 and
1275 of the Code and in Treasury  regulations  issued January 27, 1994 under the
original issue discount provisions of the Code (the "OID Regulations"),  and the
Treasury  regulations  issued under the provisions of the Code related to REMICs
(the  "REMIC  Regulations").   The  OID  Regulations  generally  apply  to  debt
instruments  issued on or after April 4, 1994,  although  Taxpayers  may rely on
them for debt instruments issued prior to that date and after December 21, 1992.
Generally  the REMIC  Regulations  apply to any REMIC the  "settlement  date" of
which is on or after November 12, 1991.

GRANTOR TRUST ESTATES

         CLASSIFICATION OF GRANTOR TRUST ESTATES

         With respect to each series of Grantor Trust Securities, it is expected
that tax counsel to the Sponsor  will deliver its opinion to the effect that the
related Grantor Trust Estate will be classified as a grantor trust under subpart
E, Part I of subchapter J of the Code and not as a partnership or an association
taxable as a corporation.  Accordingly,  each holder of a Grantor Trust Security
will  generally  be treated as the owner of an  interest in the  Mortgage  Loans
included in the Grantor Trust Estate.

         For purposes of the  following  discussion,  a Grantor  Trust  Security
representing an undivided  equitable  ownership interest in the principal of the
Mortgage  Loans  constituting  the related  Grantor Trust Estate,  together with
interest thereon at a pass-through rate, will be referred to as a "Grantor Trust
Fractional Interest Security." A Grantor Trust Security  representing  ownership
of all or a portion of the  difference  between  interest  paid on the  Mortgage
Loans   constituting   the  related   Grantor   Trust   Estate  (net  of  normal
administration  fees and any  Originator's  Retained Yield) and interest paid to
the holders of Grantor Trust Fractional  Interest Securities issued with respect
to such  Grantor  Trust  Estate will be  referred  to as a "Grantor  Trust Strip
Security."

         CHARACTERIZATION OF INVESTMENTS IN GRANTOR TRUST SECURITIES

         Grantor Trust Fractional Interest Securities

         In the case of Grantor Trust  Fractional  Interest  Securities,  unless
otherwise disclosed in the applicable  Prospectus  Supplement and subject to the
discussion below with respect to Buydown Mortgage Loans, it is expected that tax
counsel to the Sponsor will deliver an opinion  that  Grantor  Trust  Fractional
Interest  Securities will represent  interests in (i) "qualifying  real property
loans"  within  the  meaning of Section  593(d) of the Code;  (ii)  "loans . . .
secured  by an  interest  in  real  property"  within  the  meaning  of  Section
7701(a)(19)(C)(v) of the Code; (iii) "obligation[s] (including any participation
or certificate of beneficial  ownership  therein) which . . . [are]  principally
secured  by an  interest  in real  "property"  within  the  meaning  of  Section
860G(a)(3)(A)  of the Code;  and (iv) "real estate assets" within the meaning of
Section  856(c)(5)(A) of the Code. In addition,  it is expected that tax counsel
to the Sponsor will deliver an opinion that interest on Grantor Trust Fractional
Interest  Securities  will be  considered  "interest on  obligations  secured by
mortgages on real property or on interests in real property"  within the meaning
of Section 856(c)(3)(B) of the Code.

         The assets  constituting  certain  Grantor  Trust  Estates  may include
Buydown  Mortgage  Loans.  The  characterization  of an  investment  in  Buydown
Mortgage  Loans  will  depend  upon the  precise  terms of the  related  Buydown
Agreement,  but to the extent that such Buydown  Mortgage Loans are secured by a
bank  account  or other  personal  property,  they may not be  treated  in their
entirety as assets described in the foregoing  sections of the Code. No directly
applicable  precedents exist with respect to the federal income tax treatment or
the  characterization  of investments in Buydown  Mortgage  Loans.  Accordingly,
holders of Grantor Trust  Securities  should consult their own tax advisors with
respect to the  characterization  of  investments  in Grantor  Trust  Securities
representing  an  interest  in a Grantor  Trust  Estate  that  includes  Buydown
Mortgage Loans.


                                       78



<PAGE>
<PAGE>



         Grantor Trust Strip Securities

         Even if Grantor  Trust  Strip  Securities  evidence  an  interest  in a
Grantor Trust Estate  consisting of Mortgage Loans that are "loans . . . secured
by an interest in real property" within the meaning of Section 7701(a)(19)(C)(v)
of the Code,  "qualifying  real  property  loans"  within the meaning of Section
593(d) of the Code,  and "real  estate  assets"  within  the  meaning of Section
856(c)(5)(A)  of the Code, and the interest on which is "interest on obligations
secured  by  mortgages  on  real   property"   within  the  meaning  of  Section
856(c)(3)(B)  of the  Code,  it is  unclear  whether  the  Grantor  Trust  Strip
Securities,  and the income therefrom, will be so characterized.  Counsel to the
Sponsor will not deliver any opinion on these questions.  Prospective purchasers
to  which  such  characterization  of  an  investment  in  Grantor  Trust  Strip
Securities is material should consult their tax advisors  regarding  whether the
Grantor  Trust  Strip  Securities,   and  the  income  therefrom,   will  be  so
characterized.

         The Grantor Trust Strip  Securities will be  "obligation[s]  (including
any  participation or certificate of beneficial  ownership  therein) which . . .
[are] principally secured by an interest in real property" within the meaning of
Section 860G(a)(3)(A) of the Code.

         TAXATION OF HOLDERS OF GRANTOR TRUST FRACTIONAL INTEREST SECURITIES

         Holders of a particular  series of Grantor  Trust  Fractional  Interest
Securities  generally  will be  required to report on their  federal  income tax
returns their  respective  shares of the entire  income from the Mortgage  Loans
(including amounts used to pay reasonable servicing fees and other expenses) and
will be entitled to deduct their shares of any such  reasonable  servicing  fees
and other  expenses.  Because of stripped  interests,  market or original  issue
discount,  or premium,  the amount  includable in income on account of a Grantor
Trust  Fractional  Interest  Security may differ  significantly  from the amount
distributable   thereon   representing   interest  on  the  Mortgage  Loans.  An
individual, estate or trust holding a Grantor Trust Fractional Interest Security
directly or through  certain  pass-through  entities will be allowed a deduction
for such  reasonable  servicing  fees and  expenses  only to the extent that the
aggregate of such holder's miscellaneous itemized deductions exceeds two percent
of  such  holder's   adjusted  gross  income.   Further,   holders  (other  than
corporations)   subject  to  the   alternative   minimum   tax  may  not  deduct
miscellaneous  itemized  deductions in  determining  such  holder's  alternative
minimum  taxable  income.  Although it is not entirely clear, it appears that in
transactions in which multiple  classes of Grantor Trust  Securities  (including
Grantor Trust Strip  Securities)  are issued,  such fees and expenses  should be
allocated  among the  classes of Grantor  Trust  Securities  using a method that
recognizes  that each such class  benefits  from the  related  services.  In the
absence of  statutory  or  administrative  clarification  as to the method to be
used,  it is currently  intended to base  information  returns or reports to the
Internal  Revenue  Service  (the  "IRS") and  Securityholders  on a method  that
allocates such expenses among classes of Grantor Trust  Securities  with respect
to each month  based on the  distributions  made to each such class  during that
month.

         The federal income tax treatment of Grantor Trust  Fractional  Interest
Securities  of any  series  will  depend  on  whether  they are  subject  to the
"stripped  bond" rules of Section  1286 of the Code.  Grantor  Trust  Fractional
Interest  Securities  will be subject  to those  rules if (i) a class of Grantor
Trust Strip  Securities  is issued as part of the same series of  Securities  or
(ii) the Sponsor or any of its affiliates  retain (for their own accounts or for
purposes of resale) a right to receive any Originator's Retained Yield. Any such
Originator's  Retained  Yield will be  described  in the  applicable  Prospectus
Supplement.  Further,  the IRS has announced that an unreasonably high servicing
fee  retained  by a seller or servicer  will be treated as a retained  ownership
interest in mortgages that constitutes a stripped  coupon.  Although the IRS has
established  certain "safe harbors" for purposes of determining what constitutes
reasonable  servicing for various types of mortgages,  it is not clear that such
amounts paid with respect to the Mortgage  Loans qualify for such  treatment and
thereby constitute reasonable servicing compensation.  The applicable Prospectus
Supplement  will  include  information  regarding  servicing  fees  paid  to the
Servicer,  any Master Servicer,  any sub-servicer or their respective affiliates
necessary to determine whether the preceding "safe harbor" rules apply.


                                       79



<PAGE>
<PAGE>



         If Stripped Bond Rules Apply

         If the  stripped  bond  rules  apply,  each  Grantor  Trust  Fractional
Interest  Security  will be treated as having been issued with  "original  issue
discount" within the meaning of Section 1273(a) of the Code,  subject,  however,
to the  discussion  below  regarding the treatment of certain  stripped bonds as
market discount bonds and the discussion  regarding de minimis market  discount.
See  "Taxation  of  Grantor  Trust  Fractional   Interest   Securities -- Market
Discount."  Under the  stripped  bond  rules,  the  holder  of a  Grantor  Trust
Fractional Interest Security (whether a cash or accrual method taxpayer) will be
required  to report  all  interest  income  from its  Grantor  Trust  Fractional
Interest  Security  for each month in an amount equal to the income that accrues
on such Security in that month  calculated  under a constant  yield  method,  in
accordance with the rules of the Code relating to original issue discount.

         The original  issue  discount on a Grantor  Trust  Fractional  Interest
Security will be the excess of such Security's  stated redemption price over its
issue price. The issue price of a Grantor Trust Fractional  Interest Security as
to any  purchaser  will be equal to the  price  paid by such  purchaser  for the
Grantor Trust Fractional  Interest  Security.  The stated  redemption price of a
Grantor Trust Fractional Interest Security will be the sum of all payments to be
made on such Security, other than "qualified stated interest," if any, and other
than  Security's  share of reasonable  servicing  fees and other  expenses.  See
"REMIC-Taxation of Owners of REMIC Regular  Securities." In general,  the amount
of such  income  that  accrues  in any month  would  equal the  product  of such
holder's  adjusted basis in such Grantor Trust Fractional  Interest  Security at
the  beginning of such month (see "Sales of Grantor Trust  Securities")  and the
yield of such Grantor Trust Fractional  Interest  Security to such holder.  Such
yield would be computed at the rate (assuming monthly compounding) that, if used
to discount the holder's share of future payments on the Mortgage  Loans,  would
cause the present value of those future payments to equal the price at which the
holder  purchased  such  Security.  In computing  yield under the stripped  bond
rules, a  Securityholder's  share of future  payments on the Mortgage Loans will
not include any payments made in respect of any  Originator's  Retained Yield or
any other ownership interest in the Mortgage Loans retained by the Sponsor,  the
Servicer,  the Master Servicer, any sub-servicer or their respective affiliates,
but will include such  Securityholder's  share of any reasonable  servicing fees
and other expenses.

         Section  1272(a)(6)  of the Code  requires  (i) the use of a reasonable
prepayment  assumption (the "Prepayment  Assumption") in accruing original issue
discount and (ii)  adjustments  in the accrual of original  issue  discount when
prepayments do not conform to the prepayment assumption, with respect to certain
categories of debt instruments,  and regulations could be adopted applying those
provisions to the Grantor Trust Fractional  Interest  Securities.  It is unclear
whether those  provisions  would be  applicable to the Grantor Trust  Fractional
Interest  Securities  in the  absence of such  regulations  or whether  use of a
Prepayment  Assumption  may be required or permitted  without  reliance on these
rules. It is also  uncertain,  if a Prepayment  Assumption is used,  whether the
assumed  prepayment rate would be determined  based on conditions at the time of
the first sale of the  Grantor  Trust  Fractional  Interest  Security  or,  with
respect to any subsequent  holder,  at the time of purchase of the Grantor Trust
Fractional  Interest  Security by that  holder.  Securityholders  are advised to
consult their own tax advisors  concerning  reporting original issue discount in
general and, in particular,  whether a Prepayment  Assumption  should be used in
reporting  original  issue  discount  with respect to Grantor  Trust  Fractional
Interest Securities.

         In the case of a Grantor Trust Fractional Interest Security acquired at
a price equal to the principal  amount of the Mortgage  Loans  allocable to such
Security,  the use of the Prepayment  Assumption  would not ordinarily  have any
significant effect on the yield used in calculating accruals of interest income.
In the case,  however,  of a Grantor Trust Fractional Interest Security acquired
at a  discount  or premium  (that is, at a price less than or greater  than such
principal  amount,  respectively),  the use of the Prepayment  Assumption  would
increase  or  decrease  such  yield,   and  thus   accelerate   or   decelerate,
respectively, the reporting of income.

         If no Prepayment  Assumption  is used,  when a Mortgage Loan prepays in
full, the holder of a Grantor Trust Fractional  Interest  Security acquired at a
discount or a premium generally will recognize  ordinary income or loss equal to
the  difference  between  the  portion of the  prepaid  principal  amount of the
Mortgage Loan that is allocable to such Security and the portion of the adjusted
basis of such  Security that is allocable to such  Securityholder's  interest in
the Mortgage  Loan.  If the  Prepayment  Assumption  is used, it appears that no
separate

                                       80



<PAGE>
<PAGE>



item of income or loss  should  be  recognized  upon a  prepayment.  Instead,  a
prepayment should be treated as a partial payment of the stated redemption price
of the Grantor  Trust  Fractional  Interest  Security and  accounted for under a
method  similar to that  described for taking account of original issue discount
on  REMIC  Regular  Interest   Securities.   See  "Certain  Federal  Income  Tax
Consequences  -- REMICs -- Taxation  of Owners of REMIC  Regular  Securities  --
Original Issue Discount." It is unclear whether any other  adjustments  would be
required to reflect differences between the Prepayment Assumption and the actual
rate of prepayments.

         In the absence of  statutory  or  administrative  clarification,  it is
currently  intended  to  base  information  reports  or  returns  to the IRS and
Securityholders  in  transactions  subject  to  the  stripped  bond  rules  on a
Prepayment   Assumption  that  will  be  disclosed  in  the  related  Prospectus
Supplement  and on a constant  yield  computed  using a  representative  initial
offering  price for each class of Securities.  However,  neither the Sponsor nor
the Servicer will make any  representation  that the Mortgage Loans will in fact
prepay at a rate  conforming to the Prepayment  Assumption or any other rate and
Securityholders  should  bear in mind that the use of a  representative  initial
offering  price  will mean that such  information  returns or  reports,  even if
otherwise accepted as accurate by the IRS, will in any event be accurate only as
to the initial Securityholders who bought at that price.

         Under Treasury Regulation ss. 1.1286-1 certain stripped bonds are to be
treated as market discount bonds and, accordingly,  any purchaser of such a bond
is to  account  for any  discount  on the bond as market  discount  rather  than
original issue discount.  This treatment only applies,  however,  if immediately
after the most recent  disposition of the bond by a person stripping one or more
coupons  from the bond and  disposing  of the  bond or  coupon  (i)  there is no
original issue discount (or only a de minimis amount of original issue discount)
or (ii) the annual  stated rate of interest  payable on the stripped  bond is no
more than 100 basis  points  lower than the gross  interest  rate payable on the
original  mortgage  loan (before  subtracting  any servicing fee or any stripped
coupon).  If interest payable on a Grantor Trust Fractional Interest Security is
more than 100 basis  points  lower than the gross  interest  rate payable on the
Mortgage Loans, the applicable Prospectus Supplement will disclose that fact. If
the original  issue  discount or market  discount on a Grantor Trust  Fractional
Interest Security determined under the stripped bond rules is less than 0.25% of
the stated  redemption  price multiplied by the weighted average maturity of the
Mortgage  Loans,  then such original issue  discount or market  discount will be
considered to be de minimis.  Original issue discount or market discount of only
a de minimis  amount will be included in income in the same manner  described in
"Taxation of Grantor Trust Fractional Interest Securities -- Market Discount."

         If Stripped Bond Rules Do Not Apply

         Subject to the  discussion  below on original  issue  discount,  if the
stripped  bond  rules  do not  apply  to a  Grantor  Trust  Fractional  Interest
Security,  the  Securityholder  will be  required  to  report  its  share of the
interest income on the Mortgage Loans in accordance  with such  Securityholder's
normal method of  accounting.  The original issue discount rules will apply to a
Grantor  Trust  Fractional  Interest  Security  to the  extent it  evidences  an
interest in Mortgage Loans issued with original issue discount.

         Original issue  discount,  if any, on the Mortgage Loans will equal the
difference  between the stated  redemption price of the Mortgage Loans and their
issue price. Under the Proposed OID Regulations,  the stated redemption price is
equal to the total of all payments to be made on such  Mortgage  Loan other than
"qualified  stated  interest,".  A "qualified  stated  interest" is any one of a
series of payments equal to the product of the outstanding  principal balance of
the  Mortgage  Loan and a single  fixed  rate,  or a  variable  rate based on an
objective  interest  index of market  interest  rates,  of  interest  payable at
intervals  of one year or less during the entire term of the Mortgage  Loan.  In
general,  the issue price of a Mortgage Loan will be the amount  received by the
borrower  from the lender  under the terms of the  Mortgage  Loan and the stated
redemption price of a Mortgage Loan will equal its principal amount,  unless the
Mortgage  Loan  provides  for an initial  below-market  rate of  interest or the
deferral of interest payments.

         In the case of Mortgage Loans bearing  adjustable or variable  interest
rates,   including  loans  with  an  initial  below-market  interest  rate,  the
determination  of the total amount of original issue  discount,  if any, and the
timing of the inclusion  thereof is not entirely  clear.  If the original  issue
discount rules apply to Mortgage Loans bearing

                                       81



<PAGE>
<PAGE>



adjustable or variable  interest rates, the related  Prospectus  Supplement will
describe  the manner in which such rules will be applied  with  respect to those
Mortgage  Loans  by  the  Trustee  in  preparing   information  returns  to  the
Securityholders and the IRS.

