SUPERIOR BANK FSB
424B5, 1998-09-22
ASSET-BACKED SECURITIES
Previous: GREENWICH STREET MUNICIPAL FUND INC, POS 8C, 1998-09-22
Next: PEERLESS SYSTEMS CORP, S-8, 1998-09-22





PROSPECTUS SUPPLEMENT
(To Prospectus dated September 1, 1998)

                                  $450,000,000
           AFC Mortgage Loan Asset Backed Certificates, Series 1998-3
                               Superior Bank FSB,
                                    Depositor

                                   ----------

     The Series 1998-3 AFC Mortgage Loan Asset Backed  Certificates will consist
of five Classes of certificates (collectively,  the "Certificates"),  Class 1A-1
and Class 1A-2 (collectively, the "Class 1A Certificates"), Class 2A-1 and Class
2A-2 (collectively,  the "Class 2A Certificates", and together with the Class 1A
Certificates,  the "Class A Certificates") and Class R. The Class A Certificates
will have the  initial  principal  balances  set forth  below.  Only the Class A
Certificates are offered hereby.

     The Class A Certificates  will represent a senior  undivided  interest in a
trust fund (the "Trust Fund")  created by Superior  Bank FSB (the  "Depositor"),
consisting of four pools of mortgage  loans secured by first and second liens on
one- to four-family properties,  units in planned unit developments,  individual
condominium  units,  manufactured  homes,  multifamily  properties,   commercial
properties  and mixed  residential  and  commercial  structures  (the  "Mortgage
Loans") originated or purchased by the Depositor, all proceeds thereof due after
the Cut-off Date with respect to the Initial  Mortgage  Loans or the  Subsequent
Cut-off Date with respect to the Subsequent  Mortgage  Loans,  as such terms are
defined  herein  (other  than  the   Depositor's   Yield  as  described  in  the
Prospectus), the (continued on next page)

                      [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.

                                   ----------

  PROCEEDS OF THE ASSETS IN THE TRUST FUND, INCLUDING THE CERTIFICATE INSURANCE
    POLICY, ARE THE SOLE SOURCE OF PAYMENTS ON THE CLASS A CERTIFICATES. THE
      CLASS A CERTIFICATES DO NOT REPRESENT AN INTEREST IN OR OBLIGATION OF
           THE DEPOSITOR OR ANY OF ITS AFFILIATES. NEITHER THE CLASS A
           CERTIFICATES NOR THE UNDERLYING MORTGAGE LOANS ARE INSURED
           OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY
                  OR BY THE DEPOSITOR OR ANY OF ITS AFFILIATES.

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

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

     Prospective  investors  should  consider  the factors set forth under "Risk
Factors"  on  page  S-17  of  this  Prospectus  Supplement  and on page 7 of the
accompanying Prospectus.

<TABLE>
<CAPTION>
====================================================================================================================================
                                              Initial
                                             Principal     Pass-Through          Price to         Underwriting        Proceeds to
                                              Balance          Rate               Public            Discount          Depositor(1)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                        <C>               <C>               <C>                  <C>               <C>         
Per Class 1A-1 Certificate............      $51,000,000      Variable              100%               0.27%              99.73%
- ------------------------------------------------------------------------------------------------------------------------------------
Per Class 1A-2 Certificate............     $188,000,000      Variable              100%               0.27%              99.73%
- ------------------------------------------------------------------------------------------------------------------------------------
Per Class 2A-1 Certificate............      $78,000,000      Variable              100%               0.27%              99.73%
- ------------------------------------------------------------------------------------------------------------------------------------
Per Class 2A-2 Certificate............     $133,000,000      Variable              100%               0.27%              99.73%
- ------------------------------------------------------------------------------------------------------------------------------------
Total.................................     $450,000,000         N/A            $450,000,000         $1,215,000        $448,785,000
====================================================================================================================================
</TABLE>

(1)  Before  deducting  expenses  payable  by  the  Depositor  estimated  to  be
     $295,000.

                                   ----------

     The Class A Certificates  are offered  subject to receipt and acceptance by
the  Underwriters,  to prior sale and to the  Underwriters'  right to reject any
order in whole or in part and to  withdraw,  cancel or modify the offer  without
notice.  It is expected that delivery of the Class A  Certificates  will be made
solely in  book-entry  form through The  Depository  Trust Company in the United
States or Cedel and Euroclear (each as defined herein) in Europe against payment
therefor  in  immediately  available  funds in New York,  New York,  on or about
September 24, 1998.

                                   ----------

Merrill Lynch & Co.                                            J.P. Morgan & Co.

                                   ----------

          The date of this Prospectus Supplement is September 17, 1998.

<PAGE>


(continued from preceding page)

certificate  insurance  policy  described  herein,  funds  on  deposit  in  four
Pre-Funding Accounts to be established with the Trustee,  certain other accounts
and certain other  property  ("Sub-Pool I" and "Sub-Pool  II", each a "Sub-Pool"
and collectively, "Group 1"; "Sub-Pool III" and "Sub-Pool IV," each a "Sub-Pool"
and  collectively,  "Group  2";  Group 1 and  Group  2,  each;  a  "Group",  and
collectively, the "Mortgage Pool").

     Additional  Mortgage  Loans are  intended to be purchased by the Trust Fund
from the  Depositor on or before  December 23, 1998 from funds on deposit in the
Pre-Funding Accounts. On the Closing Date, the Depositor will pay to the Trustee
$20,510,037.66 for deposit in the Sub-Pool I Pre-Funding Account, $74,678,736.44
for deposit in the Sub-Pool II Pre-Funding  Account,  $32,187,568.00 for deposit
in the Sub-Pool III Pre-Funding  Account and  $51,896,296.70  for deposit in the
Sub-Pool IV Pre-Funding  Account.  Group 1 consists of fixed-rate mortgage loans
which  are  secured  by  first  and  second   liens  and  Group  2  consists  of
adjustable-rate  mortgage  loans which are secured by first  liens.  The Group 2
Mortgage Loans will be subject to semiannual  mortgage rate adjustments after an
initial six month or twenty-four  month period,  based upon changes in the Index
as described herein under "The Mortgage Pool--Group 2." The Certificates will be
issued  pursuant to a Pooling and  Servicing  Agreement to be entered into as of
the Cut-off  Date between  Superior  Bank FSB, as Depositor  and  Servicer,  and
LaSalle National Bank, as Trustee.  To the extent described herein, the Class 1A
and  Class  2A  Certificates  are   cross-collateralized  so  that,  in  certain
circumstances,  Excess  Spread  and  principal  collections  on a Group  will be
available  to Holders of the Class A  Certificates  related to the other  Group.
Credit  enhancement with respect to the Class A Certificates will be provided in
part by the initial overcollateralization  resulting from the sum of the related
Original Sub-Pool  Principal Balance and the related Original  Pre-Funded Amount
exceeding the related initial Class A Principal Balance as of the Closing Date.

     The Class A Certificates will be unconditionally and irrevocably guaranteed
as to payment of the related Class A Remittance  Amount to the extent  described
herein  on  each  Remittance  Date  pursuant  to the  terms  of the  Certificate
Insurance Policy to be issued by Financial Guaranty Insurance Company.

     Distributions  on the  Certificates  will be made on the  25th  day of each
month or,  if such day is not a  business  day,  then on the next  business  day
commencing on October 26, 1998 (each, a "Remittance Date"), to the extent and in
the manner set forth herein.

     The yield to  investors  on the Class A  Certificates  will be sensitive in
varying  degrees  to,  among  other  things,  the rate and  timing of  principal
payments  (including  prepayments)  of the Mortgage  Loans and,  with respect to
Group 2, to the level of the related Index. The yield to maturity of the Class A
Certificates may vary from the anticipated yield to the extent such Certificates
are  purchased at a discount or premium and to the extent the rate and timing of
payments  thereon is sensitive to prepayments and an increased or decreased rate
of payment of  principal.  Holders of the Class A  Certificates  purchased  at a
discount  should  consider  the risk  that a  slower  than  anticipated  rate of
principal  payments  could  result in an  actual  yield  that is lower  than the
anticipated  yield and Holders of Class A  Certificates  purchased  at a premium
should  consider  the risk  that a faster  than  anticipated  rate of  principal
payments  could  result in an actual  yield that is lower  than the  anticipated
yield.

     There is  currently  no  secondary  market  for the  Class A  Certificates.
Merrill Lynch,  Pierce,  Fenner & Smith  Incorporated and J.P. Morgan Securities
Inc.  (the  "Underwriters")  intend  to make a  secondary  market in the Class A
Certificates,  but are not obligated to do so. There can be no assurance  that a
secondary  market  for the  Class A  Certificates  will  develop  or, if it does
develop, that it will continue.

     As a condition of issuance,  the Class 1A and Class 2A Certificates will be
rated Aaa by Moody's  Investors  Service,  Inc.  and "AAA" by  Standard & Poor's
Ratings Services, A Division of the McGraw-Hill Companies, Inc.

     As described  herein, a real estate mortgage  investment  conduit ("REMIC")
election will be made in connection  with the Trust Fund for federal  income tax
purposes,  exclusive  of the  Pre-Funding  Accounts  and the  Interest  Coverage
Accounts  (the "Trust Fund REMIC").  The Class A  Certificates  will  constitute
"regular  interests" and the Class R Certificates will constitute the sole class
of  "residual  interests"  in  such  REMIC.  See  "Certain  Federal  Income  Tax
Consequences" herein and in the Prospectus.

                                       S-2

<PAGE>


                                   ----------

     Certain persons  participating  in this offering may engage in transactions
that  stabilize,  maintain,  or  otherwise  affect  the  price  of the  Class  A
Certificates.   For  a  description   of  these   activities,   see  "Method  of
Distribution" herein.

                                   ----------

                             ADDITIONAL INFORMATION

     The Depositor has filed with the  Securities and Exchange  Commission  (the
"Commission")  a  Registration  Statement  under the  Securities Act of 1933, as
amended,  with respect to the Class A Certificates.  This Prospectus  Supplement
and the  Prospectus,  which  forms a part of the  Registration  Statement,  omit
certain  information  contained in such Registration  Statement  pursuant to the
Rules and  Regulations of the  Commission.  The  Registration  Statement and the
exhibits thereto can be inspected and copied at the public reference  facilities
maintained by the Commission at 450 Fifth Street, N.W., Washington,  D.C. 20549,
and certain of its Regional Offices located as follows: Midwest Regional Office,
Northwestern  Atrium Center, 500 West Madison Street,  Chicago,  Illinois 60661;
and Northeast  Regional Office,  Suite 1300, Seven World Trade Center, New York,
New York 10048.  Copies of such  material  can also be obtained  from the Public
Reference Section of the Commission,  450 Fifth Street, N.W.,  Washington,  D.C.
20549, at prescribed rates.

                          REPORTS TO CERTIFICATEHOLDERS

     Periodic and annual  reports  concerning  the Trust Fund are required under
the Pooling Agreement to be forwarded to holders of the Certificates  ("Holders"
or  "Certificateholders").  Such reports will not be examined and reported on by
an independent public accountant.  See "Description of the Certificates--Reports
to Certificateholders" in the Prospectus.

     THE CLASS A CERTIFICATES DESCRIBED IN THIS PROSPECTUS SUPPLEMENT CONSTITUTE
PART OF A SEPARATE SERIES OF CERTIFICATES  ISSUED BY THE DEPOSITOR AND ARE BEING
OFFERED  PURSUANT  TO ITS  PROSPECTUS  DATED  SEPTEMBER  1, 1998,  OF WHICH THIS
PROSPECTUS   SUPPLEMENT  IS  A  PART  AND  WHICH   ACCOMPANIES  THIS  PROSPECTUS
SUPPLEMENT.   THE  PROSPECTUS  CONTAINS  IMPORTANT  INFORMATION  REGARDING  THIS
OFFERING WHICH IS NOT CONTAINED HEREIN,  AND PROSPECTIVE  INVESTORS ARE URGED TO
READ THE PROSPECTUS AND THIS PROSPECTUS SUPPLEMENT IN FULL. SALES OF THE CLASS A
CERTIFICATES MAY NOT BE CONSUMMATED  UNLESS THE PURCHASER HAS RECEIVED BOTH THIS
PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.

                                       S-3

<PAGE>


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

                        SUMMARY OF PROSPECTUS SUPPLEMENT

     This  summary is  qualified  in its  entirety by  reference to the detailed
information   appearing   elsewhere  in  this  Prospectus   Supplement  and  the
Prospectus.  Certain  capitalized  terms used in this Prospectus  Supplement are
defined  elsewhere herein or in the Prospectus.  A listing of the pages on which
some of such terms are defined is found in the "Index of Principal  Definitions"
herein and in the Prospectus.