         Notwithstanding  the general  definition  of original  issue  discount,
original  issue  discount  will be  considered to be de minimis if such original
issue discount is less than 0.25% of the stated  redemption  price multiplied by
the  weighted  average  maturity of the Mortgage  Loan.  For this  purpose,  the
weighted  average  maturity of the Mortgage  Loan will be computed as the sum of
the amounts  determined by  multiplying  (i) the number of complete years (i.e.,
rounding down partial years) from the issue date until each payment is scheduled
to be made by (ii) a  fraction,  the  numerator  of which is the portion of each
payment representing stated redemption price and the denominator of which is the
stated redemption price of the Mortgage Loan.  Original issue discount of only a
de  minimis  amount  will be  included  in income  in the same  manner as market
discount of only a de minimis amount.  See "Taxation of Grantor Trust Fractional
Interest Securities -- Market Discount."

         If original  issue  discount is in excess of a de minimis  amount,  all
original  issue  discount with respect to a Mortgage Loan will be required to be
accrued and  reported in income in each month,  based on a constant  yield.  The
Proposed OID Regulations suggest that no Prepayment Assumption is appropriate in
computing  the  yield on  prepayable  obligations  issued  with  original  issue
discount.  In the  absence of  statutory  or  administrative  clarification,  it
currently is not intended to base information  reports or returns to the IRS and
Securityholders  on the  use of a  Prepayment  Assumption  in  transactions  not
subject to the stripped bond rules. However,  Section 1272(a)(6) of the Code may
require that a Prepayment  Assumption be used in computing yield with respect to
all mortgage-backed securities. Securityholders are advised to consult their own
tax  advisors  concerning  whether  a  Prepayment  Assumption  should be used in
reporting  original  issue  discount  with respect to Grantor  Trust  Fractional
Interest Securities.  Securityholders  should refer to the Prospectus Supplement
with  respect to each  series of  Securities  to  determine  whether and in what
manner the original  issue  discount  rules will apply to Mortgage Loans in such
series.

         A  purchaser  of a Grantor  Trust  Fractional  Interest  Security  that
purchases such Grantor Trust  Fractional  Interest  Security at a cost less than
such Security's  allocable portion of the aggregate  remaining stated redemption
price of the  Mortgage  Loans  held in the  related  Trust  Estate  will also be
required  to include in gross  income  such  Security's  daily  portions  of any
original issue discount with respect to such Mortgage Loans.  However, each such
daily  portion  will be reduced,  if the cost of such Grantor  Trust  Fractional
Interest  Security to such purchaser is in excess of such  Security's  allocable
portion of the aggregate  issue price of the Mortgage  Loans held in the related
Trust Estate, approximately in proportion to the ratio such excess bears to such
Security's  allocable portion of the aggregate original issue discount remaining
to be accrued on such  Mortgage  Loans.  The adjusted  issue price of a Mortgage
Loan at the  beginning of any accrual  period will equal the issue price of such
Mortgage Loan, increased by the aggregate amount of original issue discount with
respect to such Mortgage Loan that accrued in prior accrual periods, and reduced
by the  amount  of any  payments  made on such  Mortgage  Loan in prior  accrual
periods of amounts included in its stated redemption price.

         The Trustee  will provide to any holder of a Grantor  Trust  Fractional
Interest  Security such  information as such holder may reasonably  request from
time to time with respect to original issue  discount  accruing on Grantor Trust
Fractional Interest Securities. See "Grantor Trust Reporting" below.

         MARKET DISCOUNT

         A  Securityholder  may be  subject  to the  market  discount  rules  of
Sections  1276  through 1278 of the Code to the extent an interest in a Mortgage
Loan is considered to have been  purchased at a "market  discount,"  that is, in
the case of a  Mortgage  Loan  issued  without  original  issue  discount,  at a
purchase price less than its remaining stated principal  amount,  or in the case
of a Mortgage Loan issued with original issue discount, at a purchase price less
than its issue price. If market discount is in excess of a de minimis amount (as
described below),  the holder will generally be required to include in income in
each month the amount of market  discount  that has accrued  through  such month
that has not previously been included in income, but limited, in the case of the
portion of such discount that is allocable to any Mortgage  Loan, to the payment
of stated redemption price

                                       82



<PAGE>
<PAGE>



on such  Mortgage  Loan that is received  by (or,  in the case of accrual  basis
Securityholders,  due to be  received  by) the  Trust  Estate in that  month.  A
Securityholder  may elect to include market  discount in income  currently as it
accrues  rather than  including it on a deferred  basis in  accordance  with the
foregoing.  If made,  such  election  will  apply to all market  discount  bonds
acquired by such Securityholder  during or after the first taxable year to which
such election applies.

         Section  1276(b)(3) of the Code  specifically  authorizes  the Treasury
Department to issue  regulations  providing  for the method for accruing  market
discount on debt instruments, the principal of which is payable in more than one
installment.  Until  such  time  as  regulations  are  issued  by  the  Treasury
Department,  certain rules  described in the  Conference  Committee  Report (the
"Committee  Report")  accompanying the Tax Reform Act of 1986 will apply.  Under
those rules, market discount on the Mortgage Loans in each accrual period should
accrue,  at the holder's  option:  (i) on the basis of a constant  yield method,
(ii) in the case of a Mortgage Loan issued without  original issue discount,  in
an amount that bears the same ratio to the total  remaining  market  discount as
the  stated  interest  paid in the  accrual  period  bears to the  total  stated
interest  remaining to be paid on the Mortgage  Loan as of the  beginning of the
accrual  period,  or (iii) in the case of a Mortgage  Loan issued with  original
issue  discount,  in an amount that bears the same ratio to the total  remaining
market  discount as the original  issue  discount  accrued in the accrual period
bears to the total  original  issue  discount  remaining at the beginning of the
accrual  period.  The Prepayment  Assumption,  if any, used in  calculating  the
accrual of original issue  discount is to be used in calculating  the accrual of
market  discount.  The  effect  of  using a  Prepayment  Assumption  could be to
accelerate  the  reporting  of such  discount  income.  Because the  regulations
referred  to in this  paragraph  have not been  issued,  it is not  possible  to
predict  what  effect  such  regulations  might have on the tax  treatment  of a
Mortgage Loan purchased at a discount in the secondary market.

         Because the Mortgage Loans will provide for monthly  payments of stated
redemption  price,  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 would
be included in income if it were original issue discount.

         In the case of market  discount of only a de minimis amount (as defined
below),  the holder  generally  will be required to allocate the portion of such
discount  that is  allocable  to a Mortgage  Loan among the  payments  of stated
redemption  price on the Mortgage Loan and to include the discount  allocable to
each  payment of stated  redemption  price in  ordinary  income at the time such
payment of stated  redemption price is made (or, for a Securityholder  using the
accrual method of accounting,  when such payment of stated  redemption  price is
due).  Such  treatment  would result in discount  being  included in income at a
slower rate than  discount  would be required to be included in income using the
method described above.

         Market  discount  with respect to a Mortgage Loan will be considered to
exceed a de minimis amount if it is greater than or equal to 0.25% of the stated
redemption price of the Mortgage Loan multiplied by the number of complete years
to maturity remaining after the date of its purchase.  In interpreting a similar
rule  with  respect  to  original  issue  discount  on  obligations  payable  in
installments,  the  Proposed  OID  Regulations  refer  to the  weighted  average
maturity  of  obligations,  and it is likely  that the same rule will be applied
with respect to market discount,  presumably  taking into account the Prepayment
Assumption.

         Further,  under the rules  described  in  "Taxation  of Owners of REMIC
Regular  Securities-Market  Discount,"  below, any discount that is not original
issue  discount  and exceeds a de minimis  amount may  require  the  deferral of
interest  expense  deductions  attributable  to accrued market  discount not yet
includable in income, unless an election has been made to report market discount
currently as it accrues.

         PREMIUM

         If a  Securityholder  is  treated  as  acquiring  Mortgage  Loans  at a
premium,  that is,  at a price in excess of their  remaining  stated  redemption
price,  such  holder may elect under  Section  171 of the Code to amortize  such
premium  using a constant  yield  method.  Amortizable  premium is treated as an
offset to  interest  income on the  related  Mortgage  Loans,  rather  than as a
separate interest  deduction.  Premium allocable to a Mortgage Loan for which an
election to amortize is not made should be  allocated  among the payments on the
Mortgage Loan

                                       83



<PAGE>
<PAGE>



representing  stated redemption price and be allowed as an ordinary deduction as
such  payments are made (or, for a  Securityholder  using the accrual  method of
accounting, when such payments are due).

         It is  unclear  whether  a  Prepayment  Assumption  should  be  used in
computing  amortization  of premium  allowable under Section 171 of the Code. If
premium is not subject to amortization using a Prepayment Assumption, the holder
of a Grantor Trust  Fractional  Interest  Security  acquired at a premium should
recognize a loss,  if a Mortgage Loan prepays in full,  equal to the  difference
between the portion of the prepaid principal amount of the Mortgage Loan that is
allocable to the Security and the portion of the adjusted  basis of the Security
that is allocable to the Mortgage  Loan.  If a Prepayment  Assumption is used to
amortize  such  premium,  it  appears  that  such a loss  would be  unavailable.
Instead,  a  prepayment  should be  treated  as a partial  payment of the stated
redemption price of the Grantor Trust Fractional Interest Security and accounted
for under a method  similar to that  described  for taking  account of  original
issue discount on REMIC Regular Interest Securities. See "Certain Federal Income
Tax Consequences -- REMICs -- Taxation of Owners of REMIC Regular  Securities --
Original Issue Discount." It is unclear whether any other  adjustments  would be
required to reflect differences between the Prepayment Assumption and the actual
rate of prepayments.

         TAXATION OF HOLDERS OF GRANTOR TRUST STRIP SECURITIES

         The  "stripped  coupon" rules of Section 1286 of the Code will apply to
the Grantor Trust Strip  Securities.  No regulations or published  rulings under
Section 1286 of the Code have been issued  (other than Treasury  Regulation  ss.
1.1286-1  relating to the treatment of certain stripped bonds as market discount
bonds,  see  "Taxation of Grantor  Trust  Fractional  Interest  Securities -- If
Stripped Bond Rules  Apply.") and some  uncertainty  exists as to how it will be
applied to securities such as the Grantor Trust Strip  Securities.  Accordingly,
holders of Grantor Trust Strip Securities  should consult their own tax advisers
concerning  the method to be used in  reporting  income or loss with  respect to
such Securities.

         The OID  Regulations  do not include  rules  relating  specifically  to
"stripped  coupons," although they provide guidance as to how the original issue
discount sections of the Code will generally be applied. The discussion below is
subject to the discussion  under  "Possible  Application of Proposed  Contingent
Payment  Rules" and assumes  that the holder of a Grantor  Trust Strip  Security
will not own any Grantor Trust Fractional Interest Securities.

         Under the  stripped  coupon  rules,  it  appears  that  original  issue
discount will be required to be accrued in each month on the Grantor Trust Strip
Securities based on a constant yield method.  In effect,  each holder of Grantor
Trust Strip  Securities would include as interest income in each month an amount
equal to the product of such holder's adjusted basis in such Grantor Trust Strip
Security  at the  beginning  of such month and the yield of such  Grantor  Trust
Strip Security to such holder. Such yield would be calculated based on the price
paid for that  Grantor  Trust  Strip  Security  by its holder  and the  payments
remaining  to be made  thereon at the time of the  purchase,  plus an  allocable
portion  of the  servicing  fees and  expenses  to be paid with  respect  to the
Mortgage  Loans.  See "Taxation of Owners of Grantor Trust  Fractional  Interest
Securities."

         As  noted  above,   Section  1272(a)(6)   requires  that  a  Prepayment
Assumption  be used in computing  the accrual of original  issue  discount  with
respect to certain categories of debt instruments,  and that adjustments must be
made in the amount and rate of accrual of such discount when  prepayments do not
conform to such Prepayment  Assumption.  Regulations  could be adopted  applying
those  provisions to the Grantor Trust Strip  Securities.  It is unclear whether
those  provisions  would be applicable to the Grantor Trust Strip  Securities in
the absence of such regulations or whether use of a Prepayment Assumption may be
required or permitted without reliance on these rules. It is also uncertain,  if
a Prepayment  Assumption is used,  whether the assumed  prepayment rate would be
determined  based on  conditions  at the time of the first  sale of the  Grantor
Trust Strip Security or, with respect to any subsequent  holder,  at the time of
purchase of the Grantor Trust Strip Security by that holder.

         The accrual of income on the Grantor  Trust  Strip  Securities  will be
significantly slower if a Prepayment  Assumption is permitted to be made than if
yield is computed assuming no prepayments. In the absence of

                                       84



<PAGE>
<PAGE>



statutory or  administrative  clarification,  it is  currently  intended to base
information  returns or reports to the IRS and  Securityholders  on a Prepayment
Assumption that will be disclosed in the related Prospectus  Supplement and on a
constant yield computed using a  representative  initial offering price for each
class of Securities. However, neither the Sponsor nor the Servicer will make any
representation  that the Mortgage Loans will in fact prepay at a rate conforming
to the  Prepayment  Assumption or at any other rate and  Securityholders  should
bear in mind that the use of a  representative  initial offering price will mean
that such information returns or reports, even if otherwise accepted as accurate
by the IRS, will in any event be accurate only as to the initial Securityholders
who bought at that price.  Prospective  purchasers  of the  Grantor  Trust Strip
Securities  should  consult  their  own  tax  advisors  regarding  the  use of a
Prepayment Assumption.

         It is unclear  under what  circumstances,  if any, the  prepayment of a
Mortgage  Loan will give rise to a loss to the holder of a Grantor  Trust  Strip
Security.  If a Grantor Trust Strip  Security is treated as a single  instrument
(rather  than  an  interest  in  discrete  Mortgage  Loans)  and the  effect  of
prepayments  is taken into  account  in  computing  yield  with  respect to such
Grantor  Trust Strip  Security,  it appears  that no loss may be  available as a
result of any particular  prepayment  unless  prepayments occur at a rate faster
than the Prepayment  Assumption.  However,  if a Grantor Trust Strip Security is
treated  as an  interest  in  discrete  Mortgage  Loans,  or  if  no  Prepayment
Assumption  is used,  then when a  Mortgage  Loan is  prepaid,  the  holder of a
Grantor  Trust Strip  Security  should be able to  recognize a loss equal to the
portion of such holder's adjusted basis in the Grantor Trust Strip Security that
is allocable to such Mortgage Loan.

         SALES OF GRANTOR TRUST SECURITIES

         Any gain or loss,  equal to the difference  between the amount realized
on the sale and the adjusted basis of such Grantor Trust Security, recognized on
the sale of a Grantor Trust  Security,  will be capital gain or loss,  except to
the extent of accrued and unrecognized market discount, which will be treated as
ordinary  income,  and (in the case of banks and other  financial  institutions)
except as provided  under Section  582(c) of the Code.  The adjusted  basis of a
Grantor Trust  Security will generally  equal its cost,  increased by any income
reported by the seller  (including  original issue discount and market  discount
income) and reduced (but not below zero) by any previously  reported losses, any
amortized  premium and by any  distributions  with respect to such Grantor Trust
Security.

         GRANTOR TRUST REPORTING

         The Trustee will furnish to each holder of a Grantor  Trust  Fractional
Interest Security with each distribution a statement setting forth the amount of
such distribution allocable to principal on the underlying Mortgage Loans and to
interest  thereon  at the  related  Pass-Through  Rate.  In  addition,  within a
reasonable  time  after  the end of each  calendar  year,  based on  information
provided by the Servicer, the Trustee will furnish to each Securityholder during
such year such customary factual  information as the Servicer deems necessary or
desirable to enable  holders of Grantor  Trust  Securities  to prepare their tax
returns and will furnish comparable  information to the IRS as and when required
by law to do so. Because the rules for accruing discount and amortizing  premium
with respect to the Grantor Trust Securities are uncertain in various  respects,
there is no assurance the IRS will agree with the Trustee's  information reports
of such items of income and expense. Moreover, such information reports, even if
otherwise accepted as accurate by the IRS, will in any event be accurate only as
to the initial Securityholders.

         BACKUP WITHHOLDING

         In general,  the rules described in "REMICS -- Backup  Withholding with
Respect to REMIC Securities" will also apply to Grantor Trust Securities.


                                       85



<PAGE>
<PAGE>



         FOREIGN INVESTORS

         In general,  the discussion with respect to REMIC Regular Securities in
"REMICS -- Foreign  Investors in REMIC  Securities -- REMIC Regular  Securities"
applies to Grantor Trust Securities.

         To the extent that interest on a Grantor Trust Security would be exempt
under Sections  871(h)(1) and 881(c) of the Code from United States  withholding
tax, and the Grantor Trust  Security is not held in  connection  with a holder's
trade or business in the United States,  such Grantor Trust Security will not be
subject  to United  States  estate  taxes in the estate of a  nonresident  alien
individual.


REMICS

         CLASSIFICATION OF REMICS

         Upon the  issuance of each series of REMIC  Securities,  tax counsel to
the Sponsor  will deliver its opinion  generally  to the effect  that,  assuming
compliance with all provisions of the related  Pooling and Servicing  Agreement,
the related Trust Estate (or each applicable  portion thereof) will qualify as a
REMIC and the REMIC  Securities  offered with respect thereto will be considered
to evidence  ownership of "regular  interests"  ("REMIC Regular  Securities") or
"residual  interests"  ("REMIC  Residual  Securities")  in that REMIC within the
meaning of the REMIC Provisions.

         A REMIC  Trust will not be subject  to federal  income tax except  with
respect to income from  prohibited  transactions  and in certain other instances
described below. If an entity electing to be treated as a REMIC fails to comply,
however,  with  one or more of the  ongoing  requirements  of the  Code for such
status  during any taxable  year,  the Code provides that the entity will not be
treated as a REMIC for such year and thereafter.  In that event, such entity may
be taxable as a separate corporation under Treasury  Regulations,  and the REMIC
Securities issued by such entity may not be accorded the status or given the tax
treatment described below.  Although the Code authorizes the Treasury Department
to issue regulations providing relief in the event of an inadvertent termination
of status as a REMIC,  no such  regulations  have been issued.  Any such relief,
moreover, may be accompanied by sanctions, such as the imposition of a corporate
tax on all or a  portion  of the  REMIC's  income  for the  period  in which the
requirements  for such  status are not  satisfied.  The  Pooling  and  Servicing
Agreement  with  respect to each  REMIC  will  include  provisions  designed  to
maintain the Trust Estate's status as a REMIC under the REMIC Provisions.  It is
not anticipated that the Trust Estate's status as a REMIC will be terminated.

         Characterization of Investments in REMIC Securities

         In general,  the REMIC  Securities  will be  "qualifying  real property
loans" within the meaning of Section  593(d) of the Code,  "real estate  assets"
within the meaning of Section  856(c)(5)(A) of the Code and assets  described in
Section 7701(a)(19)(C) of the Code in the same proportion that the assets of the
REMIC underlying such Securities would be so treated.  Moreover,  if 95% or more
of the assets of the REMIC  qualify for any of the  foregoing  treatments at all
times  during a  calendar  year,  the  REMIC  Securities  will  qualify  for the
corresponding  status  in  their  entirety  for  that  calendar  year.  Interest
(including  original issue discount) on the REMIC Regular  Securities and income
allocated to the class of REMIC Residual  Securities will be interest  described
in Section  856(c)(3)(B)  of the Code to the  extent  that such  Securities  are
treated as "real estate  assets" within the meaning of Section  856(c)(5)(A)  of
the Code. In addition,  the REMIC Regular  Securities will be "obligation[s] ...
which ... [are] principally  secured by an interest in real property" within the
meaning  of  Section  860G(a)(3)(C)  of the Code.  The  determination  as to the
percentage  of the  REMIC's  assets  that  constitute  assets  described  in the
foregoing  sections  of the Code  will be made  with  respect  to each  calendar
quarter based on the average  adjusted basis of each category of the assets held
by the  REMIC  during  such  calendar  quarter.  The  REMIC  will  report  those
determinations  to  Securityholders  in the manner and at the times  required by
applicable Treasury regulations.


                                       86



<PAGE>
<PAGE>



         The assets of the REMIC will  include,  in addition to Mortgage  Loans,
payments on Mortgage Loans held pending distribution on the REMIC Securities and
property  acquired by foreclosure  held pending sale, and may include amounts in
reserve  accounts.  It is unclear  whether  payments held pending  distribution,
property  acquired  by  foreclosure  held  pending  sale and  amounts in reserve
accounts  (to the extent  not  invested  in assets  described  in the  foregoing
sections)  would be considered to be part of the Mortgage Loans, or whether such
assets  otherwise  would  receive the same  treatment as the Mortgage  Loans for
purposes of all of the foregoing  sections.  In addition,  in some instances the
Mortgage Loans may not be treated  entirely as assets described in the foregoing
sections. If so, the applicable Prospectus Supplement will describe the Mortgage
Loans that may be so treated.  The REMIC Regulations do provide,  however,  that
payments on Mortgage Loans held pending  distribution are considered part of the
Mortgage  Loans  for  purposes  of  Section  593(d)  of  the  Code  and  Section
856(c)(5)(A) of the Code.

         Tiered REMIC Structures

         For certain series of Securities, two or more separate elections may be
made to treat designated portions of the related Trust Estate as REMICs ("Tiered
REMICs") for federal  income tax purposes.  Upon the issuance of any such series
of Securities,  tax counsel to the Sponsor will deliver its opinion generally to
the effect that,  assuming compliance with all provisions of the related Pooling
and Servicing Agreement,  the Tiered REMICs will each qualify as a REMIC and the
REMIC Securities issued by the Tiered REMICs,  respectively,  will be considered
to evidence ownership of REMIC Regular  Securities or REMIC Residual  Securities
in the related REMIC within the meaning of the REMIC Provisions.

         Solely for purposes of determining whether the REMIC Securities will be
"qualifying  real property loans" under Section 593(d) of the Code, "real estate
assets"  within  the  meaning of Section  856(c)(5)(A)  of the Code,  and assets
described in Section  7701(a)(19)(C) of the Code, and whether the income on such
Securities is interest described in Section 856(c)(3)(B) of the Code, the Tiered
REMICs will be treated as one REMIC.

         TAXATION OF HOLDERS OF REMIC REGULAR SECURITIES

         General

         Except as otherwise stated in this discussion, REMIC Regular Securities
will be treated for federal  income tax purposes as debt  instruments  issued by
the REMIC and not as ownership interests in the REMIC or its assets.

         Moreover,  holders of REMIC Regular  Securities  that otherwise  report
income under a cash method of accounting  will be required to report income with
respect to REMIC Regular Securities under an accrual method.

         Original Issue Discount

         Certain REMIC Regular  Securities  may be issued with  "original  issue
discount"  within the  meaning of Section  1273(a) of the Code.  Any  holders of
REMIC Regular  Securities  having  original  issue  discount  generally  will be
required  to  include  original  issue  discount  in  income as it  accrues,  in
accordance  with the method  described  below,  in advance of the receipt of the
cash  attributable to such income. In addition,  Section  1272(a)(6) of the Code
provides special rules applicable to REMIC Regular  Securities and certain other
debt  instruments  having  original issue  discount.  Regulations  have not been
issued under that section.

         The Servicer will supply, at the time and in the manner required by the
IRS to holders of REMIC Regular  Securities,  brokers and middlemen  information
with  respect to the  original  issue  discount  accruing  on the REMIC  Regular
Securities.  Section  1272(a)(6)(B)(ii)  of the Code  requires that a Prepayment
Assumption  be used with respect to Mortgage  Loans held by a REMIC in computing
the accrual of original  issue  discount on REMIC Regular  Securities  issued by
that REMIC,  and that adjustments must be made in the amount and rate of accrual
of such discount to reflect  differences  between the actual prepayment rate and
the Prepayment Assumption.  The Prepayment Assumption is to be determined in the
manner prescribed in Treasury regulations;

                                       87



<PAGE>
<PAGE>



as noted above, those regulations have not been issued. The legislative  history
of this Code  provision  indicates  that the  regulations  will provide that the
Prepayment  Assumption used with respect to a series of REMIC Regular Securities
must be the same as that used in pricing the initial  offering of such series of
REMIC Regular  Securities.  The  Prepayment  Assumption  used by the Servicer in
reporting  original issue discount for each series will be consistent  with this
standard and will be disclosed in the related  Prospectus  Supplement.  However,
neither the  Sponsor  nor the  Servicer  will make any  representation  that the
Mortgage  Loans  will in fact  prepay  at a rate  conforming  to the  Prepayment
Assumption or at any other rate.

         The original issue discount,  if any, on a REMIC Regular  Security will
be the excess of its stated  redemption  price over its issue price at maturity.
The  issue  price of a  particular  class of REMIC  Regular  Securities  offered
hereunder will be the initial  offering  price at which a substantial  amount of
REMIC Regular  Securities of that class are first sold to the public  (excluding
bond houses and brokers). Under the OID Regulations, the stated redemption price
at maturity of a REMIC Regular Security that is a "notional" or "principal only"
Security  or that is or may be an  accrual  Security  is equal to the sum of all
distributions  to  be  made  under  such  REMIC  Regular  Security.  The  stated
redemption  price at maturity of any other REMIC Regular  Security is its stated
principal  amount,  plus an amount  equal to the excess (if any) of the interest
payable on the first  Distribution  Date over the interest  that accrues for the
period from the Closing Date to the first Distribution Date.

         Section 1272(a)(6) of the Code contains special original issue discount
rules applicable to the REMIC Regular  Securities.  Under these rules, (i) it is
anticipated  that the amount and rate of accrual of original  issue  discount on
each REMIC Regular Security will be based on (x) the Prepayment Assumption,  and
(y) in the case of a REMIC  Regular  Security  calling  for a  variable  rate of
interest,  an  assumption  that the value of the index upon which such  variable
rate is based remains the same over the entire life of such  Security,  and (ii)
adjustments will be made in the amount of discount accruing in each taxable year
in which the actual prepayment rate differs from the Prepayment Assumption.

         In addition,  if the accrued  interest to be paid on the first  Payment
Date will be computed  with respect to a period that begins prior to the Closing
Date, a portion of the purchase  price paid for a REMIC  Regular  Security  will
reflect  such  accrued  interest.  If  applicable,  information  returns  to the
Securityholders  and the IRS will be based on the  position  that the portion of
the purchase  price paid for the interest  accrued with respect to periods prior
to the Closing Date is treated as part of the overall cost of such REMIC Regular
Security  (and not as a separate  asset the cost of which is recovered  entirely
out of  interest  received  on the next  Payment  Date) and the  portion  of the
interest  paid on the first  Payment  Date in excess of  interest  accrued for a
number of days  corresponding to the number of days from the Closing Date to the
first  Payment  Date should be included in the stated  redemption  price of such
REMIC Regular Security.

         Notwithstanding  the general  definition  of original  issue  discount,
original issue discount on a REMIC Regular  Security will be considered to be de
minimis  if such  original  issue  discount  is less  than  0.25% of the  stated
redemption  price at maturity of the REMIC  Regular  Security  multiplied by its
weighted  average life. The weighted average life of a REMIC Regular Security is
apparently computed for this purpose as the sum, for all distributions  included
in the stated  redemption  price at  maturity  of the  Security,  of the amounts
determined by multiplying  (i) the number of complete  years  (rounding down for
partial  years)  from  the  Closing  Date  until  the date on  which  each  such
distribution is expected to be made under the assumption that the Mortgage Loans
prepay  at the rate  specified  in the  applicable  Prospectus  Supplement  (the
"Prepayment  Assumption")  by (ii) a  fraction,  the  numerator  of which is the
amount of such  distribution  and the  denominator of which is the REMIC Regular
Security's stated redemption price at maturity.  Original issue discount of only
a de minimis  amount  will be  included  in income in the same  manner as market
discount of only a de minimis  amount.  See "Taxation of Owners of REMIC Regular
Securities -- Market Discount."

         If original issue discount on a REMIC Regular  Security is in excess of
a de minimis amount,  the holder of such Security must include in ordinary gross
income the sum of the "daily  portions" of original  issue discount for each day
during its taxable year on which it held such REMIC Regular  Security  including
the purchase date

                                       88



<PAGE>
<PAGE>



but excluding the disposition date. In the case of an original holder of a REMIC
Regular  Security,  the  daily  portions  of  original  issue  discount  will be
determined as follows.

         As to each  "accrual  period," that is, each period that ends on a date
that  corresponds  to a Payment Date and begins on the first day  following  the
immediately  preceding  accrual period (or in the case of the first such period,
begins on the Closing  Date),  a calculation  will be made of the portion of the
original issue discount that accrued during such accrual period.  The portion of
original  issue  discount  that  accrues in any  accrual  period  will equal the
excess,  if any, of (i) the sum of (A) the present  value,  as of the end of the
accrual period,  of all of the  distributions  remaining to be made on the REMIC
Regular Security,  if any, in future periods and (B) the  distributions  made on
such REMIC Regular Security during the accrual period of amounts included in the
stated redemption price at maturity,  over (ii) the adjusted issue price of such
REMIC Regular Security at the beginning of the accrual period. The present value
of the remaining  distributions  referred to in the  preceding  sentence will be
calculated  based on (i) the yield to  maturity of the REMIC  Regular  Security,
calculated as of the Closing Date,  giving effect to the Prepayment  Assumption,
(ii) events (including  actual  prepayments) that have occurred prior to the end
of the accrual period, (iii) the Prepayment Assumption,  and (iv) in the case of
a REMIC Regular Security calling for a variable rate of interest,  an assumption
that the value of the index upon which such  variable  rate is based remains the
same as its value on the Closing Date over the entire life of such Security. The
adjusted  issue  price of a REMIC  Regular  Security  at any time will equal the
issue price of such  Security,  increased by the aggregate  amount of previously
accrued  original issue  discount with respect to such Security,  and reduced by
the amount of any distributions made on such Security as of that time of amounts
included in the stated redemption price at maturity. The original issue discount
accruing  during any accrual  period will then be allocated  ratably to each day
during the period to determine the daily portion of original issue discount.

         A subsequent  purchaser of a REMIC Regular Security that purchases such
REMIC Regular Security at a cost less than its remaining stated redemption price
at maturity will also be required to include in gross income the daily  portions
of any original  issue  discount  with respect to such REMIC  Regular  Security.
However,  each such daily  portion  will be  reduced,  if the cost of such REMIC
Regular Security to such subsequent purchaser is in excess of its adjusted issue
price,  in proportion  to the ratio such excess bears to the aggregate  original
issue discount remaining to be accrued on such REMIC Regular Security.

         Market Discount

         A  Securityholder  that purchases a REMIC Regular  Security at a market
discount,  that  is,  in the case of a REMIC  Regular  Security  issued  without
original  issue  discount,  at a purchase  price less than its remaining  stated
redemption  price,  or in the  case  of a REMIC  Regular  Security  issued  with
original issue discount, at a purchase price less than its adjusted issue price,
will  recognize   gain  upon  receipt  of  the  portion  of  each   distribution
representing  stated redemption price. In particular,  under Section 1276 of the
Code,  such a holder will  generally be required to allocate the portion of each
such distribution  representing  stated redemption price first to accrued market
discount not previously  included in income, and to recognize ordinary income to
that extent.  A  Securityholder  may elect to include market  discount in income
currently  as it  accrues  rather  than  including  it on a  deferred  basis  in
accordance  with the foregoing.  If made, such election will apply to all market
discount bonds acquired by such  Securityholder on or after the first day of the
first taxable year to which such election applies.

         However,  market discount with respect to a REMIC Regular Security will
be  considered to be de minimis for purposes of Section 1276 of the Code if such
market discount is less than 0.25% of the remaining  stated  redemption price of
such REMIC Regular Security  multiplied by its Weighted Average  Remaining Life.
Weighted  average  remaining  life  presumably  would be  calculated in a manner
similar to weighted  average  life,  taking  into  account  payments  (including
prepayments)  prior to the date of acquisition of the REMIC Regular  Security by
the  subsequent  purchaser.  In  interpreting  a similar  rule with  respect  to
original issue discount on obligations payable in installments, the Proposed OID
Regulations  refer to the weighted  average  maturity of obligations,  and it is
likely  that the same rule will be  applied  with  respect  to market  discount,
presumably taking into account the Prepayment Assumption.  If market discount is
treated as de minimis under this rule,  the actual  discount  would be allocated
among  the  portion  of each  scheduled  distribution  representing  the  stated
redemption

                                       89



<PAGE>
<PAGE>



price of such REMIC Regular Security, and that portion of the discount allocable
to such distribution  would be reported as income when such distribution  occurs
or is due. Such treatment would result in discount being included in income at a
slower rate than  discount  would be required to be included in income using the
method described above.

         Section  1276(b)(3) of the Code  specifically  authorizes  the Treasury
Department to issue  regulations  providing  for the method for accruing  market
discount on debt instruments, the principal of which is payable in more than one
installment,  and until  such time as  regulations  are  issued by the  Treasury
Department,  the legislative history of this Code Section indicates that in each
accrual period market discount on REMIC Regular Securities should accrue, at the
Securityholder's  option:  (i) on the basis of a constant yield method,  (ii) in
the case of a REMIC Regular Security issued without original issue discount,  in
an amount that bears the same ratio to the total  remaining  market  discount as
the stated  interest  paid in the accrual  period  bears to the total  amount of
stated  interest  remaining to be paid on the REMIC  Regular  Security as of the
beginning  of the  accrual  period,  or  (iii)  in the  case of a REMIC  Regular
Security issued with original issue  discount,  in an amount that bears the same
ratio to the total  remaining  market  discount as the original  issue  discount
accrued  in the  accrual  period  bears to the  total  original  issue  discount
remaining on the REMIC Regular  Security at the beginning of the accrual period.
Moreover,  the Prepayment Assumption used in calculating the accrual of original
issue discount is to be used in calculating the accrual of market discount.  The
effect of using a Prepayment  Assumption could be to accelerate the reporting of
such discount income. Because the regulations referred to in this paragraph have
not been  issued,  it is not  possible to predict  what effect such  regulations
might have on the tax  treatment  of a REMIC  Regular  Security  purchased  at a
discount in the secondary market.

         To the extent  that REMIC  Regular  Securities  provide  for monthly or
other periodic  distributions  throughout  their term, the effect of these rules
may be to require  market  discount to be includable in income at a rate that is
not significantly slower than the rate at which such discount would accrue if it
were original issue discount.  Moreover, in any event a purchaser generally will
be  required  to  treat a  portion  of any gain on sale or  exchange  of a REMIC
Regular Security as ordinary income to the extent of the market discount accrued
to the date of disposition under one of the foregoing methods,  less any accrued
market discount previously reported as ordinary income.