Title of Securities...................  AFC   Mortgage    Loan   Asset    Backed
                                          Certificates,   Series  1998-3,  Class
                                          1A-1,  Class 1A-2,  Class 2A-1,  Class
                                          2A-2 and Class R (the  Class  1A-1 and
                                          Class 1A-2  Certificates  are referred
                                          to   herein    as   the    "Class   1A
                                          Certificates";   the  Class  2A-1  and
                                          Class 2A-2  Certificates  are referred
                                          to   herein    as   the    "Class   2A
                                          Certificates";  the Class 1A and Class
                                          2A Certificates are referred to herein
                                          as the  "Class  A  Certificates";  the
                                          Class A and Class R  Certificates  are
                                          referred     to    herein    as    the
                                          "Certificates";  each  such  class,  a
                                          "Class").  The  Certificates  will  be
                                          issued on the Closing Date pursuant to
                                          the  Pooling and  Servicing  Agreement
                                          (the "Pooling Agreement"), dated as of
                                          the   Cut-off   Date,   by  and  among
                                          Superior  Bank FSB, as  Depositor  and
                                          Servicer  and the  Trustee.  Only  the
                                          Class  A   Certificates   are  offered
                                          hereby.

Depositor.............................  Superior Bank FSB, a federally chartered
                                          stock savings bank (the  "Depositor"),
                                          will   deposit  into  the  Trust  Fund
                                          mortgage loans originated or purchased
                                          by the Depositor.  See "The Depositor"
                                          herein and in the Prospectus.         

Servicer..............................  Superior Bank FSB (the "Servicer").  See
                                          "Pooling   Agreement--The    Servicer"
                                          herein  and  "The   Servicer"  in  the
                                          Prospectus.                           

Trustee...............................  LaSalle   National  Bank,  a  nationally
                                          chartered     bank.    See    "Pooling
                                          Agreement--The Trustee" herein.       

Cut-off Date..........................  September 1, 1998.

Distributions.........................  Distributions on the  Certificates  will
                                          be made on the 25th day of each  month
                                          or, if such day is not a Business Day,
                                          on the first  Business Day  thereafter
                                          commencing  October 26, 1998 (each,  a
                                          "Remittance  Date").  Distributions on
                                          each  Remittance  Date will be made to
                                          Certificateholders of record as of the
                                          Business  Day  immediately   preceding
                                          such  Remittance  Date, in the case of
                                          the Class A Certificates, and the last
                                          Business  Day of the  month  preceding
                                          the month of such Remittance  Date, in
                                          the case of the  Class R  Certificates
                                          (each, a "Record  Date"),  except that
                                          the initial  distribution on the Class
                                          R   Certificates   will   be  made  to
                                          Certificateholders of record as of the
                                          Closing    Date    and    the    final
                                          distribution on the Certificates  will
                                          be  made  only  upon  presentment  and
                                          surrender of the  Certificates  at the
                                          office  or agency  of the  Trustee  in
                                          Chicago, Illinois.                    

Registration of Offered
  Certificates........................  Holders of the Certificates may elect to
                                          hold   their   Certificate   interests
                                          through The  Depository  Trust Company
                                          ("DTC"),  in  the  United  States,  or
                                          Centrale  de   Livraison   de  Valeurs
                                          Mobilieres   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. 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.  or The Chase
                                          Manhattan     Bank,    the    relevant
                                          depositaries    (collectively,     the
                                          "Depositaries") of Cedel or Euroclear,
                                          respectively, and each a participating
                                          member of DTC. The  Certificates  will
                                          be initially registered in the name of
                                          CEDE & Co.,  the  nominee of DTC.  The
                                          interests  of  the  Certificateholders
                                          will be represented by book-entries on
                                          the records of DTC,  its  Participants
                                          and  Indirect   Participants  for  the
                                          benefit  of  the  Certificate  Owners.
                                          Certificates  representing the Class A
                                          Certificates   will   be   issued   in
                                          definitive form only under the limited
                                          circumstances    described    in   the
                                          Prospectus. In the case of the Class A
                                          Certificates, all references          

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

                                       S-4

<PAGE>


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

                                          herein      to       "Holders"      or
                                          "Certificateholders" shall reflect the
                                          rights of  Certificate  Owners as they
                                          may  indirectly  exercise  such rights
                                          through  DTC,  Cedel,   Euroclear  and
                                          participating members thereof,  except
                                          as   otherwise    specified   in   the
                                          Prospectus.          See         "Risk
                                          Factors-Difficulty  in  Pledging"  and
                                          "-Potential   Delays  in   Receipt  of
                                          Distributions"    herein   and   "Risk
                                          Factors"  and   "Description   of  the
                                          Certificates--Book-Entry  Registration
                                          and  Definitive  Certificates"  in the
                                          Prospectus.                           

The Class A Certificates..............  The Class 1A-1 Certificates will have an
                                          initial     principal    balance    of
                                          $51,000,000  (the initial  "Class 1A-1
                                          Principal  Balance") as of the date of
                                          initial issuance (the "Closing Date"),
                                          and will accrue  interest at the Class
                                          1A-1 Pass-Through Rate. The Class 1A-2
                                          Certificates   will  have  an  initial
                                          principal balance of $188,000,000 (the
                                          initial    "Class    1A-2    Principal
                                          Balance") as of the Closing Date,  and
                                          will accrue interest at the Class 1A-2
                                          Pass-Through   Rate.  The  Class  2A-1
                                          Certificates   will  have  an  initial
                                          principal  balance of $78,000,000 (the
                                          initial    "Class    2A-1    Principal
                                          Balance") as of the Closing Date,  and
                                          will accrue interest at the Class 2A-1
                                          Pass-Through   Rate.  The  Class  2A-2
                                          Certificates   will  have  an  initial
                                          principal balance of $133,000,000 (the
                                          initial    "Class    2A-2    Principal
                                          Balance") as of the Closing Date,  and
                                          will accrue interest at the Class 2A-2
                                          Pass-Through Rate.

                                        The sum  of  the  Class  1A-1  Principal
                                          Balance  and the Class 1A-2  Principal
                                          Balance is  referred  to herein as the
                                          "Class 1A Principal  Balance." The sum
                                          of the Class  2A-1  Principal  Balance
                                          and the Class 2A-2  Principal  Balance
                                          is referred to herein as the "Class 2A
                                          Principal   Balance."   The  Class  1A
                                          Principal  Balance  and the  Class  2A
                                          Principal   Balance  are  collectively
                                          referred  to  herein  as the  "Class A
                                          Principal Balance."                   

                                 
                                        Each Class of the  Class A  Certificates
                                          will  represent  a  senior   undivided
                                          ownership  interest  in a  trust  fund
                                          (the    "Trust    Fund")    consisting
                                          initially  of four  pools  of  Initial
                                          Mortgage   Loans  (the   "Sub-Pool   I
                                          Initial   Mortgage   Loans"   and  the
                                          "Sub-Pool II Initial  Mortgage Loans",
                                          collectively,  the  "Group  1  Initial
                                          Mortgage  Loans";  the  "Sub-Pool  III
                                          Initial   Mortgage   Loans"   and  the
                                          "Sub-Pool IV Initial  Mortgage Loans",
                                          collectively,  the  "Group  2  Initial
                                          Mortgage  Loans")  with  an  aggregate
                                          principal   balance  of  approximately
                                          $31,005,113.86    with    respect   to
                                          Sub-Pool       I,        approximately
                                          $115,220,253.48    with   respect   to
                                          Sub-Pool       II,       approximately
                                          $47,000,249.24    with    respect   to
                                          Sub-Pool   III,   and    approximately
                                          $83,129,084.01    with    respect   to
                                          Sub-Pool  IV, as of the Cut-off  Date,
                                          after  giving  effect to all  payments
                                          due or  deferred  on or  prior  to the
                                          Cut-off Date (with respect to Sub-Pool
                                          I, the "Original  Sub-Pool I Principal
                                          Balance"; with respect to Sub-Pool II,
                                          the  "Original  Sub-Pool II  Principal
                                          Balance";  with  respect  to  Sub-Pool
                                          III,   the   "Original   Sub-Pool  III
                                          Principal  Balance";  with  respect to
                                          Sub-Pool IV, the "Original Sub-Pool IV
                                          Principal Balance",  collectively, the
                                          "Original  Pool  Principal  Balance"),
                                          all  proceeds  thereof  due  after the
                                          Cut-off   Date  with  respect  to  the
                                          related Initial  Mortgage Loans or the
                                          Subsequent  Cut-off  Date with respect
                                          to  the  related  Subsequent  Mortgage
                                          Loans    (other   than   the   related
                                          Depositor's  Yield as described in the
                                          Prospectus),  a Certificate  Insurance
                                          Policy,  a  Pre-Funding  Account  with
                                          respect to each Sub-Pool,  an Interest
                                          Coverage  Account (as defined  herein)
                                          with respect to each Group,  and funds
                                          on  deposit in each such  account  and
                                          certain  other   property  (each  such
                                          group  of   Mortgage   Loans  and  the
                                          related    assets,    "Sub-Pool    I",
                                          "Sub-Pool  II,   "Sub-Pool   III"  and
                                          "Sub-Pool  IV"; each a "Sub-Pool"  and
                                          collectively,  the  "Mortgage  Pool").
                                          Sub-Pool   I  and   Sub-Pool   II  are
                                          collectively  referred  to  herein  as
                                          "Group 1";  Sub-Pool  III and Sub-Pool
                                          IV are collectively referred to herein
                                          as "Group 2".

                                        Except to the  extent  that the  Class A
                                          Interest  Remittance  Amount  for  any
                                          Class of Class A Certificates  will be
                                          made from the  Amount  Available  with
                                          respect  to  the  related   Group  and
                                          except to the extent                  

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

                                       S-5

<PAGE>


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

                                          that   Group   1  and   Group   2  are
                                          cross-collateralized    as   described
                                          herein  under   "Description   of  the
                                          Certificates-Excess            Spread,
                                          Overcollateralization              and
                                          Cross-Collateralization   Provisions",
                                          the  Class   1A-1   Certificates   are
                                          related to  Sub-Pool I, the Class 1A-2
                                          Certificates  are  related to Sub-Pool
                                          II,  the Class 2A-1  Certificates  are
                                          related to Sub-Pool  III and the Class
                                          2A-2   Certificates   are  related  to
                                          Sub-Pool IV.                          
                                        
Interest Distributions on the
  Class A Certificates................  As described  herein, on each Remittance
                                          Date,  with  respect  to the  Class 1A
                                          Certificates, interest will be paid at
                                          the Class  1A-1  Pass-Through  Rate or
                                          Class  1A-2   Pass-Through   Rate,  as
                                          applicable,  in  an  amount  equal  to
                                          interest  accrued  during the  related
                                          Accrual  Period (as defined  below) on
                                          the related Class 1A Principal Balance
                                          prior to giving  effect  to  principal
                                          distributions to be made on such date.

                                        As described  herein, on each Remittance
                                          Date,  with  respect  to the  Class 2A
                                          Certificates, interest will be paid at
                                          the Class  2A-1  Pass-Through  Rate or
                                          Class  2A-2   Pass-Through   Rate,  as
                                          applicable,  in  an  amount  equal  to
                                          interest  accrued  during the  related
                                          Accrual Period on the related Class 2A
                                          Principal   Balance  prior  to  giving
                                          effect to principal  distributions  to
                                          be made on such date.                 

                                        The Class 1A-1  Certificates will accrue
                                          interest    at    the    Class    1A-1
                                          Pass-Through   Rate   which,   for   a
                                          particular  Remittance  Date,  will be
                                          equal to the  lesser of (i)  One-Month
                                          LIBOR plus  0.31% per annum,  and (ii)
                                          the  weighted  average of the Mortgage
                                          Rates of the  Group 1  Mortgage  Loans
                                          minus,  with  respect  to Group 1, the
                                          sum of (a) the Servicing Fee Rate, (b)
                                          the rate at which the monthly  premium
                                          payable to the Certificate  Insurer is
                                          calculated,  and (c) the rate at which
                                          the Annual  Trustee  Expense Amount is
                                          calculated; provided, however, that on
                                          any  Remittance   Date  on  which  the
                                          Servicer  does not exercise its option
                                          to purchase the Mortgage Loans and REO
                                          Properties as described under "Pooling
                                          Agreement--Termination;   Purchase  of
                                          the Mortgage  Loans" herein,  the rate
                                          described   in  clause   (i)  of  this
                                          sentence will be One-Month  LIBOR plus
                                          0.71% per annum.

                                        The Class 1A-2  Certificates will accrue
                                          interest    at    the    Class    1A-2
                                          Pass-Through   Rate   which,   for   a
                                          particular  Remittance  Date,  will be
                                          equal to the  lesser of (i)  One-Month
                                          LIBOR plus  0.32% per annum,  and (ii)
                                          the  weighted  average of the Mortgage
                                          Rates of the  Group 1  Mortgage  Loans
                                          minus,  with  respect  to Group 1, the
                                          sum of (a) the Servicing Fee Rate, (b)
                                          the rate at which the monthly  premium
                                          payable to the Certificate  Insurer is
                                          calculated  and (c) the  rate at which
                                          the Annual  Trustee  Expense Amount is
                                          calculated; provided, however, that on
                                          any  Remittance   Date  on  which  the
                                          Servicer  does not exercise its option
                                          to purchase the Mortgage Loans and REO
                                          Properties as described under "Pooling
                                          Agreement-Termination; Purchase of the
                                          Mortgage   Loans"  herein,   the  rate
                                          described   in  clause   (i)  of  this
                                          sentence will be One-Month  LIBOR plus
                                          0.72%  per  annum.   For  purposes  of
                                          calculating   either  the  Class  1A-1
                                          Pass-Through  Rate or the  Class  1A-2
                                          Pass-Through  Rate for any  Remittance
                                          Date,  because  most  of the  Group  1
                                          Mortgage  Loans do not provide for the
                                          calculation    of   interest   on   an
                                          Actual/360  Basis  (which is the basis
                                          on which interest is calculated on the
                                          Class 1A  Certificates),  the basis on
                                          which  interest  is  computed  on  the
                                          Group 1 Mortgage  Loans will be deemed
                                          adjusted to an  Actual/360  Basis that
                                          will  result  in the  same  amount  of
                                          interest  being  due as  would  be due
                                          using  the  method of  computation  of
                                          interest  that is  used  to  calculate
                                          interest   on  the  Group  1  Mortgage
                                          Loans.                                

                                        The Class 2A-1  Certificates will accrue
                                          interest    at    the    Class    2A-1
                                          Pass-Through   Rate   which,   for   a
                                          particular  Remittance  Date  will  be
                                          equal to the  least  of (i)  One-Month
                                          LIBOR  plus  0.25% per annum (the rate
                                          described  in  this  clause  (i),  the
                                          "Class  2A-1  LIBOR  Rate"),  (ii) the
                                          weighted average of the Mortgage Rates
                                          of the Group 2 Mortgage               

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

                                       S-6

<PAGE>


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

                                          Loans minus,  with respect to Group 2,
                                          the sum of (a) the Servicing Fee Rate,
                                          (b) the  rate  at  which  the  monthly
                                          premium  payable  to  the  Certificate
                                          Insurer  is  calculated,  and  (c) the
                                          rate  at  which  the  Annual   Trustee
                                          Expense Amount is calculated (the rate
                                          described  in this  clause  (ii),  the
                                          "Available  Funds Cap Rate") and (iii)
                                          the  weighted  average of the  Maximum
                                          Mortgage Rates of the Group 2 Mortgage
                                          Loans minus,  with respect to Group 2,
                                          the sum of (a) the Servicing Fee Rate,
                                          (b) the  rate  at  which  the  monthly
                                          premium  payable  to  the  Certificate
                                          Insurer  is  calculated,  and  (c) the
                                          rate  at  which  the  Annual   Trustee
                                          Expense Amount is calculated (the rate
                                          described  in this clause  (iii),  the
                                          "Class   2A  Cap   Rate");   provided,
                                          however,  that on any Remittance  Date
                                          on  which   the   Servicer   does  not
                                          exercise  its option to  purchase  the
                                          Mortgage  Loans and REO  Properties as
                                          described        under        "Pooling
                                          Agreement--Termination;   Purchase  of
                                          the Mortgage  Loans" herein,  the rate
                                          described   in  clause   (i)  of  this
                                          sentence will be One-Month  LIBOR plus
                                          0.65% per annum.                      

                                        The Class 2A-2  Certificates will accrue
                                          interest    at    the    Class    2A-2
                                          Pass-Through   Rate   which,   for   a
                                          particular  Remittance  Date  will  be
                                          equal to the  least  of (i)  One-Month
                                          LIBOR  plus  0.26% per annum (the rate
                                          described  in  this  clause  (i),  the
                                          "Class  2A-2  LIBOR  Rate"),  (ii) the
                                          Available Funds Cap Rate and (iii) the
                                          Class 2A Cap Rate; provided,  however,
                                          that on any  Remittance  Date on which
                                          the  Servicer  does not  exercise  its
                                          option to purchase the Mortgage  Loans
                                          and REO Properties as described  under
                                          "Pooling     Agreement -- Termination;
                                          Purchase   of  the   Mortgage   Loans"
                                          herein,  the rate  described in clause
                                          (i) of this sentence will be One-Month
                                          LIBOR  plus   0.66%  per  annum.   For
                                          purposes  of  calculating  either  the
                                          Class  2A-1  Pass-Through  Rate or the
                                          Class 2A-2  Pass-Through  Rate for any
                                          Remittance  Date,  because most of the
                                          Group 2 Mortgage Loans provide for the
                                          calculation  of  interest  on a  basis
                                          other than an Actual/360  Basis (which
                                          is the  basis  on  which  interest  is
                                          calculated    on    the    Class    2A
                                          Certificates),   the  basis  on  which
                                          interest  is  computed  on the Group 2
                                          Mortgage Loans will be deemed adjusted
                                          to  an  Actual/360   Basis  that  will
                                          result in the same  amount of interest
                                          being  due as would be due  using  the
                                          method of computation of interest that
                                          is used to calculated  interest on the
                                          Group 2 Mortgage Loans.               

                                        The Pooling Agreement also provides that
                                          on any  Remittance  Date on which  the
                                          Class 2A-1  Pass-Through Rate or Class
                                          2A-2 Pass-Through Rate is based on the
                                          Available  Funds Cap Rate,  the excess
                                          of (i) that  amount  of  interest  the
                                          Holders  of Class  2A-1 or Class  2A-2
                                          Certificates,  as applicable, would be
                                          entitled to receive on such Remittance
                                          Date  had  interest  been   calculated
                                          based on the Class  2A-1 LIBOR Rate or
                                          Class 2A-2 LIBOR Rate,  as  applicable
                                          (but in no event  exceeding  the Class
                                          2A Cap Rate),  over (ii) the amount of
                                          interest       such      Class      2A
                                          Certificateholders   will  receive  on
                                          such  Remittance Date at the Available
                                          Funds  Cap  Rate,   will  be   carried
                                          forward  and  paid  on a  subordinated
                                          basis to the extent of  Remaining  Net
                                          Excess Spread with respect to Group 2,
                                          as described  below, to the Holders of
                                          Class 2A-1 or Class 2A-2 Certificates,
                                          as  applicable,  on future  Remittance
                                          Dates  and such  amount  shall  accrue
                                          interest at the then applicable  Class
                                          2A-1  Pass-Through  Rate or Class 2A-2
                                          Pass-Through   Rate,  as   applicable,
                                          until paid or until the related  Class
                                          2A Principal  Balance has been reduced
                                          to zero (the  amount  of such  excess,
                                          together  with such accrued  interest,
                                          the "Available Funds Cap Carry Forward
                                          Amount").                             

                                        Interest  payable  with  respect to each
                                          Remittance  Date on the  Class  1A and
                                          the Class 2A Certificates  will accrue
                                          during  the period  commencing  on the
                                          Remittance  Date  of  the  immediately
                                          preceding  month and ending on the day
                                          immediately   preceding   the  related
                                          Remittance  Date,   except  that  with
                                          respect to the first  Remittance  Date
                                          interest  payable  on the Class 1A and
                                          the Class 2A Certificates will        

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

                                       S-7

<PAGE>


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

                                          accrue during the period commencing on
                                          the Closing Date and ending on the day
                                          immediately    preceding   the   first
                                          Remittance Date (each such period,  an
                                          "Accrual Period"). All calculations of
                                          interest on the Class 1A and the Class
                                          2A  Certificates  will be  computed on
                                          the basis of the actual number of days
                                          elapsed  in the  Accrual  Period and a
                                          360-day  year  ("Actual/360   Basis").
                                          One-Month  LIBOR will be determined on
                                          the second  Business Day preceding the
                                          beginning of each Accrual Period.     

Principal Distributions on the
  Class A Certificates................  As to any   Sub-Pool,   Holders  of  the
                                          related Class A  Certificates  will be
                                          entitled to receive on each Remittance
                                          Date  (subject to the next  succeeding
                                          paragraph) distributions in respect of
                                          principal   (the  "Class  A  Principal
                                          Remittance  Amount") in the respective
                                          amounts    and   order   of   priority
                                          described herein, to the extent of the
                                          related  Amount   Available,   if  the
                                          Remittance   Date  is   prior  to  the
                                          related  Cross-Over  Date,  or to  the
                                          extent  of  the   related  Net  Excess
                                          Amount  Available,  if the  Remittance
                                          Date  is  on  or  after  the   related
                                          Cross-Over   Date,   remaining   after
                                          interest  distributions on the related
                                          Classes of Class A  Certificates,  and
                                          to the extent of the  amount  required
                                          to   reach   the   related    Required
                                          Overcollateralization    Amount   with
                                          respect   to   such    Sub-Pool   and,
                                          thereafter,  to maintain  the Required
                                          Overcollateralization  Amount  but not
                                          to   exceed   the   related   Class  A
                                          Principal  Balance  then  outstanding,
                                          plus any amounts  described in clauses
                                          (iv) (if such amounts  represent prior
                                          Insured  Payments with respect to such
                                          Sub-Pool or interest  thereon) and (v)
                                          below.          The          "Required
                                          Overcollateralization  Amount" for any
                                          Sub-Pool is the  Overcollateralization
                                          Amount  required  by  the  Certificate
                                          Insurer with respect to such Sub-Pool.

                                        As  more   fully   described     herein,
                                          distributions  allocable  to principal
                                          on  the  Class  A  Certificates   will
                                          generally  include  (i) the  principal
                                          portion   of   all    scheduled    and
                                          unscheduled  payments  received on the
                                          Mortgage Loans in the related Sub-Pool
                                          during  the  period  beginning  on the
                                          second  day of the  month  immediately
                                          preceding the month of the  Remittance
                                          Date and  ending  on the  first day of
                                          the month of the Remittance  Date (the
                                          "Due Period"),  including prepayments,
                                          the proceeds of any related  insurance
                                          policy     ("Insurance     Proceeds"),
                                          proceeds  received in connection  with
                                          the liquidation of defaulted  Mortgage
                                          Loans  in  the  related  Sub-Pool,  by
                                          foreclosure or otherwise,  net of fees
                                          and  advances  reimbursable  therefrom
                                          ("Net   Liquidation   Proceeds")   and
                                          condemnation,   eminent   domain   and
                                          release  of lien  proceeds  ("Released
                                          Mortgaged  Property  Proceeds"),   but
                                          exclusive of the principal portions of
                                          any  Deferred  Payments   subsequently
                                          paid by the  related  Mortgagor,  (ii)
                                          the principal  portion of all proceeds
                                          deposited   into  the   Principal  and
                                          Interest  Account with respect to such
                                          Sub-Pool   in   connection   with  the
                                          repurchase or substitution of Mortgage
                                          Loans  in  the  related  Sub-Pool  for
                                          which   there   is   defective    loan
                                          documentation   or  a   breach   of  a
                                          representation or warranty,  (iii) the
                                          Unrecovered   Class  A  Portion   with
                                          respect  to such  Sub-Pool,  (iv)  the
                                          Class  A  Carry-Forward   Amount  with
                                          respect  to  such  Sub-Pool,  (v)  any
                                          Mortgagor payments on related Mortgage
                                          Loans or Advances with respect to such
                                          Sub-Pool which are recovered  prior to
                                          the expiration date of the Certificate
                                          Insurance  Policy from  Holders of the
                                          related  Class  A  Certificates  as  a
                                          voidable   preference  pursuant  to  a
                                          final,  non-appealable order under the
                                          United  States   Bankruptcy   Code  (a
                                          "Preference   Amount")  and  (vi)  any
                                          additional   amount   which   may   be
                                          required so that the related  Class 1A
                                          or related Class 2A Principal  Balance
                                          for such  Remittance  Date will  equal
                                          the   related    Scheduled   Class   A
                                          Principal Balance. In addition, on any
                                          Remittance    Date    prior   to   the
                                          Cross-Over  Date,  to the  extent  not
                                          previously  distributed  as  described
                                          herein,  Excess Spread,  Remaining Net
                                          Excess Spread and Net Excess Principal
                                          will be  distributable  on  account of
                                          principal to                          

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

                                       S-8

<PAGE>


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

                                          Holders of the Class A Certificates to
                                          the extent  available and necessary to
                                          reach,  and thereafter  maintain,  the
                                          Required  Overcollateralization Amount
                                          with  respect  to such  Sub-Pool.  See
                                          "Description           of          the
                                          Certificates--Allocation   of   Amount
                                          Available"   and   "--Excess   Spread,
                                          Overcollateralization              and
                                          Cross-Collateralization    Provisions"
                                          herein.                               