         Further, under Section 1277 of the Code, a purchaser may be required to
defer a portion of its interest  deductions for the taxable year attributable to
any  indebtedness  incurred or  continued  to purchase or carry a REMIC  Regular
Security purchased with market discount. For these purposes, the de minimis rule
referred to above applies.  Any such deferred  interest expense would not exceed
the market  discount  that accrues  during such taxable year and is, in general,
allowed as a deduction not later than the year in which such market  discount is
includable in income. If such holder elects to include market discount in income
currently  as it accrues on all market  discount  instruments  acquired  by such
holder in that taxable year or thereafter,  the interest deferral rule described
above will not apply.

         Premium

         A  REMIC  Regular  Security  purchased  at  a  cost  greater  than  its
remaining,  stated  redemption  price will be  considered  to be  purchased at a
premium. The holder of such a REMIC Regular Security may elect under Section 171
of the Code to amortize  such premium  under the constant  yield method over the
life of the  Security.  Amortizable  premium  will be  treated  as an  offset to
interest income on the related REMIC Regular Security, rather than as a separate
interest deduction.

         It is  unclear  whether  a  Prepayment  Assumption  should  be  used in
computing  amortization  of premium  allowable  under  Section  171 of the Code.
However,  the Legislative  History of the Tax Reform Act of 1986 states that the
same rules that apply to accrual of market  discount  (which  rules will require
use of a Prepayment Assumption in accruing market discount with respect to REMIC
Securities  without  regard to  whether  such  Securities  have  original  issue
discount)  will also apply in  amortizing  bond premium under Section 171 of the
Code.


                                       90



<PAGE>
<PAGE>



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

         TAXATION OF HOLDERS OF REMIC RESIDUAL SECURITIES

         General

         As residual interests, the REMIC Residual Securities will be subject to
tax rules, described below, that differ from those that would apply if the REMIC
Residual  Securities  were  treated  for federal  income tax  purposes as direct
ownership  interests in the Mortgage Loans or as debt instruments  issued by the
REMIC.

         An original owner of a REMIC Residual Security  (singularly a "Residual
Owner," or collectively,  the "Residual  Owners")  generally will be required to
report its daily portion of the taxable  income or,  subject to the  limitations
noted in this  discussion,  the net  loss of the  REMIC  for  each day  during a
calendar quarter that the Residual Owner owned such REMIC Residual Security. For
this purpose,  the taxable  income or net loss of the REMIC will be allocated to
each day in the calendar quarter ratably based on a 90 days per quarter counting
convention.  The amount so allocated  will then be allocated  among the Residual
Owners in proportion to their  respective  ownership  interests on such day. Any
amount  included in the gross income or allowed as a loss of any Residual  Owner
by virtue of this  paragraph  will be treated as  ordinary  income or loss.  The
taxable income of the REMIC will be determined  under the rules  described below
in  "Taxable  Income of the REMIC" and will be  taxable to the  Residual  Owners
without  regard to the  timing or amount  of cash  distributions  by the  REMIC.
Ordinary  income  derived  from REMIC  Residual  Securities  will be  "portfolio
income" for purposes of the taxation of taxpayers  subject to limitations  under
Section 469 of the Code on the deductibility of "passive losses."

         A subsequent owner of a REMIC Residual Security (a "Subsequent Residual
Owner") also will be required to report on its federal income tax return amounts
representing  its daily portion of the taxable income (or net loss) of the REMIC
for each day that it holds such REMIC  Residual  Security.  Those daily portions
generally  would equal the amounts  that would have been  reported  for the same
days by an original Residual Owner, as described above.

         The amount of income  Residual  Owners and Subsequent  Residual  Owners
(collectively,  "Residual  Securityholders")  will be required to report (or the
tax  liability  associated  with such  income)  may  exceed  the  amount of cash
distributions   received   from  the   REMIC  for  the   corresponding   period.
Consequently,  Residual  Securityholders  should  have  other  sources  of funds
sufficient to pay any federal income taxes due as a result of their ownership of
REMIC Residual  Securities or unrelated  deductions  against which income may be
offset, subject to the rules relating to "excess inclusions", residual interests
without  "significant  value" and  "noneconomic"  residual  interests  discussed
below.  The fact that the tax liability  associated with the income allocated to
Residual  Securityholders  may exceed the cash  distributions  received  by such
Residual   Securityholders  for  the  corresponding   period  may  significantly
adversely affect such Residual Securityholders' after-tax rate of return.


                                       91



<PAGE>
<PAGE>



         Taxable Income of the REMIC

         The taxable income of the REMIC will equal the income from the Mortgage
Loans and other assets of the REMIC less the deductions allowed to the REMIC for
interest  (including  original issue  discount) on the REMIC Regular  Securities
(and any other class of REMIC Securities constituting "regular interests" in the
REMIC not offered  hereby),  amortization  of any premium on the Mortgage  Loans
and,  except  as  described  below,  for  servicing,  administrative  and  other
expenses.

         For purposes of determining its taxable income,  the REMIC will have an
initial  aggregate  basis  in its  assets  equal  to  their  fair  market  value
immediately  after their transfer to the REMIC.  For this purpose,  the Servicer
intends to treat the fair market value of the  Mortgage  Loans as being equal to
the aggregate  issue prices of the REMIC Regular  Securities  and REMIC Residual
Securities (or, if a class of REMIC Securities is not sold initially, their fair
market  values).  Such  aggregate  basis will be allocated  among the individual
Mortgage  Loans and other assets of the REMIC in proportion to their  respective
fair market values.  The issue price of any REMIC Securities offered hereby will
be determined in the manner  described  above under "Taxation of Owners of REMIC
Regular  Securities -- Original  Issue  Discount."  The issue price of any REMIC
Security in a class that is not  publicly  offered  will equal the price paid by
the first  purchaser of such REMIC  Security or, in the case of a REMIC Security
received in exchange  for an interest in the Mortgage  Loans or other  property,
the fair market value of such interests in the Mortgage Loans or other property.
Accordingly,  if one or more classes of REMIC Securities are retained  initially
rather than sold, the Servicer may be required to estimate the fair market value
of such  interests in order to determine  the basis of the REMIC in the Mortgage
Loans and other property held by the REMIC.

         A Mortgage  Loan will be deemed to have been acquired with discount (or
premium) to the extent that the REMIC's basis  therein,  determined as described
in the preceding paragraph, is less than (or greater than) its stated redemption
price at maturity.  Any such  discount  will be  includable in the income of the
REMIC as it  accrues,  in advance of  receipt of the cash  attributable  to such
income,  under a method  similar  to the  method  described  above for  accruing
original  issue discount on the REMIC Regular  Securities.  The REMIC expects to
elect  under  Section 171 of the Code to  amortize  any premium on the  Mortgage
Loans.  Premium on any  Mortgage  Loan to which  such  election  applies  may be
amortized  under a  constant  yield  method  presumably  taking  into  account a
Prepayment Assumption.

         The REMIC will be allowed deductions for interest  (including  original
issue  discount) on the REMIC Regular  Securities  (including any other class of
REMIC  Securities  constituting  "regular  interests"  in the REMIC not  offered
hereby)  equal to the  deductions  that would be  allowed  if the REMIC  Regular
Securities (including any other class of REMIC Securities  constituting "regular
interests"  in the REMIC not offered  hereby)  were  indebtedness  of the REMIC.
Original  issue  discount  will be  considered  to accrue  for this  purpose  as
described  above  under  "Taxation  of Owners  of REMIC  Regular  Securities  --
Original  Issue  Discount,"  except  that  the  .25%  de  minimis  rule  and the
adjustments for subsequent  holders of REMIC Regular  Securities  (including any
other class of  Securities  constituting  "regular  interests"  in the REMIC not
offered hereby) described therein will not apply.

         If a class of REMIC  Regular  Securities is issued at a price in excess
of the stated  redemption  price at maturity of such class (such excess,  "Issue
Premium"),  the net amount of interest  deductions that are allowed the REMIC in
each  taxable year with respect to the REMIC  Regular  Securities  of such class
will be reduced by an amount  equal to the portion of the Issue  Premium that is
considered  to be amortized  or repaid in that year.  Although the matter is not
entirely  certain,  it is likely that Issue Premium  would be amortized  under a
constant yield method in a manner  analogous to the method of accruing  original
issue discount  described above under  "Taxation of REMIC Regular  Securities --
Original Issue Discount."

         As a general rule,  the taxable  income of the REMIC will be determined
in the same manner as if the REMIC were an  individual  having the calendar year
as its taxable year and using the accrual method of accounting. However, no item
of income,  gain, loss or deduction  allocable to a prohibited  transaction (see
"Prohibited  Transactions  and Other  Possible  REMIC Taxes") will be taken into
account. Further, the limitation

                                       92



<PAGE>
<PAGE>



on miscellaneous itemized deductions imposed on individuals by Section 67 of the
Code  (which  allows  such  deductions  only to the  extent  they  exceed in the
aggregate two percent of the individual  taxpayer's  adjusted gross income) will
not be applied at the REMIC  level so that the REMIC will be allowed  deductions
for servicing, administrative and other non-interest expenses in determining its
taxable  income.  All such  expenses will be allocated as a separate item to the
holders  of REMIC  Securities,  subject to the  limitation  of Section 67 of the
Code. See "Possible  Pass-Through of Miscellaneous  Itemized Deductions." If the
deductions  allowed to the REMIC exceed its gross income for a calendar quarter,
such excess will be the net loss for the REMIC for that calendar quarter.

         Basis Rules, Net Losses and Distributions

         The adjusted  basis of a REMIC  Residual  Security will be equal to the
amount paid for such REMIC Residual  Security,  increased by amounts included in
the income of the Residual  Securityholder and decreased (but not below zero) by
distributions   made,   and  by  net   losses   allocated,   to  such   Residual
Securityholder.

         A Residual  Securityholder  is not allowed to take into account any net
loss for any calendar  quarter to the extent such net loss exceeds such Residual
Securityholder's  adjusted basis in its REMIC Residual  Security as of the close
of such calendar quarter  (determined without regard to such net loss). Any loss
that is not  currently  deductible by reason of this  limitation  may be carried
forward  indefinitely  to future  calendar  quarters  and,  subject  to the same
limitation,  may be used only to offset income from the REMIC Residual Security.
The ability of Residual  Securityholders  to deduct net losses may be subject to
additional  limitations  under the Code,  as to which  Residual  Securityholders
should consult their tax advisors.

         Any  distribution  on a REMIC  Residual  Security  will be treated as a
non-taxable  return of capital  to the  extent it does not  exceed the  holder's
adjusted basis in such REMIC Residual Security.  To the extent a distribution on
a REMIC Residual  Security  exceeds such adjusted  basis,  it will be treated as
gain from the sale of such REMIC Residual Security.

         The  effect of these  rules is that a Residual  Securityholder  may not
amortize its basis in a REMIC Residual Security,  but may only recover its basis
through  distributions,  through the deduction of its share of any net losses of
the REMIC or upon the sale of its REMIC Residual  Security.  See "Sales of REMIC
Securities."


         Excess Inclusions

         Any "excess inclusions" with respect to a REMIC Residual Security will,
with an exception  discussed below for certain REMIC Residual Securities held by
thrift institutions, be subject to federal income tax in all events.

         In general,  the "excess  inclusion"  with respect to a REMIC  Residual
Security for any calendar quarter will be the excess,  if any, of (i) the sum of
the daily  portions of REMIC  taxable  income  allocable to such REMIC  Residual
Security over (ii) the sum of the "daily  accruals" (as defined  below) for each
day during  such  quarter  that such REMIC  Residual  Security  was held by such
Residual Securityholder. The daily accruals of a Residual Securityholder will be
determined  by  allocating  to each day during a calendar  quarter  its  ratable
portion  of the  product of the  "adjusted  issue  price" of the REMIC  Residual
Security at the  beginning  of the  calendar  quarter  and 120% of the  "Federal
long-term  rate" in effect on the Closing Date.  For this purpose,  the adjusted
issue price of a REMIC  Residual  Security as of the  beginning  of any calendar
quarter  will be  equal  to the  issue  price of the  REMIC  Residual  Security,
increased by the sum of the daily  accruals for all prior quarters and decreased
(but not below  zero) by any  distributions  made  with  respect  to such  REMIC
Residual  Security  before the beginning of such  quarter.  The issue price of a
REMIC Residual  Security is the initial offering price to the public  (excluding
bond houses and  brokers) at which a  substantial  amount of the REMIC  Residual
Securities were sold. The Federal long-term rate is an average of current yields
on  Treasury  securities  with a  remaining  term of  greater  than nine  years,
computed and published monthly by the IRS.


                                       93



<PAGE>
<PAGE>



         For  Residual  Securityholders,  an  excess  inclusion  (i) will not be
permitted  to be  offset by losses or loss  carryovers  from  other  activities,
except generally in the case of taxpayers that are thrift institutions described
in Section 593 of the Code, (ii) will be treated as "unrelated  business taxable
income" ("UBTI") to an otherwise  tax-exempt  organization and (iii) will not be
eligible for any rate  reduction or exemption  under any  applicable  tax treaty
with respect to the 30% United States  withholding tax imposed on  distributions
to Residual  Securityholders that are foreign investors.  See "Foreign Investors
in REMIC  Securities."  The  above-described  exception for thrift  institutions
applies only to those residual interests held directly by such institutions (and
not  by  other  members  of  an  affiliated  group  of  corporations   filing  a
consolidated  income tax return) or certain wholly owned direct  subsidiaries of
such  institutions  formed  and  operated  exclusively  in  connection  with the
organization and operation of one or more REMICS.

         For  REMIC  Residual   Securityholders  that  are  thrift  institutions
described  in section  593 of the Code,  income from a REMIC  Residual  Security
generally  may be  offset  by  losses  from  other  activities.  Under the REMIC
Regulations,  such an  organization  is treated as having  applied its allowable
deductions  for the year first to offset income that is not an excess  inclusion
and then to offset that portion of its income that is an excess  inclusion.  For
other REMIC Residual Securityholders,  any excess inclusions cannot be offset by
losses  from  other  activities.  For REMIC  Residual  Securityholders  that are
subject to tax only on unrelated  business taxable income (as defined in section
511 of the Code), an excess inclusion of such REMIC Residual  Securityholder  is
treated as unrelated business taxable income. With respect to variable contracts
(within the meaning of section 817 of the Code), a life insurance company cannot
adjust its reserve to the extent of any excess inclusion,  except as provided in
regulations.   The  REMIC   Regulations   indicate  that  if  a  REMIC  Residual
Securityholder is a member of any affiliated group filing a consolidated  income
tax return,  the taxable income of the affiliated  group cannot be less than the
sum of the excess  inclusions  attributable to all residual  interests in REMICs
held by members  of the  affiliated  group.  For a  discussion  of the effect of
excess   inclusions  on  certain  foreign  investors  that  own  REMIC  Residual
Securities, see "Foreign Investors in REMIC Securities" below.

         The REMIC Regulations provide that an organization to which section 593
of the Code applies and which is the holder of a REMIC Residual Security may not
use its  allowable  deductions to offset any excess  inclusions  with respect to
such  Security  if such  Security  does not have  "significant  value." For this
purpose,  a REMIC  Residual  security  has  significant  value  under  the REMIC
Regulations  if (i) its issue price is at least 2% of the aggregate of the issue
prices of all the REMIC Regular and Residual  Securities in that REMIC Trust and
(ii) its "anticipated weighted average life" is at least 20% of the "anticipated
weighted average life" of such REMIC Trust Estate.

     In determining whether a REMIC Residual security has significant value, the
anticipated  weighted  average life of such Security is based on the  Prepayment
Assumption and is determined as described  herein,  except that all  anticipated
payments  on  such  Security  are  taken  into  account,   regardless  of  their
designation as principal or interest. The anticipated weighted average life of a
REMIC Trust is the weighted average of the anticipated weighted average lives of
the Securities.  Such weighted average is determined under the formula described
herein,  with two  distinctions.  First,  the formula is applied by treating all
payments taken into account in computing the anticipated  weighted average lives
of the REMIC  Regular and  Residual  Securities  in the REMIC Trust as principal
payments on a single REMIC  Regular  Security.  Second,  for any REMIC  Residual
Security or for a REMIC Regular Security that is an "interest only" Class or for
which the issue price of the REMIC Regular  security is greater than 125% of its
specified  principal amount, all anticipated  payments on that REMIC Residual or
Regular Security,  regardless of their designation as principal or interest, are
taken into account in computing  the  anticipated  weighted  average life of the
Security.

     The Treasury  Department also has the authority to issue  regulations  that
would treat all  taxable  income of a REMIC  Trust as excess  inclusions  if the
REMIC Residual Security does not have "significant value." Although the Treasury
Department  did not exercise  this  authority in the REMIC  Regulations,  future
regulations may contain such a rule. If such a rule were adopted,  it is unclear
whether  the  test  for  significant  value  that  is  contained  in  the  REMIC
Regulations and discussed in the two preceding  paragraphs  would be applicable.
If no such  rule is  applicable,  excess  inclusions  should  be  calculated  as
discussed  above.  The applicable  Prospectus  Supplement will disclose  whether
offered REMIC Residual  Securities may be considered to have "significant value"
under the

                                       94



<PAGE>
<PAGE>



REMIC Regulations,  provided, however, that any disclosure that a REMIC Residual
Security will have "significant  value" will be based upon certain  assumptions,
and the Sponsor will make no representation  that a REMIC Residual Security will
have "significant value" for purposes of the above-described rules.

         In the case of any  REMIC  Residual  Securities  held by a real  estate
investment  trust,  the aggregate  excess  inclusions with respect to such REMIC
Residual Securities,  reduced (but not below zero) by the real estate investment
trust  taxable  income  (within  the meaning of Section  857(b)(2)  of the Code,
excluding any net capital gain),  will be allocated  among the  shareholders  of
such trust in  proportion to the dividends  received by such  shareholders  from
such trust,  and any amount so allocated will be treated as an excess  inclusion
with  respect  to a  REMIC  Residual  Security  as  if  held  directly  by  such
shareholder.  Similar  rules  will  apply  in the case of  regulated  investment
companies,  common  trust  funds  and  certain  cooperatives  that  hold a REMIC
Residual Security.