                                        The Certificate  Insurer, as subrogee of
                                          the Class A Certificateholders  to the
                                          extent of  Insured  Payments,  will be
                                          entitled   to  any   payments  on  the
                                          related   Class  A   Certificates   in
                                          respect of that portion of the related
                                          Class    A    Carry-Forward     Amount
                                          representing     amounts    previously
                                          covered   by  Insured   Payments   and
                                          interest    accrued    thereon.    See
                                          "Description           of          the
                                          Certificates--Allocation   of   Amount
                                          Available"   and   "The    Certificate
                                          Insurer and the Certificate  Insurance
                                          Policy" herein.

                                        The Class A Principal  Remittance Amount
                                          with respect to each  Sub-Pool will be
                                          distributed  to  the  Holders  of  the
                                          related Class A Certificates until the
                                          related  Class A Principal  Balance is
                                          reduced to zero.

Mandatory Prepayments on Class A
  Certificates........................  Each Class of the  Class A  Certificates
                                          will be prepaid in part, on a pro rata
                                          basis among the  Certificates  in each
                                          Class in  proportion  to its Principal
                                          Balance,  on  the  December  28,  1998
                                          Remittance  Date in the event that any
                                          amount   remains  on  deposit  in  the
                                          related  Pre-Funding  Account  on such
                                          Remittance  Date after the purchase by
                                          the Trust Fund of Subsequent  Mortgage
                                          Loans,  if any,  with  respect  to the
                                          related    Sub-Pool.    Although    no
                                          assurance   can   be   given,   it  is
                                          anticipated  by the Depositor that the
                                          principal    amount   of    Subsequent
                                          Mortgage Loans  purchased by the Trust
                                          Fund will require the  application  of
                                          substantially   all  of  the  Original
                                          Pre-Funded   Amounts  and  that  there
                                          should  be  no   material   amount  of
                                          principal prepaid to the related Class
                                          A Certificateholders  from the related
                                          Pre-Funding  Account.  However,  it is
                                          unlikely  that the  Depositor  will be
                                          able to  deliver  Subsequent  Mortgage
                                          Loans  with  an  aggregate   principal
                                          balance   identical   to  the  related
                                          Original Pre-Funded Amount.           

Excess Spread,
  Overcollateralization
  and Cross-Collateralization.........  On any  Remittance  Date  prior  to  the
                                          Cross-Over  Date  with  respect  to  a
                                          particular   Group,   Holders  of  the
                                          related   Class   1A  and   Class   2A
                                          Certificates will have a right to 100%
                                          of the related  Excess  Spread to fund
                                          the amount by which the related  Class
                                          A  Remittance  Amount with  respect to
                                          the  related   Class  A   Certificates
                                          exceeds    the    related    Available
                                          Remittance  Amount for such Remittance
                                          Date. To the extent available, the Net
                                          Excess  Spread  and  Excess  Principal
                                          with  respect  to a Group will then be
                                          applied to cover any  Available  Funds
                                          Shortfall  with  respect  to the other
                                          Group.                                

                                        In addition,  on  any  Remittance   Date
                                          prior to the Cross-Over  Date on which
                                          the Overcollateralization Amount for a
                                          Sub-Pool  is less  than  the  Required
                                          Overcollateralization  Amount for such
                                          Sub-Pool,  the  Remaining  Net  Excess
                                          Spread   for  such   Group   plus  the
                                          Available Transfer  Cashflow,  if any,
                                          and the Net Excess Principal,  if any,
                                          will  be   used  to  make   additional
                                          distributions   of  principal  on  the
                                          related Class of Class A  Certificates
                                          until    such    Overcollateralization
                                          Amount  equals  the  related  Required
                                          Overcollateralization  Amount for such
                                          Sub-Pool.                             

                                        The  Pooling   Agreement  also  provides
                                          that,  on each  Remittance  Date,  the
                                          balance of the Excess Spread for Group
                                          2  remaining  after all  distributions
                                          for such  Remittance  Date  are  made,
                                          other  than  the  distribution  to the
                                          Class  R  Certificateholders,  will be
                                          used to pay the  Available  Funds  Cap
                                          Carry  Forward  Amounts  in respect of
                                          the  Class  2A  Certificates  for such
                                          Remittance Date, if any.              

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

                                       S-9

<PAGE>


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

                                        Credit  enhancement  with respect to the
                                          Class   1A-1   Certificates   will  be
                                          provided   in  part  by  the   initial
                                          Overcollateralization    Amount    for
                                          Sub-Pool I  resulting  from the sum of
                                          the  Original   Sub-Pool  I  Principal
                                          Balance  and the  Original  Sub-Pool I
                                          Pre-Funded    Amount   exceeding   the
                                          initial Class 1A-1  Principal  Balance
                                          as of the Closing Date. On the Closing
                                          Date,            the           initial
                                          Overcollateralization    Amount   with
                                          respect to  Sub-Pool I is  expected to
                                          be approximately $515,151.52, equal to
                                          1.00%  of  the  sum  of  the  Original
                                          Sub-Pool I  Principal  Balance and the
                                          Original Sub-Pool I Pre-Funded Amount.
                                          See      "Description      of      the
                                          Certificates-Excess            Spread,
                                          Overcollateralization              and
                                          Cross-Collateralization    Provisions"
                                          herein.                               

                                        Credit  enhancement  with respect to the
                                          Class   1A-2   Certificates   will  be
                                          provided   in  part  by  the   initial
                                          Overcollateralization    Amount    for
                                          Sub-Pool II resulting  from the sum of
                                          the  Original  Sub-Pool  II  Principal
                                          Balance and the  Original  Sub-Pool II
                                          Pre-Funded    Amount   exceeding   the
                                          initial Class 1A-2  Principal  Balance
                                          as of the Closing Date. On the Closing
                                          Date,            the           initial
                                          Overcollateralization    Amount   with
                                          respect to  Sub-Pool II is expected to
                                          be approximately $1,898,989.92,  equal
                                          to  1.00%  of the sum of the  Original
                                          Sub-Pool II Principal  Balance and the
                                          Original    Sub-Pool   II   Pre-Funded
                                          Amount.   See   "Description   of  the
                                          Certificates-Excess            Spread,
                                          Overcollateralization              and
                                          Cross-Collateralization    Provisions"
                                          herein.                               

                                        Credit  enhancement  with respect to the
                                          Class   2A-1   Certificates   will  be
                                          provided   in  part  by  the   initial
                                          Overcollateralization    Amount    for
                                          Sub-Pool III resulting from the sum of
                                          the Original  Sub-Pool  III  Principal
                                          Balance and the Original  Sub-Pool III
                                          Pre-Funded    Amount   exceeding   the
                                          initial Class 2A-1  Principal  Balance
                                          as of the Closing Date. On the Closing
                                          Date,            the           initial
                                          Overcollateralization    Amount   with
                                          respect to Sub-Pool III is expected to
                                          be approximately $1,187,817.24,  equal
                                          to  1.50%  of the sum of the  Original
                                          Sub-Pool III Principal Balance and the
                                          Original   Sub-Pool   III   Pre-Funded
                                          Amount.   See   "Description   of  the
                                          Certificates-Excess            Spread,
                                          Overcollateralization              and
                                          Cross-Collateralization    Provisions"
                                          herein.                               

                                        Credit  enhancement  with respect to the
                                          Class   2A-2   Certificates   will  be
                                          provided   in  part  by  the   initial
                                          Overcollateralization    Amount    for
                                          Sub-Pool IV resulting  from the sum of
                                          the  Original  Sub-Pool  IV  Principal
                                          Balance and the  Original  Sub-Pool IV
                                          Pre-Funded    Amount   exceeding   the
                                          initial Class 2A-2  Principal  Balance
                                          as of the Closing Date. On the Closing
                                          Date,            the           initial
                                          Overcollateralization    Amount   with
                                          respect to  Sub-Pool IV is expected to
                                          be approximately $2,025,380.71,  equal
                                          to  1.50%  of the sum of the  Original
                                          Sub-Pool IV Principal  Balance and the
                                          Original    Sub-Pool   IV   Pre-Funded
                                          Amount.   See   "Description   of  the
                                          Certificates-Excess            Spread,
                                          Overcollateralization              and
                                          Cross-Collateralization    Provisions"
                                          herein.                               

                                        Prior to the  related  Cross-Over  Date,
                                          Excess  Spread with respect to a Group
                                          will be  applied  first,  to cover any
                                          Available Funds Shortfall with respect
                                          to such  Group,  second,  to cover any
                                          Available Funds Shortfall with respect
                                          to the other Group,  third, to pay the
                                          amount  of  any  related  accrued  and
                                          unpaid Annual Trustee  Expense Amount,
                                          fourth,  to  reach  and  maintain  the
                                          Required Overcollateralization Amounts
                                          for such Group,  if necessary,  fifth,
                                          to reach  and  maintain  the  Required
                                          Overcollateralization  Amounts for the
                                          other Group, if necessary, sixth, with
                                          respect  to  the  related  Group,   to
                                          reimburse  the Servicer for amounts to
                                          which it is entitled under the Pooling
                                          Agreement,  and seventh,  with respect
                                          to Group 2, to pay the Available Funds
                                          Cap Carry Forward Amounts,  if any, to
                                          the  Holders of Class 2A  Certificates
                                          on  a  pro  rata   basis   among  such
                                          Certificateholders,  and to distribute
                                          any  remaining  amounts to the Class R
                                          Certificateholders.      After     the
                                          Cross-Over  Date  with  respect  to  a
                                          particular   Group,   related   Excess
                                          Spread will be applied first, to cover
                                          any Available Funds                   

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

                                      S-10

<PAGE>


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

                                          Shortfall  with respect to the related
                                          Group,  second, to cover any Available
                                          Funds  Shortfall  with  respect to the
                                          other Group,  third, to pay the amount
                                          of  any  related  accrued  and  unpaid
                                          Annual Trustee Expense Amount, fourth,
                                          to reach  and  maintain  the  Required
                                          Overcollateralization  Amounts for the
                                          other  Group,  if  applicable,  fifth,
                                          with respect to the related Group,  to
                                          reimburse  the Servicer for amounts to
                                          which it is entitled under the Pooling
                                          Agreement,  and sixth, with respect to
                                          Group  2, to pay the  Available  Funds
                                          Cap Carry Forward Amounts,  if any, to
                                          the  Holders of Class 2A  Certificates
                                          on  a  pro  rata   basis   among  such
                                          Certificateholders,  and to distribute
                                          any  remaining  amounts to the Class R
                                          Certificateholders.                   