         Noneconomic REMIC Residual Securities

         Under the REMIC Regulations,  transfers of "noneconomic" REMIC Residual
Securities  will be disregarded  for all federal income tax purposes  unless "no
significant  purpose of the transfer was to impede the  assessment or collection
of tax." If such transfer is disregarded, the purported transferor will continue
to  remain  liable  for  any  taxes  due  with  respect  to the  income  on such
"noneconomic"  REMIC Residual  Security.  The REMIC  Regulations  provide that a
REMIC  Residual  Security  is  noneconomic  unless,   based  on  the  prepayment
assumption (1) the present value of the expected distributions (discounted using
the applicable  Federal rate) on the REMIC Residual Security equals at least the
present  value  of the  expected  tax on the  excess  inclusions,  and  (2)  the
transferor  reasonably  expects that the transferee  will receive  distributions
with  respect  to the  REMIC  Residual  Security  at or after the time the taxes
accrue on the anticipated  excess  inclusions in an amount sufficient to satisfy
the accrued taxes. The REMIC Regulations  provide that a significant  purpose to
impede  the  assessment  or  collection  of tax  exists  if,  at the time of the
transfer,  a transferor or a REMIC  Residual  Security has "improper  knowledge"
(i.e., either knew, or should have known, that the transferee would be unwilling
or  unable to pay  taxes  due on its  share of the  taxable  income of the REMIC
Trust).  A  transferor  is presumed  not to have  improper  knowledge if (i) the
transferor conducts,  at the time of a transfer,  a reasonable  investigation of
the financial condition of the transferee and, as a result of the investigation,
the transferor finds that the transferee has historically paid its debts as they
come due and finds no significant  evidence to indicate that the transferee will
not  continue  to pay its  debts as they  come due in the  future;  and (ii) the
transferee  makes certain  representations  to the  transferor in the transferee
affidavit,  a form of which is attached to the Pooling and Security Agreement as
an exhibit thereto. Transferors of a REMIC Residual Security should consult with
their own tax advisors for further information regarding such transfers.

         The applicable  Prospectus  Supplement  will disclose  whether  offered
REMIC Residual  Securities may be considered  "noneconomic"  residual  interests
under the Proposed REMIC  Regulations;  provided,  however,  that any disclosure
that a REMIC  Residual  Security  will not be considered  "noneconomic"  will be
based upon certain assumptions, and the Sponsor will make no representation that
a REMIC Residual  Security will not be considered  "noneconomic" for purposes of
the  above-described  rules. See "Foreign Investors in REMIC Securities -- REMIC
Residual Securities" below for additional  restrictions  applicable to transfers
of certain REMIC Residual Securities to foreign persons.

         POSSIBLE PASS-THROUGH OF MISCELLANEOUS ITEMIZED DEDUCTIONS

         Fees and expenses of a REMIC generally will be allocated to the holders
of the related REMIC Residual  Securities.  The applicable Treasury  regulations
indicate, however, that in the case of a REMIC that is similar to a single class
grantor trust, all or a portion of such fees and expenses should be allocated to
the holders of the related REMIC Regular Securities.  Unless otherwise stated in
the related Prospectus  Supplement,  such fees and expenses will be allocated to
holders of the related REMIC  Residual  Securities in their  entirety and not to
the holders of the related REMIC Regular Securities.


                                       95



<PAGE>
<PAGE>



         With respect to REMIC Residual  Securities or REMIC Regular  Securities
the holders of which  receive an  allocation  of fees and expenses in accordance
with the preceding discussions,  if any holder thereof is an individual,  estate
or  trust,  or a  "pass-through  entity"  beneficially  owned  by  one  or  more
individuals,  estates  or  trusts,  (i) an  amount  equal to such  individual's,
estate's or trust's  share of such fees and expenses  will be added to the gross
income of such holder and (ii) such  individual's,  estate's or trust's share of
such fees and expenses  will be treated as a  miscellaneous  itemized  deduction
allowable  subject to the  limitation  of Section 67 of the Code,  which permits
such deductions only to the extent they exceed in the aggregate two percent of a
taxpayer's adjusted gross income. In determining the alternative minimum taxable
income  of a holder of such a REMIC  Security  who is an  individual,  estate or
trust, or a "pass-through entity" beneficially owned by one or more individuals,
estates or trusts,  no  deduction  will be allowed for such  holder's  allocable
portion of servicing  fees and other  miscellaneous  itemized  deductions of the
REMIC,  even  though  an  amount  equal to the  amount  of such  fees and  other
deductions  will be included in such holder's  gross income.  Accordingly,  such
REMIC Securities may not be appropriate investments for individuals, estates, or
trusts, or pass-through  entities beneficially owned by one or more individuals,
estates or trusts.  Such prospective  investors  should  carefully  consult with
their own tax advisors prior to making an investment in such Securities.

         SALES OF REMIC SECURITIES

         If a REMIC Security is sold, the Selling  Securityholder will recognize
gain or loss equal to the difference between the amount realized on the sale and
its adjusted basis in the REMIC Security.  The adjusted basis of a REMIC Regular
Security  generally  will equal the cost of such REMIC Regular  Security to such
Securityholder, increased by income reported by such Securityholder with respect
to such REMIC Regular  Security  (including  original  issue discount and market
discount income) and reduced (but not below zero) by distributions on such REMIC
Regular Security received by such  Securityholder  and by any amortized premium.
The adjusted basis of a REMIC Residual  Security will be determined as described
under "Taxation of Owners of REMIC Residual Securities - Basis Rules, Net Losses
and  Distributions."  Except as provided  in the  following  paragraph  or under
section  582(c) of the Code, any such gain or loss will be capital gain or loss,
provided such Security in held as a "capital asset"  (generally,  proxy held for
investment)  within the meaning of section 1221 of the Code.  Except as provided
in the following two  paragraphs,  any such gain or loss will be capital gain or
loss.

         Gain from the sale of a REMIC Regular  Security that might otherwise be
capital gain will be treated as ordinary income to the extent such gain does not
exceed the excess,  if any, of (i) the amount that would have been includable in
the seller's  income with respect to such REMIC Regular  Security  assuming that
income had accrued  thereon at a rate equal to 110% of the  "applicable  Federal
rate" as defined under  Section  1274(d) of the Code  (generally,  an average of
current yields on Treasury securities of comparable maturity),  determined as of
the date of  purchase  of such  REMIC  Regular  Security,  over (ii) the  amount
actually includable in the seller's income. In addition, gain from the sale of a
REMIC Regular  Security by a seller who purchased such REMIC Regular Security at
a market  discount will be taxable as ordinary income in an amount not exceeding
the portion of such discount  that accrued  during the period such REMIC Regular
Security was held by such  holder,  reduced by any market  discount  included in
income  under the  rules  described  above  under  "Taxation  of Owners of REMIC
Regular Securities - Market Discount."

         REMIC Securities will be "evidences of indebtedness" within the meaning
of Section  582(c)(1) of the Code, so that gain or loss recognized from the sale
of a REMIC  Security  by a bank or  thrift  institution  to which  such  section
applies will be ordinary income or loss.

         Except as may be provided in Treasury  regulations to be issued, if the
seller of a REMIC Residual Security  reacquires a REMIC Residual  Security,  any
other  residual  interest  in a REMIC  or any  similar  interest  in a  "taxable
mortgage  pool" (as  defined in Section  7701(i) of the Code)  during the period
beginning six months before, and ending six months after, the date of such sale,
such sale will be subject to the "wash sale" rules of Section  1091 of the Code.
In that event,  any loss realized by the REMIC  Residual  Securityholder  on the
sale will not be  deductible,  but instead will be added to such REMIC  Residual
Securityholder's adjusted basis in the newly-acquired asset.

                                       96



<PAGE>
<PAGE>




         PROHIBITED TRANSACTIONS AND OTHER POSSIBLE REMIC TAXES

         The  Code  imposes  a tax on  REMICs  equal  to 100% of the net  income
derived from  "prohibited  transactions"  ("Prohibited  Transactions  Tax").  In
general, subject to certain specified exceptions, a prohibited transaction means
the  disposition  of a qualified  mortgage,  the receipt of income from a source
other than a Mortgage Loan or certain other permitted  investments,  the receipt
of compensation for services, or gain from the disposition of an asset purchased
with the payments on the  qualified  mortgage for temporary  investment  pending
distribution on the REMIC Securities.  It is not anticipated that the REMIC will
engage in any  prohibited  transactions  in which it would  recognize a material
amount of net income.

         In  addition,  certain  contributions  to a REMIC made after the day on
which the REMIC issues all of its interests  could result in the imposition of a
tax on the  REMIC  equal  to  100%  of the  value  of the  contributed  property
("Contributions  Tax"). No REMIC in which  interests are offered  hereunder will
accept contributions that would be subject to such tax.

         REMICs also are subject to federal income tax at the highest  corporate
rate on "net income from foreclosure property.  The terms "foreclosure property"
(which  includes  property  acquired  by deed in lieu of  foreclosure)  and "net
income  from  foreclosure  property"  are  defined  by  reference  to the  rules
applicable to real estate investment  trusts.  Generally,  foreclosure  property
would be treated as such for a period of two years,  with  possible  extensions.
Net income from  foreclosure  property  generally  means gain from the sale of a
foreclosure   property  that  is  inventory   property  and  gross  income  from
foreclosure property other than qualifying rents and other qualifying income for
a real estate investment trust.

         It is not  anticipated  that any  material  state or  local  income  or
franchise tax will be imposed on the REMIC.

         Unless otherwise stated in the related  Prospectus  Supplement,  and to
the extent  permitted by then applicable law, any Prohibited  Transactions  Tax,
Contributions Tax, tax on net income from foreclosure property or state or local
income or franchise tax that may be imposed on the REMIC will become  payable by
the related  Servicer  or Trustee in either case out of its own funds,  provided
that the Servicer or the Trustee,  as the case may be, has sufficient  assets to
do so,  and  provided  further  that  such tax  arises  out of a  breach  of the
Servicer's or the Trustee's  obligations,  as the case may be, under the related
Pooling  and  Servicing  Agreement  and  in  respect  of  compliance  with  then
applicable  law.  Any such tax not borne by the  Servicer or the Trustee will be
payable out of the related  Trust  Estate  resulting  in a reduction  in amounts
payable to holders of REMIC Securities.

         TAX ON TRANSFERS OF REMIC RESIDUAL SECURITIES TO CERTAIN ORGANIZATIONS

         If  a  REMIC  Residual  Security  is  transferred  to  a  "disqualified
organization" (as defined below), a tax would be imposed in an amount determined
under  the REMIC  Regulations  equal to the  product  of (i) the  present  value
(discounted using the applicable  Federal rate) of the total anticipated  excess
inclusions  with respect to such REMIC  Residual  Security for periods after the
transfer and (ii) the highest  marginal  federal  income tax rate  applicable to
corporations.  The  anticipated  excess  inclusions must be determined as of the
date the REMIC Residual Security is transferred and must be based on events that
have  occurred up to the time of such  transfer.  Such a tax would  generally be
imposed on the transferor of the REMIC Residual Security, except that where such
transfer  is through  an agent for a  disqualified  organization,  the tax would
instead be imposed on such agent.  However,  a  transferor  of a REMIC  Residual
Security  would in no event be liable for such tax with respect to a transfer 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  such  affidavit  is  false.
Moreover,  an entity will not  qualify as a REMIC  unless  there are  reasonable
arrangements  designed to ensure that (i) residual  interests in such entity are
not held by disqualified  organizations  and (ii) information  necessary for the
application of the tax described herein will be made available.  Restrictions on
the transfer of the REMIC Residual  Security and certain other  provisions  that
are intended to meet this requirement are described in the Pooling and Servicing
Agreement,  and  will be  discussed  more  fully  in any  Prospectus  Supplement
relating to the offering of any REMIC Residual Security.

                                       97



<PAGE>
<PAGE>




         In addition,  if a "pass-through entity" (as defined below) includes in
income  excess  inclusions  with  respect to a REMIC  Residual  Security,  and a
disqualified  organization  is the record  holder of an interest in such entity,
then a tax will be imposed on such entity equal to the product of (i) the amount
of excess  inclusions on the REMIC  Residual  Security that are allocable to the
interest in the pass-through  entity held by such disqualified  organization and
(ii) the highest  marginal  federal income tax rate imposed on  corporations.  A
pass-through entity will not be subject to this tax for any period,  however, if
the record  holder of such  interest  furnishes to such  pass-through  entity an
affidavit that such record holder is not a disqualified organization and, during
such period,  the  pass-through  entity does not have actual knowledge that such
affidavit is false.

         For these purposes a "disqualified  organization"  means (i) the United
States, any State or political subdivision thereof, any foreign government,  any
international  organization,  or any agency or  instrumentality of the foregoing
(but would not include  instrumentalities  described in Section  168(h)(2)(D) of
the Code or the Federal Home Loan Mortgage  Corporation),  (ii) any organization
(other than a  cooperative  described in Section 521 of the Code) that is exempt
from federal income tax,  unless it is subject to the tax imposed by Section 511
of the Code or (iii) any organization  described in Section 1381(a)(2)(C) of the
Code. For these purposes, a "pass-through entity" means any regulated investment
company,  real estate  investment  trust,  trust,  partnership  or certain other
entities  described in Section 860E(e)(6) of the Code. Except as provided in the
regulations,  a person holding an interest in a pass-through entity as a nominee
for  another  person  shall,  with  respect  to such  interest,  be treated as a
pass-through entity.

         TERMINATION

         A REMIC will  terminate  immediately  after the Payment Date  following
receipt by the REMIC of the final payment in respect of the Mortgage  Loans or a
sale of the  REMIC's  assets  following  the  adoption by the REMIC of a plan of
complete liquidation.  The last distribution on a REMIC Regular Security will be
treated as a payment in retirement of a debt instrument.  In the case of a REMIC
Residual  Security,  if the last distribution on such REMIC Residual Security is
less than the Residual  Securityholder's  adjusted  basis in such REMIC Residual
Security  although the matter is not  entirely  free from doubt,  such  Residual
Securityholder should be treated as realizing a loss equal to the amount of such
difference, and such loss may be treated as a capital loss.

         REPORTING AND OTHER ADMINISTRATIVE MATTERS

         Solely for purposes of the  administrative  provisions of the Code, the
REMIC will be treated as a  partnership  and  Residual  Securityholders  will be
treated  as  partners.   Unless  otherwise  stated  in  the  related  Prospectus
Supplement,  either the Servicer or the Trustee,  will file REMIC federal income
tax returns on behalf of the related  REMIC,  and will be designated as and will
act as the "tax matters person" with respect to the REMIC in all respects.

         As tax matters  person,  the Servicer or the Trustee  will,  subject to
certain notice requirements and various restrictions and limitations,  generally
have  the   authority   to  act  on  behalf  of  the  REMIC  and  the   Residual
Securityholders  in connection  with the  administrative  and judicial review of
items of income,  deduction,  gain or loss of the REMIC,  as well as the REMIC's
classification.  Residual  Securityholders  will generally be required to report
such REMIC items  consistent  with their treatment on the REMIC's tax return and
may in some  circumstances  be  bound  by a  settlement  agreement  between  the
Servicer,  as tax matters  person,  and the IRS  concerning any such REMIC item.
Adjustments  made to the REMIC tax return may require a Residual  Securityholder
to make corresponding adjustments on its return, and an audit of the REMIC's tax
return,  or the  adjustments  resulting  from such an audit,  could result in an
audit of a Residual  Securityholder's  return.  No REMIC will be registered as a
tax shelter  pursuant to Section 6111 of the Code because it is not  anticipated
that any REMIC will have a net loss for any of the first five  taxable  years of
its existence.  Any person that holds a REMIC Residual Security as a nominee for
another  person may be required to finish the REMIC,  in a manner to be provided
in  Treasury  regulations,  with the name and  address of such  person and other
information.


                                       98



<PAGE>
<PAGE>



         Reporting of interest  income,  including any original issue  discount,
with  respect to REMIC  Regular  Securities  is  required  annually,  and may be
required more frequently under Treasury  regulations.  These information reports
are  generally  required  to be sent to  individual  holders  of  REMIC  Regular
Interests  and  the  IRS;   holders  of  REMIC  Regular   Securities   that  are
corporations,  trusts, securities dealers and certain other non-individuals will
be provided  interest and original issue  discount  income  information  and the
information set forth in the following paragraph upon request in accordance with
the  requirements of the  regulations.  The information  must be provided by the
later of 30 days  after the end of the  quarter  for which the  information  was
requested,  or two weeks after the receipt of the  request.  The REMIC must also
comply with rules requiring a REMIC Regular  Security issued with original issue
discount to disclose on its face  certain  information  including  the amount of
original issue discount and the issue date, and requiring such information to be
reported to the IRS.

         The REMIC Regular Security information reports will include a statement
of the adjusted  issue price of the REMIC  Regular  Security at the beginning of
each accrual period. In addition,  the reports will include information required
by Treasury  regulations  with  respect to  computing  the accrual of any market
discount.  Because  exact  computation  of the  accrual of market  discount on a
constant yield method  requires  information  relating to the holder's  purchase
price that the  Servicer or the Trustee  will not have,  such  regulations  only
require that information  pertaining to the appropriate  proportionate method of
accruing market  discount be supplied.  See "Taxation of Owners of REMIC Regular
Securities  -- Market  Discount."  The  responsibility  for  complying  with the
foregoing reporting rules will be done by the Servicer.

         Backup Withholding With Respect to REMIC Securities

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

         FOREIGN INVESTORS IN REMIC SECURITIES

         REMIC Regular Securities

         A REMIC Regular Securityholder that is not a "United States Person" (as
defined  below)  and 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 REMIC Regular  Security will not be subject to United States federal income
or  withholding  tax in respect of a distribution  on a REMIC Regular  Security,
provided  that  the  holder  complies  to  the  extent  necessary  with  certain
identification  requirements  (including delivery of a statement,  signed by the
Securityholder  under penalties of perjury,  certifying that such Securityholder
is not a United  States  person  and  providing  the name  and  address  of such
Securityholder).  For these purposes,  "United States Person" means a citizen or
resident  of the United  States,  a  corporation,  partnership  or other  entity
created  or  organized  in,  or under  the laws of,  the  United  States  or any
political  subdivision  thereof, or an estate or trust whose income from sources
without  the United  States is  includable  in gross  income  for United  States
federal income tax purposes  regardless of its connection  with the conduct of a
trade or business  within the United  States.  It is  possible  that the IRS may
assert that the foregoing tax exemption should not apply with respect to a REMIC
Regular  Security  held by a  Residual  Securityholder  that  owns  directly  or
indirectly a 10% or greater  interest in the REMIC Residual  Securities.  If the
holder does not qualify for  exemption,  distributions  of  interest,  including
distributions in respect of accrued original issue discount,  to such holder may
be subject to a tax rate of 30%,  subject to reduction  under any applicable tax
treaty.

         In  addition,  the  foregoing  rules  will not apply to exempt a United
States  shareholder of a controlled  foreign  corporation  from taxation on such
United States shareholder's allocable portion of the interest income received by
such controlled foreign corporation.

                                       99



<PAGE>
<PAGE>




         Further, it appears that a REMIC Regular Security would not be included
in the  estate of a  nonresident  alien  individual  and would not be subject to
United States estate taxes. However,  Securityholders who are non-resident alien
individuals should consult their tax advisors concerning this question.

         REMIC Residual Securities

         Unless otherwise stated in the related Prospectus Supplement, investors
that are not United States Persons should assume that distributions of income on
the REMIC Residual Securities they hold will be subject to a 30% withholding tax
(or such lesser rate as may be provided under any applicable tax treaty). In the
case of any income on a REMIC  Residual  Security  that is an excess  inclusion,
however,  the rate of  withholding  will not be subject to  reduction  under any
applicable tax treaties.  (See "Taxation of Owners of REMIC Residual  Securities
- --Excess  Inclusions,"  above.)  Further,  it  appears  that any REMIC  Residual
Security  included  in the estate of a  non-resident  alien  individual  will be
subject to United States estate taxes.

         Certain restrictions relating to transfers of REMIC Residual Securities
to and by investors who are not "United  States  Persons" (as defined above) are
also  imposed by the  Proposed  REMIC  Regulations.  First,  transfers  of REMIC
Residual  Securities  to a  non-United  States  Person that have "tax  avoidance
potential" are disregarded for all federal income tax purposes. If such transfer
is disregarded,  the purported transferor of such a REMIC Residual Security to a
non-United  States Person would continue to remain liable for any taxes due with
respect to the income on such REMIC  Residual  Security.  A transfer  of a REMIC
Residual  Security has tax avoidance  potential  unless (1) the expected  future
distributions on the REMIC Residual Security are at least equal to 30 percent of
the anticipated  excess  inclusions,  and (2) the transferor  reasonably expects
that the transferee will receive  sufficient  distributions at or after the time
the  excess  inclusions  accrue to  satisfy  any tax and  withholding  liability
thereon.  This rule does not apply to  transfers  if the  income  from the REMIC
Residual Security is taxed in the hands of the transferee as income  effectively
connected with the conduct of a U.S. trade or business.  Second, if a non-United
States Person transfers a REMIC Residual Security to a United States Person, and
the transfer has the effect of allowing the  transferor  to avoid tax on accrued
excess  inclusions,  that  transfer is  disregarded  for all federal  income tax
purposes and the purported  non-United States transferor continues to be treated
as the owner of the REMIC  Residual  Security.  Thus,  the REMIC's  liability to
withhold 30 percent of the accrued  excess  inclusions  is not  terminated  even
though the REMIC  Residual  Security  is no longer held by a  non-United  States
Person.

         In light of the foregoing,  all transfers of REMIC Residual  Securities
to non-United States Persons will be subject to certain  restrictions  under the
terms of the related Pooling and Servicing Agreement that are intended to reduce
the possibility of any such transfer being  disregarded.  Such restrictions will
require each prospective  transferor and transferee of a REMIC Residual Security
to receive the written permission of the Trustee and Servicer to transfer and to
hold,  respectively,  such REMIC  Residual  Security  and will require that each
transferor and transferee provide an affidavit stating, among other things, that
such  transfer  does  not have  "tax  avoidance  potential."  In  addition,  the
transferee  will be  required to  acknowledge  that it will be subject to United
States federal income tax on "excess  inclusions," that such tax may be withheld
from  distributions that would otherwise be made to such transferee and that, to
the  extent  such taxes have not been  previously  withheld,  such taxes will be
imposed  at the  time of any  disposition  of such  REMIC  Residual  Securities.
Moreover,  in the absence of satisfactory  written evidence that such taxes have
been paid,  the Trustee is authorized  and directed to withhold  federal  income
taxes from future  distributions on the REMIC Residual  Securities to subsequent
transferees until such tax liability is satisfied in full, which could result in
a zero  after-tax  rate of  return on the REMIC  Residual  Securities.  Prior to
purchasing a REMIC  Residual  Security,  prospective  purchasers  are advised to
review  the  transferor  and  transferee  affidavits  that  are  required  to be
delivered upon a transfer of the REMIC Residual  Securities  (forms of which are
attached to the Pooling and Servicing  Agreement as exhibits thereto) and should
consider  the  possibility  that a  purported  transfer  of such REMIC  Residual
Securities  by such  purchaser  to another  purchaser at some future date may be
disregarded in accordance with the above-described  rules, which would result in
the retention of tax liability by such  purchaser  and the  possibility  that an
amount equal to the total  distributions on such REMIC Residual  Securities will
be withheld to satisfy any United States federal income tax liability thereon.


                                       100



<PAGE>
<PAGE>



DEBT SECURITIES

         General

         Debt Securities,  if issued and as described in the related  Prospectus
Supplement may be issued either as (i) non-recourse  debt of the Sponsor secured
by the related  Mortgage  Loans, in which case the related Trust will constitute
only a security  device  which  constitutes  a  collateral  arrangement  for the
issuance of secured  debt and not an entity for federal  income tax  purposes or
(ii) debt of a  partnership,  in which case the related Trust will  constitute a
partnership  for  federal  income tax  purposes.  Regardless,  Debt  Securities,
hereinafter referred to as "Notes," will follow the federal income tax treatment
hereinafter described.

         Original Issue Discount

         Under the OID Regulations,  it is likely that the Notes will be treated
as having been  issued  with  "original  issue  discount"  within the meaning of
section 1273(a) of the Code because  interest  payments on the Notes may, in the
event of certain  shortfalls,  be deferred for periods  exceeding one year. As a
result,  interest  payments may not be considered  "qualified  stated  interest"
payments within the meaning of Treasury Regulation 'SS' 1.1273-1(c).

         In general,  a holder of a Note having  original  issue  discount  must
include  original issue discount in ordinary  income as it accrues in advance of
receipt of the cash  attributable  to the discount,  regardless of the method of
accounting  otherwise  used.  The amount of original issue discount on a Note is
the excess of its "stated  redemption price at maturity" over its "issue price."
The  issue  price of a Note is the  price at which a  substantial  amount of the
Notes are  first  sold to the  public.  Under the OID  Regulations,  the  stated
redemption  price at maturity of a Note is the total of all payments on the Note
other than  qualified  stated  interest  payments.  Accordingly,  assuming  that
interest  payments on the Notes will not constitute  qualified  stated interest,
all principal and interest payments to be received on the Notes will be included
in the stated redemption price at maturity.

         A  Noteholder  generally  must  include in gross income for any taxable
year the sum of the "daily  portions of the original  issue discount that accrue
on the Note for each day during the Noteholder's  taxable year on which the Note
is  held.  A  calculation  will be made of the  portion  of the  original  issue
discount  that  accrues on each Note  during  each  "accrual  period,"  which in
general is the period corresponding to the period between Payment Dates or other
interest  compounding  periods.  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 in the period.

         For debt instruments  like the Notes,  which are subject to prepayments
on other  debt  obligations  that  secure  the Notes,  original  issue  discount
accruing in an accrual  period is the excess,  if any, of (i) the sum of (a) the
present value of the remaining  payments to be made on the Note as of the end of
that  accrual  period and (b) the  payments  made on the Note during the accrual
period,  that are  included  in the stated  redemption  price at maturity of the
Note,  over (ii) the  adjusted  issue price of the Note at the  beginning of the
accrual period. For this purpose, the present value of the remaining payments to
be made on a Note is calculated based on (i) a reasonably  determined assumption
regarding  the  rate  at  which  the  Note  will  be  prepaid  (the  "Prepayment
Assumption"),  (ii) the yield to  maturity of the Note,  as of the closing  date
(taking  into account the  Prepayment  Assumption)  and (iii) events  (including
actual  prepayments)  that have occurred prior to the end of the accrual period.
The  Prepayment  Assumption to be used for purposes of computing  original issue
discount  will be disclosed in the related  Prospectus  Supplement.  The setting
forth of a Prepayment Assumption,  however, does not constitute a representation
that  payments  will be made with  respect  to the Notes at a rate  based on the
Prepayment  Assumption or at any other rate.  The adjusted issue price of a Note
at the  beginning  of any  accrual  period  equals  the issue  price of the Note
increased by the aggregate amount of original issue discount that accrued on the
Note in all prior such periods and reduced by the amount of payments included in
the stated redemption price at maturity of the Note in prior accrual periods. In
general,  the daily portions of original issue discount  required to be included
in income by the holder of a Note  generally will increase if prepayments on the
Mortgage

                                       101



<PAGE>
<PAGE>



Loans exceed the  Prepayment  Assumption,  and generally  will decrease (but not
below zero for any period) if those  prepayments  are slower than the Prepayment
Assumption.

         A holder of a Note that was issued with  original  issue  discount  who
purchases  the Note at a price that exceeds the  "adjusted  issue price" of that
Note but is less than the unpaid stated  redemption  price at maturity also will
be required to include in gross income daily portions of original issue discount
on that Note but will be entitled to reduce the daily  portions  proportionately
by the amount of the  excess.  The  adjusted  issue price of a Note is the issue
price of the Note increased by the amount of original issue discount  previously
includable  in income by an original  Noteholder  who  purchased the Note at its
issue price on the issue date.

         If original  issue  discount on a Note is less than 0.25% of the stated
redemption  price at maturity of the Note  multiplied  by the weighted  averaged
maturity of the Note,  then under a de minimis  rule  provided by the Code,  the
Note will not be treated as having any  original  issue  discount.  The weighted
average  maturity of a Note is the sum of the amounts  determined by multiplying
the number of full years from the issue date until each payment  included in the
stated  redemption  price at maturity of the Note is  scheduled  to be made by a
fraction whose  numerator is the amount of the  corresponding  payment and whose
denominator  is the stated  redemption  price at maturity  of the Note.  This de
minimis rule would not apply to the Notes if all of the interest on the Notes is
treated as part of the Notes stated redemption price at maturity.

         Market Discount

         A purchaser  of a Note may be subject to the market  discount  rules of
sections  1276 through 1278 of the Code.  In general,  "market  discount" is the
amount by which the stated  redemption  price at maturity  (or, in the case of a
Note issued with original issue discount,  the adjusted issue price) of the Note
exceeds the  purchaser's  basis in a Note.  The holder of a Note that has market
discount  generally  will be  required  to include  accrued  market  discount in
ordinary income to the extent payments includable in the stated redemption price
at maturity of such Note are  received.  The purchaser of a Note that has market
discount  also  will be  required  to treat a  portion  of any gain on a sale or
exchange  of the Note as  ordinary  income to the extent of the market  discount
that  accrued to the date of  disposition  and was not  previously  included  in
ordinary income. Unless otherwise provided in Treasury Regulations that have not
yet been issued, it is anticipated that market discount on a Note will accrue at
the holder's  option (i) on the basis of a constant  interest rate, (ii) ratably
based on the ratio of  stated  interest  payable  in the  current  period to all
interest  remaining  to be paid in the case of a Note  issued  without  original
issue  discount,  or (iii)  ratably based on the ratio of the amount of original
issue  discount  accrued in the current  period to all remaining  original issue
discount in the case of a Note issued with original issue discount, in each case
computed taking into account the Prepayment Assumption.

         A purchaser of a Note that has market discount may be required to defer
recognition of a portion of interest  expense  attributable to any  indebtedness
incurred or continued to purchase or carry the Note. The amount of this deferred
interest  expense in any  taxable  year  generally  would not exceed the accrued
market discount for the year, and the deferred expense generally is allowed as a
deduction not later than the year in which the related market discount income is
recognized.  Alternatively, a Noteholder may elect to include market discount in
income  currently  as it  accrues on all market  discount  obligations  that the
Noteholder acquires in that taxable year or thereafter,  in which case the rules
described  above  relating to the treatment of market  discount,  as well as the
interest  deferral  rule,  will not  apply.  A Note may be  treated as having no
market  discount  under a de minimis rule that is similar to the de minimis rule
applied for purposes of determining whether a Note has original issue discount.

         Premium

         A Note  purchased  at a cost  greater  than its  currently  outstanding
stated  redemption  price at maturity  amount is considered to be purchased at a
premium.  A Noteholder who holds a Note as a "capital  asset" within the meaning
of section 1221 of the Code may elect under  section 171 of the Code to amortize
the premium under the constant interest method.  That election will apply to all
premium  obligations  that the Noteholder  acquires on or after the first day of
the  taxable  year for which the  election  is made,  unless the IRS permits the
revocation

                                       102



<PAGE>

<PAGE>



of the election.  In addition,  it appears that the same rules that apply to the
accrual of market  discount on installment  obligations are intended to apply in
amortizing premium on installment  obligations such as the Notes, although it is
unclear whether the alternatives to the constant interest method described above
under "Market  Discount" are  available.  The portion of the premium  deductible
pursuant  to an  election  under  section  171 of the  Code and  allocable  to a
particular  period  will be treated as a reduction  in interest  payments on the
Note  during that  period.  A  Noteholder  who neither has in place nor makes an
election to amortize  bond  premium  could be required to allocate  that premium
among the principal payments to be received on that instrument and recognize the
premium  as a loss  (which  would  be a  capital  loss if the  Note is held as a
capital asset) as those principal payments are received.

         Sale or Exchange of Notes

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

         In general,  except as described above with respect to market discount,
and except for certain financial  institutions  subject to section 582(c) of the
Code,  any  gain or loss on the  sale or  exchange  of a Note  recognized  by an
investor  who holds the Note as a capital  asset  (within the meaning of section
1221 of the  Code),  will be  capital  gain or loss  and  will be  long-term  or
short-term  depending  on whether the Note has been held for more than one year.
For corporate  taxpayers,  there is no  preferential  rate afforded to long-term
capital  gains.  For individual  taxpayers,  all net capital gains are currently
subject to a maximum nominal rate of tax of 28%.

TAXATION OF THE SECURITIES CLASSIFIED AS PARTNERSHIP INTERESTS

         Certain  Trusts may be treated as  partnerships  for Federal income tax
purposes.  In such  event,  the Trust may issue Debt  Securities  in the form of
Notes,  as  described  above,  and may also issue  Securities  characterized  as
partnership  interests  ("Partnership  Interests")  as  discussed in the related
Prospectus Supplement.


                              ERISA CONSIDERATIONS

         The  Employee  Retirement  Income  Security  Act of  1974,  as  amended
("ERISA"),  imposes certain fiduciary and prohibited transaction restrictions on
employee  pension and welfare  benefit plans  subject to ERISA ("ERISA  Plans").
Section 4975 of the Code imposes  essentially  the same  prohibited  transaction
restrictions on  tax-qualified  retirement  plans described in Section 401(a) of
the Code ("Qualified  Retirement Plans") and on Individual  Retirement  Accounts
("IRAs")  described  in  Section  408 of the  Code  (collectively,  "Tax-Favored
Plans").

         Certain employee benefit plans, such as governmental  plans (as defined
in Section 3(32) of ERISA), are not subject to the ERISA requirements  discussed
herein. Accordingly,  assets of such plans may be invested in Securities without
regard to the ERISA considerations described below, subject to the provisions of
applicable  federal and state law. Any such plan that is a Qualified  Retirement
Plan and exempt  from  taxation  under  Sections  401(a) and 501(a) of the Code,
however, is subject to the prohibited transaction rules set forth in Section 503
of the Code.

         Section 404 of ERISA imposes general fiduciary requirements,  including
those of investment  prudence and  diversification  and the  requirement  that a
Plan's  investment be made in accordance with the documents  governing the Plan.
In addition,  section 406 of ERISA and Section 4975 of the Code prohibit a broad
range of  transactions  involving  assets of ERISA Plans and  Tax-Favored  Plans
(collectively,  "Plans")  and  persons  ("Parties  in  Interest"  under ERISA or
"Disqualified Persons" under the Code) who have certain specified  relationships
to the Plans,  unless a statutory  or  administrative  exemption  is  available.
Certain Parties in Interest (or Disqualified

                                       103



<PAGE>
<PAGE>



Persons)  that  participate  in a  prohibited  transaction  may be  subject to a
penalty  (or an excise  tax)  imposed  pursuant  to  Section  502(i) of ERISA or
Section  4975 of the Code,  unless a statutory  or  administrative  exemption is
available.