                                        The "Net  Excess  Spread" for a Group is
                                          the  Excess   Spread  for  such  Group
                                          remaining    after   the   application
                                          thereof  to  cover  Required  Payments
                                          with respect to such Group (other than
                                          in  respect  of the  related  Class  A
                                          Principal Remittance Amounts after the
                                          related CrossOver Date). An "Available
                                          Funds  Shortfall"  with respect to any
                                          Group  means  the  amount by which the
                                          Available   Remittance   Amount   plus
                                          Excess  Spread  for such Group is less
                                          than the Required Payments (other than
                                          in  respect  of the  related  Class  A
                                          Principal Remittance Amounts after the
                                          related   Cross-Over  Date)  for  such
                                          Group.  The "Required  Payments"  with
                                          respect to any Group  means the amount
                                          required  to pay the  related  Class A
                                          Interest    Remittance   Amount   with
                                          respect  to  all  related  outstanding
                                          Classes of Class A  Certificates,  the
                                          related  Class A Principal  Remittance
                                          Amount  with  respect  to all  related
                                          outstanding   Classes   of   Class   A
                                          Certificates,   the   related   Annual
                                          Trustee Expense Amount and the related
                                          monthly   premium   payable   to   the
                                          Certificate  Insurer.  The  "Remaining
                                          Net Excess  Spread" for a Group is the
                                          Net  Excess   Spread  for  such  Group
                                          remaining    after   the   application
                                          thereof  to cover an  Available  Funds
                                          Shortfall  with  respect  to the other
                                          Group.    The   "Available    Transfer
                                          Cashflow"   for  each   Group  is  the
                                          Remaining  Net  Excess  Spread for the
                                          other   Group   remaining   after  the
                                          payment,   if   any,   of   Additional
                                          Principal  on the  Classes  of Class A
                                          Certificates  related  to  such  other
                                          Group. The "Net Excess  Principal" for
                                          a Group is the  Excess  Principal  for
                                          such   Group   remaining   after   the
                                          application   thereof   to   cover  an
                                          Available Funds Shortfall with respect
                                          to  the  other   Group.   The  "Excess
                                          Principal"  for a Group will equal the
                                          lesser of (i) the portion,  if any, of
                                          the  Available  Principal  Amount  for
                                          each  related  Sub-Pool  that  is  not
                                          required to be included in the related
                                          Class A  Principal  Remittance  Amount
                                          for such Sub-Pool for such  Remittance
                                          Date as a result of the application of
                                          clause (a) of the  related  definition
                                          of  "Class  A   Principal   Remittance
                                          Amount"  and (ii) the  amount  of such
                                          portion   described   in  clause   (i)
                                          remaining after the application of the
                                          related Available Remittance Amount to
                                          cover the  Required  Payments for such
                                          Group.   The   "Available    Principal
                                          Amount" for a Sub-Pool  will equal the
                                          excess of the amount  described in the
                                          related   definition   of   "Class   A
                                          Principal  Remittance  Amount" without
                                          giving  effect to clause  (a)  thereof
                                          over  the  amount   described  in  the
                                          definition   of  "Class  A   Principal
                                          Remittance Amount" after giving effect
                                          to clause (a) thereof. The "Additional
                                          Principal"  for any  Class  of Class A
                                          Certificates  will equal the lesser of
                                          (i) the amount necessary to reduce the
                                          related  Class A Principal  Balance so
                                          that the Overcollateralization  Amount
                                          for the  related  Sub-Pool  equals the
                                          Required  Overcollateralization Amount
                                          for such  Sub-Pool and (ii) the sum of
                                          (1) the product of the  related  Class
                                          Percentage  and  the  sum of  (a)  the
                                          Remaining  Net  Excess  Spread for the
                                          related   Group,   (b)  the  Available
                                          Transfer  Cashflow  for such Group and
                                          (c) the Net Excess  Principal for such
                                          Group and (2) the amount, if any, that
                                          is not  required to be included in the
                                          Additional  Principal for the Class of
                                          Class A  Certificates  related  to the
                                          other  Sub-Pool in the  related  Group
                                          for such  Remittance  Date as a result
                                          of the                                

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

                                      S-11

<PAGE>


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

                                          application  of  clause  (i)  of  this
                                          definition of Additional  Principal to
                                          such other Sub-Pool.                  

                                        The "Overcollateralization Amount" for a
                                          Sub-Pool  will  equal the  excess,  if
                                          any,   of  (i)  the  sum  of  (a)  the
                                          principal   balance  of  the   related
                                          Sub-Pool    and   (b)   the    related
                                          Pre-Funding Amount over (ii) the Class
                                          A Principal  Balance  with  respect to
                                          the   related   Class   of   Class   A
                                          Certificates,  after giving  effect to
                                          the distributions of the related Class
                                          A Principal  Remittance Amount on such
                                          Remittance  Date. See  "Description of
                                          the    Certificates--Excess    Spread,
                                          Overcollateralization              and
                                          Cross-Collateralization    Provisions"
                                          and "--Allocation of Amount Available"
                                          herein.                               

Certificate Insurance Policy..........  Financial Guaranty  Insurance Company, a
                                          New York stock  insurance  corporation
                                          (the  "Certificate   Insurer"),   will
                                          issue a certificate  insurance  policy
                                          (the "Certificate  Insurance  Policy")
                                          pursuant to which it will  irrevocably
                                          and unconditionally  guarantee payment
                                          to  the   Holders   of  the   Class  A
                                          Certificates  of the  related  Class A
                                          Remittance   Amount.  The  Certificate
                                          Insurer   only   insures   the  timely
                                          receipt  of  interest  on the  Class A
                                          Certificates  and the ultimate receipt
                                          of    principal   on   the   Class   A
                                          Certificates.  The Certificate Insurer
                                          does  not  guarantee  (i) any  rate of
                                          principal  payments  on  the  Class  A
                                          Certificates,   other  than  that  set
                                          forth in the Principal  Payment Tables
                                          attached  as an exhibit to the Pooling
                                          Agreement    and   provided   by   the
                                          Certificate Insurer, (ii) any recovery
                                          of    payments     deemed     voidable
                                          preferences under state law, (iii) the
                                          payment of the  purchase  price by the
                                          Depositor  in   connection   with  the
                                          purchase  of  Mortgage  Loans  due  to
                                          defective documentation or a breach of
                                          representation or warranty or (iv) the
                                          payment  of any  Available  Funds  Cap
                                          Carry  Forward  Amount with respect to
                                          the  Class  2A  Certificates  for  any
                                          Remittance   Date.   The   Certificate
                                          Insurer  will only be required to make
                                          one Insured  Payment  with  respect to
                                          each  Sub-Pool  and  related  Class of
                                          Certificates  relating to a particular
                                          Remittance  Date,  and no  Holder of a
                                          Class A Certificate  shall be entitled
                                          to   reimbursement   for  any  payment
                                          voided as a preference as to which the
                                          Certificate  Insurer  made  a  payment
                                          under   the   Certificate    Insurance
                                          Policy.  See "The Certificate  Insurer
                                          and the Certificate  Insurance Policy"
                                          herein.                               

                                        Pursuant to the Pooling  Agreement,  the
                                          Certificate Insurer will be subrogated
                                          to the  rights of the  Holders  of the
                                          related   Class  A   Certificates   to
                                          receive    any    payments   on   such
                                          Certificates to the extent of payments
                                          under the Certificate Insurance Policy
                                          which remain unreimbursed and interest
                                          accrued thereon at the related Class A
                                          Pass-Through Rates.                   

The Mortgage Pool.....................  The Mortgage Pool initially will consist
                                          primarily    of    two    groups    of
                                          conventional   Mortgage   Loans  (with
                                          respect  to  Group  1,  the  "Group  1
                                          Initial Mortgage Loans";  with respect
                                          to  Group  2,  the  "Group  2  Initial
                                          Mortgage  Loans";  collectively,   the
                                          "Initial Mortgage Loans") evidenced by
                                          promissory    notes   (the   "Mortgage
                                          Notes") secured by mortgages, deeds of
                                          trust   or  other   similar   security
                                          instruments (the "Mortgages") creating
                                          a  first  or  second  lien  on one- to
                                          four-family   residential  properties,
                                          units in  planned  unit  developments,
                                          individual   condominium   units   and
                                          manufactured   homes  ("Single  Family
                                          Properties"),  residential  properties
                                          consisting  of five  or more  dwelling
                                          units   ("Multifamily    Properties"),
                                          commercial   properties   ("Commercial
                                          Properties") and mixed residential and
                                          commercial   structures   ("Mixed  Use
                                          Properties";  collectively with Single
                                          Family     Properties,     Multifamily
                                          Properties and Commercial  Properties,
                                          the "Mortgaged Properties").  Sub-Pool
                                          I of the Mortgage Pool will consist of
                                          fixed-rate  mortgage  loans of Group 1
                                          which are  secured  by first  liens on
                                          Single    Family    Properties    (the
                                          "Sub-Pool I Mortgage Loans"). Sub-Pool
                                          II of the  Mortgage  Pool will consist
                                          of fixed-rate  mortgage loans of Group
                                          1  which  are  secured  by  first  and
                                          second liens on Single                

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

                                      S-12

<PAGE>


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

                                          Family     Properties,     Multifamily
                                          Properties,  Commercial Properties and
                                          Mixed Use Properties (the "Sub-Pool II
                                          Mortgage Loans").  Sub-Pool III of the
                                          Mortgage    Pool   will   consist   of
                                          adjustable-rate   mortgage   loans  of
                                          Group 2 which  are  secured  by  first
                                          liens on Single Family Properties (the
                                          "Sub-Pool   III   Mortgage    Loans").
                                          Sub-Pool IV of the Mortgage  Pool will
                                          consist  of  adjustable-rate  mortgage
                                          loans of Group 2 which are  secured by
                                          first    liens   on   Single    Family
                                          Properties  (the "Sub-Pool IV Mortgage
                                          Loans").   See  "The  Mortgage   Pool"
                                          herein.                               

                                        Pursuant to the Pooling  Agreement,  the
                                          Depositor has  committed to sell,  and
                                          the Trust  Fund will be  obligated  to
                                          purchase  from  the  Depositor,  on or
                                          before  December 23, 1998,  additional
                                          Mortgage  Loans (with respect to Group
                                          1, the  "Group 1  Subsequent  Mortgage
                                          Loans";  with  respect to Group 2, the
                                          "Group 2 Subsequent  Mortgage  Loans";
                                          collectively, the "Subsequent Mortgage
                                          Loans"), subject to certain conditions
                                          described  herein.  See "The  Mortgage
                                          Pool" herein.                         

Mortgage Rate of Group 2
  Mortgage Loans......................  As  described   under   "The    Mortgage
                                          Pool--Group  2",  the Group 2 Mortgage
                                          Loans have  Mortgage  Rates subject to
                                          annual or semiannual  adjustment after
                                          an  initial  six month or  twenty-four
                                          month   period,   to  equal  the  sum,
                                          rounded to the nearest 0.125%,  of the
                                          Index  and the Gross  Margin  for such
                                          Mortgage Loan,  subject to the effects
                                          of any  applicable  Periodic Rate Cap,
                                          Maximum   Mortgage   Rate  or  Minimum
                                          Mortgage Rate.  Approximately  100% of
                                          the  Group  2   Mortgage   Loans  were
                                          originated  with an  initial  Mortgage
                                          Rate  below  the  sum of  the  related
                                          Index and the Gross Margin, rounded as
                                          described herein.                     

Pre-Funding Accounts..................  The Trustee will establish a Pre-Funding
                                          Account with respect to each  Sub-Pool
                                          (with   respect  to  Sub-Pool  I,  the
                                          "Sub-Pool I Pre-Funding Account"; with
                                          respect to Sub-Pool II, the  "Sub-Pool
                                          II Pre-Funding Account";  with respect
                                          to Sub-Pool  III,  the  "Sub-Pool  III
                                          Pre-Funding Account";  with respect to
                                          Sub-Pool   IV,   the    "Sub-Pool   IV
                                          Pre-Funding    Account";    each,    a
                                          "Pre-Funding  Account")  into which it
                                          will  deposit  upon  receipt  from the
                                          Depositor, $20,510,037.66 with respect
                                          to Sub-Pool I (the "Original  Sub-Pool
                                          I Pre-Funded Amount"),  $74,678,736.44
                                          with   respect  to  Sub-Pool  II  (the
                                          "Original   Sub-Pool   II   Pre-Funded
                                          Amount"),  $32,187,568.00 with respect
                                          to   Sub-Pool   III   (the   "Original
                                          Sub-Pool III  Pre-Funded  Amount") and
                                          $51,896,296.70    with    respect   to
                                          Sub-Pool IV (the "Original Sub-Pool IV
                                          Pre-Funded Amount",  together with the
                                          Original Sub-Pool I Pre-Funded Amount,
                                          the  Original  Sub-Pool II  Pre-Funded
                                          Amount and the  Original  Sub-Pool III
                                          Pre-Funded   Amount,   the   "Original
                                          Pre-Funded  Amounts").   The  Original
                                          Pre-Funded  Amounts  will  be  reduced
                                          during  the  Funding   Period  by  the
                                          amount  thereof  used to purchase  the
                                          related  Subsequent  Mortgage Loans in
                                          accordance with the Pooling  Agreement
                                          (on  any  date of  determination,  the
                                          related Original  Pre-Funded Amount as
                                          so reduced, the "Sub-Pool I Pre-Funded
                                          Amount",  the  "Sub-Pool II Pre-Funded
                                          Amount",  the "Sub-Pool III Pre-Funded
                                          Amount" or the "Sub-Pool IV Pre-Funded
                                          Amount"). See "The Mortgage Pool-Group
                                          1-Conveyance  of  Group  1  Subsequent
                                          Mortgage   Loans   and  the   Group  1
                                          Pre-Funding     Accounts",     "-Group
                                          2-Conveyance  of  Group  2  Subsequent
                                          Mortgage   Loans   and  the   Group  2
                                          Pre-Funding Accounts" herein.