PLAN ASSET REGULATIONS

         A Plan's investment in Securities may cause the Mortgage Loans included
in a Mortgage Pool to be deemed Plan assets.  The U.S.  Department of Labor (the
"DOL") has promulgated regulations (the "DOL Regulations") concerning whether or
not a Plan's  assets  would be deemed to include an interest  in the  underlying
assets of an entity  (such as a Trust  Estate),  for  purposes of  applying  the
general  fiduciary  responsibility   provisions  of  ERISA  and  the  prohibited
transaction  provisions  of ERISA and the Code,  when a Plan acquires an "equity
interest" (such as a Security) in such entity.  Because of the factual nature of
certain  of the rules  set forth in the DOL  Regulations,  an  investing  Plan's
assets  either  may be deemed to include  an  interest  in the assets of a Trust
Estate or may be deemed  merely  to  include  its  interest  in the  Securities.
Therefore,  Plans  should not acquire or hold  Securities  in reliance  upon the
availability of any exception under the DOL Regulations.

         The  prohibited  transaction  provisions  of  Section  406 of ERISA and
Section 4975 of the Code may apply to a Trust Estate and cause the Sponsor,  the
Servicer, any Master Servicer, any Sub-Servicer,  the Trustee, the obligor under
any Credit Enhancement mechanism or certain affiliates thereof, to be considered
or become  Parties  in  Interest  or  Disqualified  Persons  with  respect to an
investing  Plan. If so, the acquisition or holding of Securities by or on behalf
of the  investing  Plan could also give rise to a prohibited  transaction  under
ERISA and the  Code,  unless  some  statutory  or  administrative  exemption  is
available. Securities acquired by a Plan would be assets of that Plan. Under the
DOL  Regulations,  the Trust Estate,  including the Mortgage Loans and the other
assets  held in the Trust  Estate,  may also be deemed to be assets of each Plan
that acquires Securities.  Special caution should be exercised before the assets
of a Plan are used to acquire a Security in such  circumstances,  especially if,
with respect to such assets, the Sponsor, the Servicer, any Master Servicer, any
Sub-Servicer, the Trustee, the obligor under any Credit Enhancement mechanism or
an affiliate  thereof either (i) has investment  discretion  with respect to the
investment of Plan assets;  or (ii) has authority or  responsibility to give (or
regularly  gives)  investment  advice  with  respect  to Plan  assets  for a fee
pursuant  to an  agreement  or  understanding  that such  advice will serve as a
primary basis for investment decisions with respect to such assets.

         Any person who has  discretionary  authority or control  respecting the
management or disposition of Plan assets, and any person who provides investment
advice with respect to such assets for a fee (in the manner described above), is
a fiduciary of the investing Plan. If the Mortgage Loans were to constitute Plan
assets, then any party exercising  management or discretionary control regarding
those  assets may be deemed to be a Plan  "fiduciary,"  and thus  subject to the
fiduciary  requirements  of ERISA and the prohibited  transaction  provisions of
ERISA and  Section  4975 of the Code with  respect  to the  investing  Plan.  In
addition,  if the  Mortgage  Loans  were to  constitute  Plan  assets,  then the
acquisition  or holding of Securities by a Plan, as well as the operation of the
Trust Estate, may constitute or involve a prohibited transaction under ERISA and
the Code.

PROHIBITED TRANSACTION CLASS EXEMPTION

         The DOL has issued an administrative exemption,  Prohibited Transaction
Class Exemption 83-1 ("PTCE 83-1"),  which generally exempts from the prohibited
transaction  provisions  of Section  406(a) of ERISA,  and from the excise taxes
imposed  by  Sections  4975(a)  and  (b)  of  the  Code  by  reason  of  Section
4975(c)(1)(A)   through  (D)  of  the  Code,  certain   transactions   involving
residential  mortgage pool investment trusts relating to the purchase,  sale and
holding of  securities in the initial  issuance of Securities  and the servicing
and operation of "mortgage pools" (as defined below). PTCE 83-1 permits, subject
to certain general and specific  conditions,  transactions which might otherwise
be prohibited  between Plans and Parties in Interest (or  Disqualified  Persons)
with  respect  to those  Plans,  related  to the  origination,  maintenance  and
termination  of  mortgage  pools and the  acquisition  and  holding  of  certain
mortgage pool pass-through  Securities  representing  interests in such mortgage
pools by Plans,  whether or not the Plan's  assets would be deemed to include an
ownership  interest in the mortgage loans in the mortgage pool. PTCE 83-1 is not
available for mortgage pools that include Cooperative Loans and does not provide
an exemption for Subordinate Securities.

                                       104



<PAGE>
<PAGE>




         PTCE 83-1 defines the term "mortgage  pool" as "an investment  pool the
corpus of which (1) is held in trust;  and (2)  consists  solely of (a) interest
bearing  obligations  secured by either  first or second  mortgages  or deeds of
trust on one- to  four-family  residential  property;  (b)  property  which  had
secured  obligations  and  which  has  been  acquired  by  foreclosure;  and (c)
undistributed  cash." The Sponsor expect that each pool of Mortgage Loans (other
than  pools  including  Cooperative  Loans  and  Multi-Family  Loans)  will be a
"mortgage pool" within the meaning of PTCE 83-1.

         PTCE 83-1 defines the term "mortgage pool pass-through  certificate" as
a "certificate  representing  a beneficial  undivided  fractional  interest in a
mortgage  pool and  entitling the holder of such  certificate  to  pass--through
payment of principal and interest from the pooled mortgage loans,  less any fees
retained by the pool  sponsor." The Sponsor have been advised that, for purposes
of applying PTCE 83-1, the term "mortgage pool pass-through  certificate"  would
include (i) Securities  representing  interests in a Trust Estate  consisting of
Mortgage  Loans  issued  in a  series  consisting  of  only a  single  class  of
Securities;  and (ii) Senior Securities representing interests in a Trust Estate
consisting of Mortgage Loans issued in a series in which there is only one class
of Senior Securities;  provided that the Securities described in clauses (i) and
(ii)  evidence the  beneficial  ownership of a specified  portion of both future
interest  payments and future  principal  payments  with respect to the Mortgage
Loans.

         It is not clear  whether  all types of  Securities  that may be offered
hereunder  would  be  "mortgage  pass--through  certificates"  for  purposes  of
applying  PTCE 83-1,  including,  but not limited to, (a) a class of  Securities
that evidences the beneficial  ownership of interest  payments only or principal
payments  only,  disproportionate  interest and principal  payments,  or nominal
principal or interest payments, such as the Strip Securities;  or (b) Securities
in a  series  including  classes  of  Securities  which  differ  as  to  timing,
sequential  order,  rate or amount of  distributions of principal or interest or
both, or as to which distributions of principal or interest or both on any class
may be made upon the  occurrence  of  specified  events,  in  accordance  with a
schedule or formula,  or on the basis of collections from designated portions of
the Mortgage Pool; or (c) Securities evidencing an interest in a Trust Estate as
to which two or more REMIC  elections have been made; or (d) a series  including
other types of multiple classes. Accordingly, until further clarification by the
DOL,  Plans  should  not  acquire  or  hold  Securities  representing  interests
described  in this  paragraph  in reliance  upon the  availability  of PTCE 83-1
without first  consulting  with their counsel  regarding the application of PTCE
83-1 to the proposed acquisition and holding of such Securities.

         PTCE 83-1 sets forth three  general  conditions  that must be satisfied
for any transaction  involving the purchase,  sale and holding of "mortgage pool
pass-through  certificates"  and the  servicing  and  operation of the "mortgage
pool"  to be  eligible  for  exemption:  (1) the  pool  trustee  must  not be an
affiliate of the pool sponsor; (2) a system of insurance or other protection for
the pooled mortgage loans and property securing such loans, and for indemnifying
securityholders  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 mortgages,
or the principal  balance of the largest covered  mortgage,  must be maintained;
and (3) the amount of the payment  retained by the pool  sponsor  together  with
other  funds  inuring to its benefit  must be limited to not more than  adequate
consideration  for forming the mortgage pools plus reasonable  compensation  for
services  provided  by the pool  sponsor to the  mortgage  pool.  PTCE 83-1 also
imposes  additional  specific  conditions  for  certain  types  of  transactions
involving an investing  Plan and for situations in which the Parties in Interest
or Disqualified Persons are fiduciaries.

         The  Prospectus  Supplement  for a series  will set forth  whether  the
Trustee in respect of that series is affiliated with the Sponsor.  If the Credit
Enhancement  mechanism  for a series  of  Securities  constitutes  a  system  of
insurance or other protection  within the meaning of PTCE 83-1 and is maintained
in an amount not less than the greater of one percent of the aggregate principal
balance of the Mortgage Loans or the principal  balance of the largest  Mortgage
Loan,  then the Sponsor  have been  advised  that the second  general  condition
referred  to  above  will be  satisfied.  The  Sponsor  will not  receive  total
compensation for forming and providing services to the Mortgage Pools which will
be more than adequate consideration.  Each Plan fiduciary responsible for making
the investment  decision whether to acquire or hold Securities must make its own
determination  as to  whether  (i)  the  Securities  constitute  "mortgage  pool
pass-through certificates" for purposes of applying PTCE 83-1, (ii) the

                                       105



<PAGE>
<PAGE>



second and third general  conditions  will be satisfied,  and (iii) the specific
conditions, not discussed herein, of PTCE 83-1 have been satisfied.

         It should be noted that in promulgating  PTCE 83-1 and its predecessor,
the DOL did not have  under its  consideration  interests  in pools of the exact
nature  described  herein.  There are  other  class  and  individual  prohibited
transaction  exemptions  issued  by  the  DOL  that  could  apply  to  a  Plan's
acquisition  or holding of  Securities.  There can be no  assurance  that any of
those exemptions will apply with respect to any particular Plan that acquires or
holds  Securities  or,  even if all of the  conditions  specified  therein  were
satisfied,  that the  exemption  would apply to all  transactions  involving the
Trust Estate. The applicable Prospectus Supplement under "ERISA  Considerations"
may contain  additional  information  regarding the application of PTCE 83-1, or
other prohibited transaction  exemptions that may be available,  with respect to
the series offered thereby.

TAX EXEMPT INVESTORS

         A Plan that is exempt from federal income taxation  pursuant to Section
501 of the Code (a "Tax Exempt Investor") nonetheless will be subject to federal
income  taxation  to the extent  that its income is UBTI  within the  meaning of
Section 512 of the Code. All "excess inclusions" of a REMIC allocated to a REMIC
Residual Security held by a Tax Exempt Investor will be considered UBTI and thus
will be  subject  to  federal  income  tax.  See  "Certain  Federal  Income  Tax
Consequences--REMICS--Taxation  of Owners of REMIC  Residual  Securities--Excess
Inclusions."

CONSULTATION WITH COUNSEL

         Any Plan  fiduciary  that  proposes  to cause a Plan to acquire or hold
Securities  should  consult  with its  counsel  with  respect  to the  potential
applicability  of the  fiduciary  responsibility  provisions  of  ERISA  and the
prohibited  transaction  provisions  of  ERISA  and  the  Code  to the  proposed
investment and the availability of PTCE 83-1 or any other prohibited transaction
exemption.


                            LEGAL INVESTMENT MATTERS

         Certain  classes  of  Securities  offered  hereby  and by  the  related
Prospectus Supplement will constitute "mortgage related securities" for purposes
of the Secondary  Mortgage  Market  Enhancement Act of 1984 ("SMMEA") so long as
they are rated in at least the  second  highest  rating  category  by any Rating
Agency, and as such may be legal investments for persons, trusts,  corporations,
partnerships,  associations,  business trusts and business  entities  (including
depository  institutions,  life  insurance  companies and pension funds) created
pursuant  to or  existing  under the laws of the  United  States or of any State
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.  Under SMMEA, if a State enacted
legislation  on or prior to  October  3, 1991  specifically  limiting  the legal
investment  authority of any such  entities  with  respect to "mortgage  related
securities,"  such  securities will  constitute  legal  investments for entities
subject to such legislation only to the extent provided therein.  Certain States
have enacted  legislation  which  overrides the preemption  provisions of SMMEA.
SMMEA  provides,  however,  that in no  event  will  the  enactment  of any such
legislation affect the validity of any contractual commitment to purchase,  hold
or  invest  in  "mortgage  related  securities,"  or  require  the sale or other
disposition of such securities,  so long as such contractual commitment was made
or such securities acquired prior to the enactment of such legislation.

         SMMEA   also    amended    the   legal    investment    authority    of
federally-chartered depository institutions as follows: federal savings and loan
associations  and federal  savings  banks may invest in, sell or otherwise  deal
with "mortgage related  securities"  without  limitation as to the percentage of
their  assets  represented  thereby,  federal  credit  unions may invest in 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.  24  (Seventh),  subject in each case to such
regulations as the applicable federal regulatory authority may prescribe.

                                       106



<PAGE>
<PAGE>




         The Federal Financial  Institutions  Examination  Council has adopted a
supervisory  policy  statement  (the  "Policy  Statement"),  applicable  to  all
depository   institutions,   setting  forth   guidelines  for  and   significant
restrictions  on  investments  in "high-risk  mortgage  securities."  The Policy
Statement  has been  adopted by the  Federal  Reserve  Board,  the Office of the
Comptroller of the Currency,  the FDIC and the Office of Thrift Supervision with
an effective date of February 10, 1992. The Policy Statement generally indicates
that a mortgage derivative product will be deemed to be high risk if it exhibits
greater  price  volatility  than a  standard  fixed  rate  thirty-year  mortgage
security.  According to the Policy  Statement,  prior to purchase,  a depository
institution will be required to determine whether a mortgage  derivative product
that it is  considering  acquiring  is  high-risk,  and if so that the  proposed
acquisition would reduce the institution's  overall interest rate risk. Reliance
on analysis and documentation obtained from a securities dealer or other outside
party without internal analysis by the institution would be unacceptable.  There
can be no  assurance  as to which  classes  of  Securities  will be  treated  as
high-risk  under the Policy  Statement.  In addition,  the National Credit Union
Administration has issued regulations governing federal credit union investments
which prohibit  investment in certain  specified types of securities,  which may
include  certain  classes of  Securities.  Similar policy  statements  have been
issued  by  regulators  having  jurisdiction  over  other  types  of  depository
institutions.

         There may be other  restrictions  on the  ability of certain  investors
either to purchase  certain  classes of  Securities  or to purchase any class of
Securities  representing  more than a  specified  percentage  of the  investors'
assets.   The   Sponsor   will  make  no   representations   as  to  the  proper
characterization  of any  class of  Securities  for  legal  investment  or other
purposes,  or as to the ability of particular investors to purchase any class of
Securities under applicable legal investment  restrictions.  These uncertainties
may adversely affect the liquidity of any class of Securities.  Accordingly, all
investors whose  investment  activities are subject to legal investment laws and
regulations, regulatory capital requirements or review by regulatory authorities
should consult with their own legal advisors in determining  whether and to what
extent the Securities of any class constitute legal  investments  under SMMEA or
are subject to investment,  capital or other restrictions, and whether SMMEA has
been overridden in any jurisdiction applicable to such investor.


                                 USE OF PROCEEDS

         Unless  otherwise  specified  in  the  related  Prospectus  Supplement,
substantially all of the net proceeds to be received from the sale of Securities
will be  applied  by the  Sponsor  to  finance  the  purchase  of,  or to  repay
short-term  loans  incurred  to finance  the  purchase  of, the  Mortgage  Loans
underlying the  Securities or will be used by the Sponsor for general  corporate
purposes.  The Sponsor expects that it will make additional  sales of securities
similar to the  Securities  from time to time,  but the timing and amount of any
such additional offerings will be dependent upon a number of factors,  including
the volume of mortgage  loans  purchased  by the  Sponsor,  prevailing  interest
rates, availability of funds and general market conditions.


                             METHODS OF DISTRIBUTION

         The Securities offered hereby and by the related Prospectus Supplements
will be offered in series  through one or more of the methods  described  below.
The Prospectus  Supplement  prepared for each series will describe the method of
offering  being  utilized for that series and will state the public  offering or
purchase  price of such series and the net  proceeds  to the  Sponsor  from such
sale.

         The  Sponsor  intends  that  Securities  will be  offered  through  the
following  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 Securities  may be made through a combination  of two or more of these
methods. Such methods are as follows:

                  1.  By negotiated firm commitment or best efforts underwriting
                      and public re-offering by underwriters;


                                       107



<PAGE>
<PAGE>



                  2.  By placements by the Sponsor with institutional  investors
                      through dealers; and

                  3.  By direct  placements  by the Sponsor  with  institutional
                      investors.

         In  addition,  if  specified in the related  Prospectus  Supplement,  a
series of  Securities  may be  offered in whole or in part in  exchange  for the
Mortgage  Loans (and other  assets,  if  applicable)  that  would  comprise  the
Mortgage Pool in respect of such Securities.

         If  underwriters  are used in a sale of any  Securities  (other than in
connection with an  underwriting on a best efforts basis),  such Securities will
be  acquired  by the  underwriters  for their own account and may be resold from
time to time in one or more transactions,  including negotiated transactions, at
fixed public  offering  prices or at varying prices to be determined at the time
of  sale  or at the  time  of  commitment  therefor.  Such  underwriters  may be
broker-dealers affiliated with the Sponsor whose identities and relationships to
the  Sponsor  will be as set forth in the  related  Prospectus  Supplement.  The
managing  underwriter  or  underwriters  with respect to the offer and sale of a
particular series of Securities will be set forth on the cover of the Prospectus
Supplement  relating  to  such  series  and  the  members  of  the  underwriting
syndicate, if any, will be named in such Prospectus Supplement.