Index.................................  The  Index  applicable  to  the  initial
                                          Adjustment  Date  and  any  annual  or
                                          semiannual  Adjustment Date thereafter
                                          for a Group 2 Mortgage  Loan will be a
                                          per annum rate equal to the average of
                                          interbank  offered rates for six-month
                                          U.S.  dollar-denominated  deposits  in
                                          the London  market based on quotations
                                          of  major  banks as  published  in The
                                          Wall   Street   Journal  and  as  most
                                          recently  available  as  of  the  date
                                          specified in the related Mortgage Note
                                          (the  "Index").  In the event that the
                                          Index  specified in a Mortgage Note is
                                          no longer available, the Servicer will
                                          select   an   alternative   index  for
                                          mortgage   loans  on   Single   Family
                                          Properties,   based  upon   comparable
                                          information, over which it has no     

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

                                      S-13

<PAGE>


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

                                          control    and   which   is    readily
                                          verifiable  by  mortgagors.  See  "The
                                          Mortgage Pool--Group 2" herein.       

Optional Termination
  by the Servicer.....................  On any  Remittance  Date  on  which  the
                                          outstanding     aggregate    principal
                                          balance of the  Mortgage  Loans in the
                                          Trust Fund is less than or equal to 5%
                                          of  the  sum  of  the  Original   Pool
                                          Principal  Balance  and  the  Original
                                          Pre-Funded  Amounts,  the Servicer may
                                          purchase all of the Mortgage Loans and
                                          REO Properties  from the Trust Fund at
                                          a  price  equal  to  the   Termination
                                          Price.           See          "Pooling
                                          Agreement--Termination;   Purchase  of
                                          Mortgage     Loans"     herein     and
                                          "Description           of          the
                                          Certificates--Termination"    in   the
                                          Prospectus.                           

Servicing of the Mortgage
  Loans...............................  The Servicer will be responsible for the
                                          servicing  of the  Mortgage  Loans and
                                          will,  except as  provided  below,  be
                                          entitled  to a fee  equal to 0.65% per
                                          annum  (the  "Servicing  Fee Rate") of
                                          the principal balance of each Mortgage
                                          Loan (the "Servicing Fee"), calculated
                                          and  payable   monthly  from  interest
                                          actually  received by the  Servicer on
                                          the  Mortgage   Loans,   as  described
                                          herein.  The  Servicer is obligated to
                                          make cash advances (each an "Advance")
                                          in respect of  delinquent  payments of
                                          interest on the Mortgage Loans and REO
                                          Properties, subject to the limitations
                                          described herein.  The Trustee will be
                                          obligated  to  make  Advances  if  the
                                          Servicer fails in its obligation to do
                                          so  to  the  extent  provided  in  the
                                          Pooling Agreement. See "Description of
                                          the Certificates--Advances" herein.   

Certain Legal Aspects of the
  Group 1 Mortgage Loans
  and Group 2 Mortgage Loans..........  Approximately  3.68%, 1.11% and 2.80% of
                                          the Group 1 Initial Mortgage Loans, by
                                          Original Group 1 Principal Balance are
                                          secured  by  Multifamily   Properties,
                                          Commercial  Properties  and  Mixed Use
                                          Properties,    respectively.   For   a
                                          discussion  of  the  risks  associated
                                          with      multifamily      properties,
                                          commercial  properties  and  mixed use
                                          properties,  see "Risk Factors" herein
                                          and in  the  Prospectus  and  "Certain
                                          Legal  Aspects of  Mortgage  Loans" in
                                          the Prospectus.                       

                                        Approximately   4.08%  of  the  Group  1
                                          Initial  Mortgage  Loans,  by Original
                                          Group   1   Principal    Balance   and
                                          approximately  3.90%  of the  Group  2
                                          Initial  Mortgage  Loans  by  Original
                                          Group 2 Principal  Balance are secured
                                          by  permanently  affixed  Manufactured
                                          Homes (as  defined in the  Prospectus,
                                          and the  related  loans  "Manufactured
                                          Home Loans").  For a discussion of the
                                          risks  associated  with   manufactured
                                          homes,  see "Risk Factors"  herein and
                                          in the  Prospectus  and "Certain Legal
                                          Aspects  of  Mortgage  Loans"  in  the
                                          Prospectus.                           

                                        Approximately  22.47%  of  the  Group  1
                                          Initial  Mortgage  Loans,  by Original
                                          Group 1 Principal Balance, are secured
                                          by   second    mortgages   which   are
                                          subordinate to a mortgage lien on such
                                          Group 1  Mortgage  Loan  (such  senior
                                          lien,   a   "First   Lien").   For   a
                                          discussion  of  the  risks  associated
                                          with second mortgage loans,  see "Risk
                                          Factors"  herein and in the Prospectus
                                          and "Certain Legal Aspects of Mortgage
                                          Loans" in the Prospectus.             
                                                                                
                                        Approximately  25.42%  of  the  Group  1
                                          Initial  Mortgage  Loans,  by Original
                                          Group 1 Principal Balance, provide for
                                          the   payment   of   the   unamortized
                                          principal   balance  of  the  Group  1
                                          Initial  Mortgage  Loan  in  a  single
                                          payment at the maturity of the Group 1
                                          Initial    Mortgage   Loan   that   is
                                          substantially    greater    than   the
                                          preceding    monthly    payment   (the
                                          "Balloon Loans").  None of the Group 2
                                          Initial  Mortgage  Loans  are  Balloon
                                          Loans.  For a discussion  of the risks
                                          associated  with  Balloon  Loans,  see
                                          "Risk  Factors"   herein  and  in  the
                                          Prospectus.                           
                                                                                
                                        Approximately  13.89%  of  the  Group  1
                                          Initial  Mortgage  Loans,  by Original
                                          Group 1 Principal  Balance provide for
                                          substantially  equal  payments  to  be
                                          made every 28 days (each,  a "Periodic
                                          Payment"   and  each  such   loan,   a
                                          "Periodic  Payment  Loan"),   each  of
                                          which may have                        

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

                                      S-14

<PAGE>


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

                                          an increased  final  payment  (balloon
                                          payment).  For  a  discussion  of  the
                                          risks associated with Periodic Payment
                                          Loans, see "Risk Factors" herein.     
                                        
Ratings...............................  As a condition of issuance, the Class 1A
                                          and  Class  2A  Certificates  will  be
                                          rated   Aaa   by   Moody's   Investors
                                          Service, Inc. ("Moody's") and "AAA" by
                                          Standard & Poor's Ratings Services,  A
                                          Division of the McGraw-Hill Companies,
                                          Inc.   ("Standard   &  Poor's").   The
                                          security  ratings  of the Class 1A and
                                          Class  2A   Certificates   should   be
                                          evaluated  independently  from similar
                                          ratings on other types of  securities.
                                          A    security    rating   is   not   a
                                          recommendation  to  buy,  sell or hold
                                          securities   and  may  be  subject  to
                                          revision or  withdrawal at any time by
                                          the  rating   agencies.   In  general,
                                          ratings address credit risk and do not
                                          address  the  likelihood  or  rate  of
                                          prepayments.  In addition, the ratings
                                          by  Moody's  and S&P will not  address
                                          the likelihood of any Available  Funds
                                          Cap Carry Forward Amount being paid to
                                          the Class 2A  Certificateholders.  See
                                          "Ratings"    herein    and    in   the
                                          Prospectus,    and   "Risk   Factors--
                                          Limited  Nature  of  Ratings"  in  the
                                          Prospectus.                           

Certain Federal Income Tax
  Consequences........................  A real   estate   mortgage    investment
                                          conduit  ("REMIC")  election  will  be
                                          made with  respect  to the Trust  Fund
                                          REMIC for federal income tax purposes.
                                          Upon  the  issuance  of  the  Class  A
                                          Certificates, Thacher Proffitt & Wood,
                                          counsel to the Depositor, will deliver
                                          its  opinion  generally  to the effect
                                          that,  assuming  compliance  with  all
                                          provisions  of the Pooling  Agreement,
                                          for federal  income tax purposes,  the
                                          Trust  Fund  REMIC  will  qualify as a
                                          REMIC under Sections 860A through 860G
                                          of the  Internal  Revenue Code of 1986
                                          (the "Code").                         

                                        For federal  income  tax  purposes,  the
                                          Class R Certificates  will be the sole
                                          Class of "residual  interests" and the
                                          Class  A  Certificates   will  be  the
                                          "regular  interests" in such REMIC and
                                          will  generally  be  treated  as  debt
                                          instruments of the Trust Fund REMIC.  
                                                                                
                                        For  federal   income  tax   information
                                          reporting   purposes,   the   Class  A
                                          Certificates  will not be  treated  as
                                          having been issued with original issue
                                          discount. With respect to the Class 1A
                                          Certificates,      the      prepayment
                                          assumptions   that  will  be  used  in
                                          determining  the  rate of  accrual  of
                                          market  discount and premium,  if any,
                                          for federal  income tax purposes  will
                                          be  2%   per   annum   of   the   then
                                          outstanding  principal  balance of the
                                          Sub-Pool 1 Mortgage Loans in the first
                                          month  of  the  life  of the  Group  1
                                          Mortgage Loans and an additional  1.2%
                                          per  annum  in each  month  thereafter
                                          until  the  twenty-first  month and in
                                          each month thereafter  during the life
                                          of the Group 1 Mortgage Loans, 26% per
                                          annum each month.  With respect to the
                                          Class 2A Certificates,  the prepayment
                                          assumption   that   will  be  used  in
                                          determining  the  rate of  accrual  of
                                          market  discount and premium,  if any,
                                          for federal  income tax purposes  will
                                          be 28% CPR. No  representation is made
                                          that the Mortgage Loans will prepay at
                                          these rates or at any other rate.     
                                                                                
                                        In general,  the  Class  A  Certificates
                                          will be treated as assets described in
                                          Section  7701(a)(19)(C)  of the  Code,
                                          "real  estate  assets"  under  Section
                                          856(c)(4)(A)  of the Code generally in
                                          the same proportion that the assets of
                                          the  Trust  Fund  REMIC  would  be  so
                                          treated.  Moreover,  if 95% or more of
                                          such  assets  qualify  for  any of the
                                          foregoing   treatments  at  all  times
                                          during a  calendar  year,  the Class A
                                          Certificates   will  qualify  for  the
                                          corresponding status in their entirety
                                          for that  calendar  year. In addition,
                                          the  Class  A  Certificates   will  be
                                          "qualified   mortgages"   within   the
                                          meaning of Section  860G(a)(3)  of the
                                          Code.  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)(3)(B)   of  the  Code
                                          generally  to  the  extent  that  such
                                          Class A  Certificates  are  treated as
                                          "real  estate  assets"  under  Section
                                          856(c)(4)(A) of the Code. Amounts held
                                          in the Trustee  Expense  Accounts  and
                                          the  Reserve   Accounts   may  not  be
                                          treated as assets                     

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

                                      S-15

<PAGE>


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

                                          described in the foregoing sections of
                                          the Code.  In addition,  to the extent
                                          that  the  Mortgage  Loans   represent
                                          loans secured by mixed residential and
                                          commercial structures, such loans will
                                          be  treated  as  assets  described  in
                                          Section  7701(a)(19)(C)  of  the  Code
                                          only  if  the  residential  use of the
                                          property  securing  such loans exceeds
                                          80% of the property's  entire use. See
                                          "Certain     Federal     Income    Tax
                                          Consequences--REMICs--Characterization
                                          of Investments in REMIC  Certificates"
                                          in the Prospectus.                    

                                        Prospective  investors  are  advised  to
                                          consult   their   own   tax   advisors
                                          concerning   the  federal  income  tax
                                          characterization  of an  investment in
                                          the Certificates.                     
                                                                                
                                        For further  information  regarding  the
                                          federal  income  tax  consequences  of
                                          investing in the Class A Certificates,
                                          see   "Certain   Federal   Income  Tax
                                          Consequences"   herein   and   in  the
                                          Prospectus.                           

ERISA Considerations..................  A fiduciary of any employee benefit plan
                                          or other retirement  arrangement,  and
                                          any other entity that may be deemed to
                                          be investing  plan  assets,  including
                                          insurance  companies,  as  applicable,
                                          subject  to  the  Employee  Retirement
                                          Income   Security  Act  of  1974,   as
                                          amended ("ERISA"),  or Section 4975 of
                                          the Code should  carefully review with
                                          its   legal   advisors   whether   the
                                          purchase   or   holding   of  Class  A
                                          Certificates  could  give  rise  to  a
                                          transaction    prohibited    or    not
                                          otherwise  permissible  under ERISA or
                                          the Code. The U.S. Department of Labor
                                          has  issued   individual   exemptions,
                                          Prohibited Transaction Exemption 90-29
                                          to  Merrill  Lynch,  Pierce,  Fenner &
                                          Smith   Incorporated   and  Prohibited
                                          Transaction  Exemption  90-23  to J.P.
                                          Morgan     Securities     Inc.    (the
                                          "Exemptions"). It is believed that the
                                          Exemptions would generally exempt from
                                          the  application  of  certain  of  the
                                          prohibited  transaction  provisions of
                                          ERISA,   and  the  excise   taxes  and
                                          penalties  imposed on such  prohibited
                                          transactions  by Section  4975(a)  and
                                          (b) of the Code and Section  502(i) of
                                          ERISA,  transactions  relating  to the
                                          purchase,    sale   and   holding   of
                                          pass-through  certificates such as the
                                          Class A Certificates and the servicing
                                          and  operation  of asset pools such as
                                          the  Mortgage   Pool,   provided  that
                                          certain conditions are satisfied.  See
                                          "ERISA  Considerations"  herein and in
                                          the Prospectus.                       

Legal Investment......................  Although at their  initial  issuance the
                                          Class 1A-1 and Class 1A-2 Certificates
                                          will be rated Aaa by Moody's and "AAA"
                                          by  Standard & Poor's,  the Class 1A-1
                                          and Class 1A-2  Certificates  will not
                                          constitute      "mortgage      related
                                          securities"   for   purposes   of  the
                                          Secondary  Mortgage Market Enhancement
                                          Act of 1984 ("SMMEA") because Sub-Pool
                                          II includes  Mortgage  Loans which are
                                          secured by second liens.              

                                        The   Class    2A-1   and   Class   2A-2
                                          Certificates   will   not   constitute
                                          "mortgage   related   securities"  for
                                          purposes  of SMMEA  until such time as
                                          the balance of the related Pre-Funding
                                          Account  is  reduced  to zero which is
                                          expected   to  occur   on  or   before
                                          December 23, 1998.  At such time,  the
                                          Class 2A-1 and Class 2A-2 Certificates
                                          will  constitute   "mortgage   related
                                          securities"  for  purposes of SMMEA so
                                          long as they  are  rated in one of the
                                          two highest  rating  categories  by at
                                          least   one   nationally    recognized
                                          statistical rating organization.      
                                                                                
                                        Institutions whose investment activities
                                          are  subject to review by federal  and
                                          state  regulatory  authorities  should
                                          consult  with  their  counsel  or  the
                                          applicable  authorities  to  determine
                                          whether an  investment in any Class 1A
                                          or Class 2A Certificate  complies with
                                          applicable     guidelines,      policy
                                          statements or restrictions. See "Legal
                                          Investment"    herein   and   in   the
                                          Prospectus.                           

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

                                      S-16

<PAGE>


                                  RISK FACTORS

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

Limited Liquidity

     There is currently no secondary market for the Class A Certificates.  While
the  Underwriters  currently  intend to make a  secondary  market in the Class A
Certificates,  they are under no  obligation to do so. There can be no assurance
that a secondary market for the Class A Certificates will develop or, if it does
develop,  that it will provide Holders of Class A Certificates with liquidity of
investment  or that it will  continue for the life of the Class A  Certificates.
The Class A Certificates will not be listed on any securities exchange.

Difficulty In Pledging

     Since  transactions  in Class A  Certificates  can be effected only through
DTC,  Cedel or Euroclear,  their  Participants  and Indirect  Participants,  the
ability of a  Certificate  Owner to pledge a Class A  Certificate  to persons or
entities that do not  participate  in the DTC,  Cedel or Euroclear  systems,  or
otherwise to take actions in respect of such Certificates, may be limited due to
lack of a physical certificate representing such Certificates.  See "Description
of the Certificates--Book-Entry Registration and Definitive Certificates" in the
Prospectus.

Potential Delays In Receipt Of Distributions

     Certificate   Owners  may  experience   some  delay  in  their  receipt  of
distributions  of interest and principal on the Class A Certificates  since such
distributions  will be  forwarded by the Trustee to DTC and DTC will credit such
distributions to the accounts of its Participants  which will thereafter  credit
them to the accounts of Certificate Owners either directly or indirectly through
Indirect   Participants.   See  "Description  of  the   Certificates--Book-Entry
Registration and Definitive Certificates" in the Prospectus.

Certain Risks Of The Mortgage Loans

     Group 1

     Approximately  19.00%,  14.39%,  8.80%  and  6.21% of the  Group 1  Initial
Mortgage Loans, by Original Group 1 Principal Balance,  are located in New York,
Florida, Pennsylvania and Michigan, respectively.

     Considerable  uncertainty exists with respect to the regional economies and
real estate  markets.  In addition,  regardless  of its  location,  manufactured
housing  generally  depreciates  in  value.  Accordingly,  when  coupled  with a
deteriorating  real  estate  market  in a  particular  region,  the value of the
mortgaged property improved by a manufactured home could be or become lower than
the outstanding principal balance of the mortgage loans it secures.

     Approximately  3.68% of the Group 1 Initial  Mortgage  Loans,  by  Original
Group 1 Principal Balance, are secured by residential  properties  consisting of
five or more dwelling units  ("Multifamily  Properties",  and the related loans,
"Multifamily Loans"). Approximately 1.11% of the Group 1 Initial Mortgage Loans,
by Original  Group 1 Principal  Balance,  are secured by  commercial  properties
("Commercial   Properties",   and  the  related  loans,   "Commercial   Loans").
Approximately  2.80% of the Group 1 Initial  Mortgage Loans are secured by mixed
residential and commercial  structures ("Mixed Use Properties",  and the related
loans,  "Mixed Use Loans").  Multifamily  Loans,  Commercial Loans and Mixed Use
Loans are generally viewed as exposing the lender to a greater risk of loss than
Mortgage Loans secured by one- to four-family residential  properties,  units in
planned unit  developments,  individual  condominium units or manufactured homes
("Single  Family  Properties",  and the related loans,  "Single Family  Loans").
Multifamily lending, commercial lending and mixed use lending typically involves
larger loans, and repayment is typically dependent upon the successful operation
of the  related  mortgaged  property.  Income  from and the market  value of the
mortgaged  property  would be  adversely  affected  if  space  in the  mortgaged
property could not be leased,  if tenants were unable to meet their  obligations
or if for any other reason rental  payments  could not be collected.  Successful
operation of an  income-producing  mortgaged  property is dependent upon,  among
other  factors,  economic  conditions  generally  and  in the  geographic  area,
operating  costs and the  performance of the management  agent,  if any. In some
cases, that operation may be subject to circumstances outside the control of the
borrower or lender,  including  but not limited to the quality or  stability  of
surrounding   neighborhoods,   the   development  of  competing   properties  or
businesses,  maintenance  expenses  (including  energy  costs),  rent control or
stabilization  laws  and  changes  in the tax  laws.  If the  cash  flow  from a
particular  mortgaged  property  is  reduced  (for  example,  if leases  are not
renewed, if tenants default or if rental rates decline),  the borrower's ability
to  repay  the loan  may be  impaired  and the  resale  value of the  particular
property  may decline.  For further  information  regarding  the primary risk to
holders  of  Mortgage  Loans  secured  by  multifamily  properties,   commercial
properties  and mixed use  properties,  see "Risk  Factors" and  "Certain  Legal
Aspects of Mortgage Loans" in the Prospectus.

     Approximately  4.08% of the Group 1 Initial  Mortgage  Loans,  by  Original
Group 1  Principal  Balance  are  secured  by a lien on real  estate  to which a
Manufactured Home (as defined in the Prospectus) is deemed permanently

                                      S-17

<PAGE>


affixed.  Under  the laws of most  states,  a  Manufactured  Home  that has been
permanently  attached  to its site  becomes  subject  to real  estate  title and
recording laws. In order to perfect a security  interest in a Manufactured  Home
under real estate laws,  the holder of the security  interest must file either a
"fixture filing" under the provisions of the Uniform Commercial Code or record a
real  estate  mortgage  or deed of trust under the real estate laws of the state
where the home is located.  Such filing or recordation  must be made in the real
estate records office of the county where the Manufactured Home is located. With
respect to the Manufactured  Home Loans,  the Depositor  records or causes to be
recorded a real estate mortgage or deed of trust where the related  Manufactured
Home is located. The Depositor also obtains a manufactured housing unit (ALTA 7)
endorsement from each title insurer of a Manufactured Home Loan stating that the
insurer agrees that the related manufactured housing unit is included within the
term "land" when used in the title policy. If however,  the Manufactured Home is
deemed  not  permanently  attached  to the real  estate,  under the laws of most
states,  it will be considered  personal  property and  perfection of a security
interest in such  Manufactured  Home is effected,  depending on applicable state
law, either by noting the security  interest on the certificate of title for the
Manufactured  Home  or  by  filing  a  financing  statement  under  the  Uniform
Commercial  Code with the office of the  Secretary of State and, in some states,
the  office  of the  county  clerk  of the  state  where  the  home is  located.
Consequently,  if  a  determination  is  made  that  the  Manufactured  Home  is
considered  personal  property,  other  parties  could obtain an interest in the
Manufactured  Home which is prior to the security interest retained by the Trust
Fund.  See  "Certain  Legal  Aspects  of  Mortgage  Loans  -  Contracts"  in the
Prospectus.

     Approximately  22.47% of the Group 1 Initial  Mortgage  Loans,  by Original
Group 1 Principal  Balance,  are secured by second liens,  and the related First
Liens are not included in the Mortgage Pool. The weighted  average of the Second
Mortgage  Ratios for Group 1 Initial  Mortgage  Loans secured by second liens on
real property is  approximately  31.85%.  The "Second  Mortgage  Ratio" for each
Group 1 Initial  Mortgage  Loan  secured by a second lien is  calculated  as the
outstanding  principal  balance of such Group 1 Initial  Mortgage Loan as of the
Cut-off Date divided by the sum of (i) the outstanding  principal balance of the
related First Lien at the time of origination  of such Group 1 Initial  Mortgage
Loan and (ii) the outstanding  principal  balance as of the Cut-off Date of such
Group 1 Initial  Mortgage  Loan. For further  information  regarding the primary
risk  to  holders  of  Mortgage   Loans   secured  by  second  liens  see  "Risk
Factors--Risks  Associated with the Mortgage Loans and Mortgaged Properties" and
"Certain Legal Aspects of Mortgage Loans" in the Prospectus.

     All of the Group 1  Initial  Mortgage  Loans  have  been  originated  since
November 22, 1996.  No Group 1 Initial  Mortgage  Loan has an unexpired  term to
maturity as of the Cut-off Date of less than  approximately  59.00  months.  The
weighted  average  remaining  term to maturity  of the Group 1 Initial  Mortgage
Loans as of the Cut-off Date is approximately 242.92 months. The rate of default
of second  mortgage  loans may be greater than that of mortgage loans secured by
first liens on comparable properties.

     Approximately  25.42% of the Group 1 Initial  Mortgage  Loans,  by Original
Group 1 Principal  Balance,  are Balloon  Loans which  provide for equal monthly
payments,  consisting of principal and interest, based on a 30-year amortization
schedule, and a single payment of the remaining principal balance of the Balloon
Loan  at  the  end  of  the  15th  year  following  origination.   In  addition,
approximately  13.89% of the Group 1 Initial Mortgage Loans, by Original Group 1
Principal  Balance,  are Periodic Payment Loans (as defined herein) the Mortgage
Notes of which provide that the Mortgagors  have the option,  at any time during
the term of the  related  Periodic  Payment  Loan,  to use a  limited  number of
payment  vouchers  provided to them at  origination in order to defer payment of
the principal portion of the corresponding  Periodic Payment (as defined herein)
and pay only the  interest  portion  due on such  payment  date.  Any  principal
deferred in such a manner will not result in an  increase  or  reduction  of the
principal  balance of the related Periodic Payment Loan on such payment date and
will be due in full on the final  maturity date of such  Periodic  Payment Loan,
thus  creating a balloon  payment.  Accordingly,  the final  payment  due on the
related  Mortgage  Note may be  substantially  greater  than any other  previous
payment  (depending  on  how  many  interest  only  vouchers  are  used  by  the
Mortgagor). Because borrowers of Balloon Loans are required to make a relatively
large  single  payment  upon  maturity,  it is possible  that the  default  risk
associated   with   Balloon   Loans  is  greater  than  that   associated   with
fully-amortizing mortgage loans.

     Group 2

     Approximately 13.39%, 12.72%, 9.99%, 9.71% and 7.62% of the Group 2 Initial
Mortgage Loans, by Original Group 2 Principal Balance,  are located in New York,
Pennsylvania, Colorado, Utah and New Jersey, respectively.

     Considerable  uncertainty exists with respect to the regional economies and
real estate  markets.  In addition,  regardless  of its  location,  manufactured
housing  generally  depreciates  in  value.  Accordingly,  when  coupled  with a
deteriorating  real  estate  market  in a  particular  region,  the value of the
mortgaged property improved by a manufactured home could be or become lower than
the outstanding principal balance of the mortgage loan it secures.