         In connection with the sale of the Securities, underwriters may receive
compensation  from the Sponsor or from  purchasers of the Securities in the form
of discounts, concessions or commissions. Underwriters and dealers participating
in the  distribution  of the  Securities  may be  deemed to be  underwriters  in
connection with such  Securities,  and any discounts or commissions  received by
them from the Sponsor and any profit on the resale of  Securities by them may be
deemed to be underwriting  discounts and commissions under the Securities Act of
1933, as amended. The Prospectus  Supplement will describe any such compensation
paid by the Sponsor.

         It is anticipated  that the  underwriting  agreement  pertaining to the
sale of any  series of  Securities  will  provide  that the  obligations  of the
underwriters  will  be  subject  to  certain  conditions  precedent,   that  the
underwriters  will be  obligated  to  purchase  all such  Securities  if any are
purchased  (other than in  connection  with an  underwriting  on a best  efforts
basis) and that,  in limited  circumstances,  the  Sponsor  will  indemnify  the
several  underwriters  and the  underwriters  will indemnify the Sponsor against
certain civil  liabilities,  including  liabilities  under the Securities Act of
1933, as amended,  or will contribute to payments required to be made in respect
thereof.

         The  Prospectus  Supplement  with  respect  to any  series  offered  by
placements through dealers will contain information regarding the nature of such
offering  and  any  agreements  to be  entered  into  between  the  Sponsor  and
purchasers of Securities of such series.

         The Sponsor anticipates that the Securities offered hereby will be sold
primarily  to  institutional  investors.  Purchasers  of  Securities,  including
dealers,  may,  depending on the facts and  circumstances of such purchases,  be
deemed to be "underwriters" within the meaning of the Securities Act of 1933, as
amended, in connection with reoffers and sales by them of Securities. Holders of
Securities  should consult with their legal advisors in this regard prior to any
such reoffer or sale.


                                  LEGAL MATTERS

         Certain  legal  matters  will be passed  upon for the  Sponsor by Dewey
Ballantine,  New York, New York and by the office of the general  counsel of the
Sponsor.



                                       108



<PAGE>
<PAGE>



                             ADDITIONAL INFORMATION

         This  Prospectus,  together  with the  Prospectus  Supplement  for each
series of Securities, contains a summary of the material terms of the applicable
exhibits to the Registration  Statement and the documents referred to herein and
therein.  Copies of such  exhibits are on file at the offices of the  Securities
and  Exchange  Commission  in  Washington,  D.C.,  and may be  obtained at rates
prescribed  by  the  Commission  upon  request  to  the  Commission  and  may be
inspected, without charge, at the Commission's offices.

                                       109



<PAGE>
<PAGE>



                         INDEX OF PRINCIPAL DEFINITIONS
<TABLE>
<CAPTION>

                                                                             PAGE
                                                                             ----
<S>                                                                           <C>
Accounts .................................................................... 44
Accrual Securities ..........................................................  8
Affiliated Originators ......................................................  6
Approved Guidelines ......................................................... 10
APR ......................................................................... 23
ARM Loans ................................................................... 19
Balloon Amount .............................................................. 28
Balloon Loans ............................................................... 16
Bankruptcy Bond ............................................................. 56
Bankruptcy Loss ............................................................. 54
Bankruptcy Loss Amount ...................................................... 53
Base Servicing Fee .......................................................... 60
Book-Entry Securities ....................................................... 39
Bulk Acquisitions ........................................................... 10
Bulk Guidelines ............................................................. 10
Buydown Account ............................................................. 21
Buydown Funds ............................................................... 21
Buydown Mortgage Loans ...................................................... 21
Buydown Period .............................................................. 21
Cargill ..................................................................... 60
Cede ........................................................................ 13
Certificates ................................................................  6
CFSC ........................................................................ 60
Closing Date ................................................................ 42
CLTV (Combined Loan-to-Value Ratio) ......................................... 23
Code ........................................................................ 77
Company .....................................................................  1
Compensating Interest ....................................................... 48
Conduit Participant ......................................................... 33
Contracts ................................................................... 20
Contributions Tax ........................................................... 97
Conventional Loans .......................................................... 21
Convertible Mortgage Loan ................................................... 28
Cooperative ................................................................. 25
Cooperative Loans ........................................................... 20
Cooperative Notes ........................................................... 27
Credit Enhancement ..........................................................  1
Credit Enhancer ............................................................. 20
Cut-Off Date ................................................................ 23
Debt Securities ............................................................. 13
Debt Service Reduction ...................................................... 56
Defaulted Mortgage Loss ..................................................... 53
Deferred Interest ........................................................... 16
Deficient Valuation ......................................................... 55
Deleted Mortgage Loan ....................................................... 35
Delinquency Advances ........................................................ 48
Designated Depository Institution ........................................... 44
Detailed Description ........................................................ 21
Determination Date .......................................................... 47
Direct or Indirect Participants ............................................. 19
</TABLE>

                                       110



<PAGE>
<PAGE>

<TABLE>
<CAPTION>

                                                                             PAGE
                                                                             ----
<S>                                                                           <C>
Disqualified Organization ..................................................  98
Disqualified Persons ....................................................... 103
Distribution Account .......................................................  44
DOL ........................................................................ 104
DOL Regulations ............................................................ 104
DTC ........................................................................  13
Due Date ...................................................................  43
Eligible Investments .......................................................  44
Equicon ....................................................................   1
Equicon Mortgage Loan Program ..............................................  29
Equicon's Guidelines .......................................................  10
Equicon's Seller Guide .....................................................  29
Equity Securities ..........................................................   8
ERISA ......................................................................  13
ERISA Plan(s) .............................................................. 103
Exchange Act ...............................................................  14
Extraordinary Losses .......................................................  54
FDIC .......................................................................  33
Federal Corporations .......................................................  33
FHA ........................................................................  26
Financial Guaranty Insurance Policy ........................................  56
Financial Guaranty Insurer .................................................  56
FIRREA .....................................................................  33
Fixed-Income Securities ....................................................   7
FNMA .......................................................................  29
Forward Purchase Agreement .................................................  11
Fraud Loss .................................................................  54
Fraud Loss Amount ..........................................................  53
Funding Period .............................................................  42
Garn-St. Germain Act .......................................................  75
Graduated Payments .........................................................  22
Grantor Trust Estate .......................................................  77
Grantor Trust Fractional Interest Security .................................  78
Grantor Trust Securities ...................................................  13
Grantor Trust Strip Security ...............................................  78
Home Improvement Loans .....................................................  20
Indenture ..................................................................   7
Indenture Trustee ..........................................................   7
Index ......................................................................  28
Indirect Participant(s) ....................................................  39
Insurance Paying Agent .....................................................  56
Insurance Proceeds .........................................................  43
Insured Payment ............................................................  56
Interest Payment Date ......................................................  66
Interest Rate ..............................................................   8
Investment Company Act .....................................................  10
IRAs ....................................................................... 103
IRS ........................................................................  79
Issue Premium ..............................................................  92
Junior Lien Loans ..........................................................  24
Letter of Credit ...........................................................  54
Letter of Credit Bank ......................................................  54
</TABLE>

                                       111



<PAGE>
<PAGE>


<TABLE>
<CAPTION>

                                                                             PAGE
                                                                             ----
<S>                                                                           <C>
Liquidated Mortgage Loan ...................................................  17
Liquidation Proceeds .......................................................  17
Loan Purchase Price ........................................................  34
LTV ........................................................................  23
Manufactured Homes .........................................................  26
Manufacturer's Invoice Price ...............................................  24
Master Commitments .........................................................  32
Master Servicer ............................................................   6
Master Servicing Fee .......................................................  60
Mixed Use Loans ............................................................  20
Modified Loans .............................................................  28
Mortgage Asset Schedule ....................................................  21
Mortgage Assets ............................................................  20
Mortgage Loans .............................................................   1
Mortgage Notes .............................................................  27
Mortgage Pool ..............................................................   1
Mortgage Pool Insurance Policy .............................................  55
Mortgage Rate ..............................................................  21
Mortgage(d) Properties .....................................................  21
Mortgages ..................................................................  10
Mortgagor(s) ...............................................................  16
Multi-family Loans .........................................................  20
Negotiated Transactions ....................................................  10
Net Liquidation Proceeds ...................................................  43
Net Mortgage Rate ..........................................................  67
Note Margin ................................................................  28
Notes ......................................................................   7
OID Regulations ............................................................  78
Originator's Retained Yield ................................................  27
Originators ................................................................   1
Participants ...............................................................  39
Parties in Interest ........................................................ 103
Partnership Interests ......................................................  13
Pass-Through Rate ..........................................................  47
Paying Agent ...............................................................  46
Payment Date ...............................................................   9
Percentage Interest ........................................................  46
Physical Certificates ......................................................  39
Plan(s) ....................................................................  13
Policy Statement ........................................................... 107
Pool Factor ................................................................  49
Pool Insurer ...............................................................  45
Pooling and Servicing Agreement ............................................   7
Pre-Funding Account ........................................................  11
Prepayment Assumption ......................................................  80
Principal Prepayments ......................................................  43
Prohibited Transactions Tax ................................................  97
PTCE 83-1 .................................................................. 104
Purchase Obligation ........................................................  15
Qualified Replacement Mortgage .............................................  35
Qualified Retirement Plans ................................................. 103
Qualified Stated Interest ..................................................  80
</TABLE>

                                       112



<PAGE>
<PAGE>

<TABLE>
<CAPTION>

                                                                             PAGE
                                                                             ----
<S>                                                                           <C>
Rating Agencies ............................................................  14
Realized Loss ..............................................................  52
Record Date ................................................................   9
Relief Act .................................................................  20
REMIC Provisions ...........................................................  77
REMIC Regular Securities ...................................................  13
REMIC Regulations ..........................................................  78
REMIC Residual Securities ..................................................  13
REMIC Securities ...........................................................  77
REMIC(s) ...................................................................   2
Remittance Date ............................................................  44
Remittance Period ..........................................................   9
REO Property ...............................................................  51
Reserve Fund ...............................................................  56
Residual Owners ............................................................  91
Residual Securityholders ...................................................  91
RTC ........................................................................  33
Rule of 78's ...............................................................  22
Securities .................................................................   1
Security Registrar .........................................................  39
Securityholders ............................................................   1
Senior Lien ................................................................  23
Senior Securities ..........................................................   8
Servicer(s) ................................................................   1
Servicing Advance(s) .......................................................  48
Servicing Agreement ........................................................   7
Servicing Fee ..............................................................  60
Single Family Loans ........................................................  20
SMMEA ......................................................................  13
Special Hazard Amount ......................................................  53
Special Hazard Insurance Policy ............................................  55
Special Hazard Insurer .....................................................  55
Special Hazard Loss ........................................................  53
Sponsor ....................................................................   1
Sponsor's Mortgage Loan Program ............................................  29
Statistic Calculation Date .................................................  23
Strip Securities ...........................................................   8
Sub-Servicers ..............................................................   1
Sub-Servicing Account ......................................................  43
Sub-Servicing Agreement ....................................................  35
Subordinate Securities .....................................................   8
Subordinate(d) Amount ......................................................  53
Subsequent .................................................................  42
Subsequent Mortgage Loans ..................................................  42
Subsequent Residual Owner ..................................................  91
Tax Exempt Investor ........................................................ 106
Tax Matters Person .........................................................  98
Tax-Favored Plans .......................................................... 103
Tiered REMICs ..............................................................  87
Title V ....................................................................  76
Title VIII .................................................................  76
Trust ......................................................................   1
</TABLE>

                                       113



<PAGE>
<PAGE>

<TABLE>
<CAPTION>

                                                                             PAGE
                                                                             ----
<S>                                                                           <C>
Trust Agreement .............................................................  7
Trust Estate ................................................................  1
Trustee .....................................................................  6
UBTI ........................................................................ 94
UCC ......................................................................... 39
Unaffiliated Originators ....................................................  6
United States Person ........................................................ 99
</TABLE>


                                       114


<PAGE>
<PAGE>


                     [THIS PAGE INTENTIONALLY LEFT BLANK]



<PAGE>
<PAGE>


                     [THIS PAGE INTENTIONALLY LEFT BLANK]






<PAGE>
<PAGE>
__________________________________             _________________________________
 
  NO  DEALER, SALESPERSON OR  ANY OTHER PERSON  HAS BEEN AUTHORIZED  TO GIVE ANY
INFORMATION OR  TO MAKE  ANY  REPRESENTATION 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  BY THE  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
SECURITIES  OFFERED  HEREBY IN  ANY JURISDICTION  TO  ANY PERSON  TO WHOM  IT IS
UNLAWFUL TO MAKE SUCH OFFER IN  SUCH JURISDICTION. NEITHER THE DELIVERY OF  THIS
PROSPECTUS SUPPLEMENT OR 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 SPONSOR, THE SELLER,  THE SERVICERS, THE BACK-UP SERVICER OR
THE CERTIFICATE INSURER SINCE SUCH DATE.
 
                               ------------------
 
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                                                                                                              PAGE
                                                                                                                              ----
<S>                                                                                                                           <C>
                                                      PROSPECTUS SUPPLEMENT
Available Information........................................................................................................ S-3
Reports to the Holders....................................................................................................... S-3
Summary...................................................................................................................... S-4
Risk Factors................................................................................................................. S-16
Use of Proceeds.............................................................................................................. S-18
The Sponsor.................................................................................................................. S-18
The Seller and Master Servicer............................................................................................... S-18
The Mortgage Loan Pool....................................................................................................... S-19
Maturity, Prepayment and Yield Considerations................................................................................ S-35
Description of the Certificates.............................................................................................. S-42
The Trustee.................................................................................................................. S-61
The Certificate Insurance Policy and the Certificate Insurer................................................................. S-64
Certain Federal Tax Aspects.................................................................................................. S-67
ERISA Considerations......................................................................................................... S-69
Ratings...................................................................................................................... S-72
Legal Investment Considerations.............................................................................................. S-72
Underwriting................................................................................................................. S-72
Experts...................................................................................................................... S-73
Certain Legal Matters........................................................................................................ S-74
Annex I...................................................................................................................... I-1
Appendix A -- Audited Financial Statements of Certificate Insurer............................................................ A-1
Index of Principal Definitions...............................................................................................   i
 
                                                            PROSPECTUS
Incorporation of Certain Documents by Reference..............................................................................   5
Summary of Prospectus........................................................................................................   6
Risk Factors.................................................................................................................  15
The Trusts...................................................................................................................  20
The Mortgage Pools...........................................................................................................  27
Mortgage Loan Program........................................................................................................  29
Description of the Securities................................................................................................  37
Subordination................................................................................................................  52
Description of Credit Enhancement............................................................................................  53
Hazard Insurance: Claims Thereunder..........................................................................................  59
The Sponsor..................................................................................................................  60
The Servicer.................................................................................................................  60
The Pooling and Servicing Agreement..........................................................................................  60
The Trustee..................................................................................................................  64
Yield Considerations.........................................................................................................  66
Maturity and Prepayment Considerations.......................................................................................  68
Certain Legal Aspects of Mortgage Loans and Related Matters..................................................................  70
Certain Federal Income Tax Consequences......................................................................................  77
ERISA Considerations......................................................................................................... 103
Legal Investment Matters..................................................................................................... 106
Use of Proceeds.............................................................................................................. 107
Methods of Distribution...................................................................................................... 107
Legal Matters................................................................................................................ 108
Additional Information....................................................................................................... 109
Index of Principal Definitions............................................................................................... 110
</TABLE>
 
                               ------------------
 
  UNTIL 90  DAYS AFTER  THE  DATE OF  THIS  PROSPECTUS SUPPLEMENT,  ALL  DEALERS
EFFECTING TRANSACTIONS IN THE CLASS A CERTIFICATES, WHETHER OR NOT PARTICIPATING
IN  THIS DISTRIBUTION, MAY BE  REQUIRED TO DELIVER A  PROSPECTUS SUPPLEMENT OR A
PROSPECTUS. THIS  IS IN  ADDITION TO  THE  OBLIGATION OF  DEALERS TO  DELIVER  A
PROSPECTUS  WHEN  ACTING  AS  UNDERWRITERS  AND  WITH  RESPECT  TO  THEIR UNSOLD
ALLOTMENTS OR SUBSCRIPTIONS.
 
                                     ACCESS
                               FINANCIAL MORTGAGE
                               LOAN TRUST 1996-2
 
                                  $210,602,000
                           MORTGAGE LOAN PASS-THROUGH
                                 CERTIFICATES,
 
                                 SERIES 1996-2
 
                   $58,456,000 Class A-1 Group I Certificates,
                           Variable Pass-Through Rate
 
                  $38,768,000 Class A-2 Group I Certificates,
                            6.925% Pass-Through Rate
 
                  $16,525,000 Class A-3 Group I Certificates,
                            7.300% Pass-Through Rate
 
                  $14,713,000 Class A-4 Group I Certificates,
                            7.625% Pass-Through Rate
 
                  $13,796,000 Class A-5 Group I Certificates,
                            7.925% Pass-Through Rate
 
                   $68,344,000 Class A-6 Group II Certificates
                           Variable Pass-Through Rate
 
                         ACCESS FINANCIAL LENDING CORP.
                                     SELLER
 
             FINANCIAL GUARANTY INSURANCE
[Logo]       COMPANY
 
FGIC is a registered service mark used by Financial Guaranty Insurance Company,
a private company not affiliated with any U.S. Government agency.

 
                      ------------------------------------
                             PROSPECTUS SUPPLEMENT
                      ------------------------------------
 
                       PRUDENTIAL SECURITIES INCORPORATED
                               J.P. MORGAN & CO.
 
                                  May 15, 1996
 
__________________________________             _________________________________


                                 STATEMENT OF DIFFERENCES
The section symble shall be expressed by ................... 'SS'.


<PAGE>




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