                                      S-18

<PAGE>


     Approximately  3.90% of the Group 2 Initial  Mortgage  Loans,  by  Original
Group 2  Principal  Balance,  are  secured  by a lien on real  estate to which a
Manufactured  Home  is  permanently  affixed.  For a  discussion  of  the  risks
associated  with  manufactured  homes,  see  "--Certain  Risks  of The  Mortgage
Loans--Group 1" above.

     All of the Group 2  Initial  Mortgage  Loans  have  been  originated  since
November 22, 1996.  No Group 2 Initial  Mortgage  Loan has an unexpired  term to
maturity as of the Cut-off Date of less than  approximately  178.00 months.  The
weighted  average  remaining  term to maturity  of the Group 2 Initial  Mortgage
Loans as of the Cut-off Date is approximately 357.25 months.

Underwriting Standards for Multifamily Loans,  Commercial Loans, Mixed Use Loans
and Manufactured Home Loans

     Under  the  Depositor's   underwriting  standards  for  Multifamily  Loans,
Commercial  Loans and Mixed Use Loans,  the critical  factors in  underwriting a
Multifamily  Loan,  Commercial  Loan or Mixed  Use Loan are the  ability  of the
Mortgaged  Property to  generate  adequate  cash flow to support  the  mortgage,
operating  expenses  of the  property,  and to a lesser  extent,  the  financial
capabilities and managerial ability of the borrower.  Therefore, changes in cash
flow  of  the  Multifamily  Properties,  Commercial  Properties  and  Mixed  Use
Properties may have a greater effect on the  delinquency,  foreclosure  and loss
experience of the Multifamily  Loans,  Commercial Loans and Mixed Use Loans than
on  residential  mortgage  loans  originated  in  accordance  with FNMA or FHLMC
underwriting  guidelines.  No  assurance  can be given  that the  values  of the
Multifamily Properties,  Commercial Properties and the Mixed Use Properties have
remained or will remain at the levels in effect on the dates of  origination  of
the related Multifamily Loans, Commercial Loans and Mixed Use Loans. If the cash
flow  of  the  Multifamily  Properties,  Commercial  Properties  and  Mixed  Use
Properties  decline after the dates of  origination  of the  Multifamily  Loans,
Commercial  Loans  and  Mixed  Use  Loans,  then  the  rates  of  delinquencies,
foreclosures and losses on the Multifamily Loans, Commercial Loans and Mixed Use
Loans may increase and such increase may be substantial.

     The mortgage  loan  programs  pertaining to  Multifamily  Loans,  Mixed Use
Loans, Commercial Loans and Manufactured Home Loans described in "Description of
the Mortgage  Pool--Underwriting"  in this  Prospectus  Supplement were recently
implemented  by the Depositor and have produced a relatively low total volume of
mortgage  loans.  Because  all  of  the  Multifamily  Loans,  Mixed  Use  Loans,
Commercial Loans and  Manufactured  Home Loans being sold to the Trust Fund were
underwritten  in accordance  with these  programs,  the Depositor  does not have
historical  delinquency,  foreclosure  or loss  experience  with  respect to its
Multifamily  Loan,  Mixed Use Loan,  Commercial Loan or  Manufactured  Home Loan
programs  that may  provide  a basis  for  purposes  of  estimating  the  future
delinquency,  foreclosure  or loss  experience on mortgage  loans similar to the
Multifamily Loans, Mixed Use Loans, Commercial Loans and Manufactured Home Loans
included in the Trust Fund.

The Subsequent Mortgage Loans

     The Subsequent Mortgage Loans may have characteristics different from those
of the Initial  Mortgage Loans in the related Group.  However,  each  Subsequent
Mortgage  Loan must  satisfy the  eligibility  criteria  referred to herein,  as
applicable,  under "The Mortgage Pool--Group 1--Conveyance of Group 1 Subsequent
Mortgage Loans and the Group 1 Pre-Funding Accounts" and "--Group  2--Conveyance
of Group 2 Subsequent  Mortgage  Loans and the Group 2 Pre-Funding  Accounts" at
the time of its conveyance to the Trust Fund and be  underwritten  in accordance
with   the   criteria   set   forth   herein,   as   applicable,    under   "The
Depositor--Underwriting Criteria--Group 1" and "--Group 2".

Mandatory Prepayment

     To the extent that  amounts on deposit in the related  Pre-Funding  Account
have not been fully applied to the purchase of Subsequent  Mortgage Loans by the
Trust Fund by the end of the Funding Period,  the Holders of the related Class A
Certificates  will  receive,  pro rata, a  prepayment  of principal in an amount
equal to the related  Pre-Funded  Amount  remaining  in the related  Pre-Funding
Account on the first  Remittance  Date following the  termination of the Funding
Period.  Such  prepayment,  in  general,  will  have the same  effect on Class A
Certificateholders  as prepayments on the Mortgage Loans. See "Certain Yield and
Prepayment Considerations" herein and "Yield Considerations" in the Prospectus.

Certain Truth-In-Lending Considerations

     It is possible that some Mortgage  Loans included in the Mortgage Pool will
be subject to the Riegle Community Development and Regulatory Improvement Act of
1994 (the  "Riegle  Act")  which  incorporates  the Home  Ownership  and  Equity
Protection  Act of 1994.  The Riegle Act adds certain  additional  provisions to
Regulation Z, the implementing  regulation of the Federal  Truth-In-Lending Act.
These  provisions  impose  additional   disclosure  and  other  requirements  on
creditors with respect to  non-purchase  money mortgage loans with high interest
rates or high up-front fees and charges.  In general,  mortgage loans within the
purview of the Riegle Act have annual percentage rates over 10 percentage points
greater than the yield on Treasury Securities of comparable maturity and/or fees
and points  which exceed the greater of 8% of the total loan amount or $400 (the
$400 amount is adjusted annually based on changes in

                                      S-19

<PAGE>


the Consumer  Price Index for the prior year).  The provisions of the Riegle Act
apply on a mandatory basis to all mortgage loans  originated on or after October
1,  1995.  These  provisions  can impose  specific  statutory  liabilities  upon
creditors  who  fail  to  comply  with  their  provisions  and  may  affect  the
enforceability  of the related loans. In addition,  any assignee of the creditor
would  generally be subject to all claims and defenses  that the consumer  could
assert against the creditor, including, without limitation, the right to rescind
the mortgage  loan.  The  Depositor  will  represent  and warrant in the Pooling
Agreement that each of the Mortgage Loans was originated in compliance  with all
applicable laws,  including the  Truth-in-Lending Act as amended. The Depositor,
upon  breaching any such  representation  and warranty,  will be required by the
Pooling  Agreement to repurchase  the related  Mortgage Loan at a price equal to
the principal amount thereof plus accrued interest  thereon.  The amount of such
purchase price will be treated as a Principal Prepayment of the related Mortgage
Loan.

                                THE MORTGAGE POOL

General

     The  statistical   information  presented  in  this  Prospectus  Supplement
describes only the Initial Mortgage Loans for each Group (and not the Subsequent
Mortgage Loans) and is based on the related Group as of the Cut-off Date.

     Subsequent  Mortgage  Loans are  intended to be purchased by the Trust Fund
from the Depositor from time to time on or before  December 23, 1998, from funds
on deposit in the related  Pre-Funding  Account.  The Initial Mortgage Loans and
the Subsequent Mortgage Loans, if available,  will be originated or purchased by
the  Depositor,  and  sold by the  Depositor  to the  Trust  Fund.  The  Pooling
Agreement will provide that the Mortgage Loans in the related Groups,  following
the conveyance of the related Subsequent Mortgage Loans, must conform to certain
specified  characteristics described below under "--Group 1--Conveyance of Group
1 Subsequent  Mortgage Loans and the Group 1 Pre-Funding  Accounts" and "--Group
2--Conveyance  of Group 2 Subsequent  Mortgage Loans and the Group 2 Pre-Funding
Accounts".  Funds on deposit in the Sub-Pool I Pre-Funding  Account will only be
used to purchase Sub-Pool I Subsequent  Mortgage Loans,  funds on deposit in the
Sub-Pool  II  Pre-Funding  Account  will only be used to  purchase  Sub-Pool  II
Subsequent  Mortgage  Loans,  funds on deposit in the Sub-Pool  III  Pre-Funding
Account will only be used to purchase Sub-Pool III Subsequent Mortgage Loans and
funds on deposit in the  Sub-Pool IV  Pre-Funding  Account  will only be used to
purchase  Sub-Pool IV Subsequent  Mortgage  Loans. In the sole discretion of the
Certificate Insurer, Subsequent Mortgage Loans with characteristics varying from
those described  herein may be purchased by the Trust Fund;  provided,  however,
that the  addition  of such  Mortgage  Loans  will  not  materially  affect  the
aggregate characteristics of the entire Mortgage Pool.

     Prior to the issuance of the  Certificates,  Mortgage  Loans may be removed
from the Mortgage Pool as a result of incomplete  documentation or otherwise, if
the Depositor deems such removal necessary or appropriate, and may be prepaid at
any  time.  A limited  number of other  mortgage  loans may be  included  in the
Mortgage Pool prior to the issuance of the  Certificates  unless  including such
mortgage loans would materially alter the  characteristics  of the Mortgage Pool
as described  herein.  The  Depositor  believes that the  information  set forth
herein will be representative of the  characteristics of the Mortgage Pool as it
exists at the time the Certificates  are issued,  although the range of interest
rates borne by the related Mortgage Notes ("Mortgage  Rates") and maturities and
certain  other  characteristics  of the Mortgage  Loans in the Mortgage Pool may
vary as described herein.

Group 1

     Payments on the Group 1 Mortgage Loans

     Approximately  77.99% of the Group 1 Initial  Mortgage  Loans,  by Original
Group 1 Principal  Balance,  provide for  substantially  equal monthly  payments
(except,  in the case of a Balloon Loan, for the final monthly payment) that are
allocated to  principal  and  interest  according  to the daily simple  interest
method (the  "Simple  Interest  Loans").  Each  monthly  payment with respect to
substantially  all of the Simple  Interest  Loans  consists of an installment of
interest  which is  calculated  according to the simple  interest  method on the
basis  of  the  outstanding  principal  balance  of  the  Simple  Interest  Loan
multiplied  by the stated note rate and further  multiplied  by a fraction,  the
numerator  of which is the number of days in the period  elapsed  since the last
day interest was satisfied and the denominator of which is 365 days (the "Simple
Interest  Method"),  as opposed  to the  customary  method,  on which 30 days of
interest  is owed each  month  irrespective  of the day on which the  payment is
received.  As payments are  received,  the amount  received is applied  first to
interest accrued to the date of payment and the balance is applied to reduce the
unpaid  principal  balance.  Accordingly,  if a Mortgagor  pays a fixed  monthly
installment  before its scheduled due date, the portion of the payment allocable
to interest  for the period  since the  preceding  payment was made will be less
than it would have been had the payment been made as scheduled,  and the portion
of  the  payment  applied  to  reduce  the  unpaid  principal  balance  will  be
correspondingly greater.  However, if the next succeeding payment is made on the
due date, a greater  amount will be allocated to interest than would be the case
if the previous payment had also been on the due date.

                                      S-20

<PAGE>


     Conversely,  if a  Mortgagor  pays a fixed  monthly  installment  after its
scheduled  due date,  the portion of the payment  allocable  to interest for the
period since the  preceding  payment was made will be greater than it would have
been had the payment been made as scheduled,  and the remaining portion, if any,
of  the  payment  applied  to  reduce  the  unpaid  principal  balance  will  be
correspondingly  less.  If each  scheduled  payment  is made on or  prior to its
scheduled  due date,  the  principal  balance of the Simple  Interest  Loan will
amortize in the manner  described in the preceding  paragraph.  However,  if the
Mortgagor consistently makes scheduled payments after the scheduled due date the
Simple  Interest Loan will amortize  more slowly than  scheduled.  Any remaining
unpaid  principal is payable on the final  maturity date of the Simple  Interest
Loan.

     With respect to the Simple Interest Loans, the Mortgagor is required to pay
interest only to the date of prepayment in the case of Principal Prepayments and
Curtailments.

     Approximately  13.89% of the Group 1 Initial  Mortgage  Loans,  by Original
Group 1 Principal  Balance provide for  substantially  equal payments to be made
every 28 days  (each,  a  "Periodic  Payment"  and each such loan,  a  "Periodic
Payment  Loan").  Each Periodic  Payment  consists of an installment of interest
which is calculated  according to the customary method,  applied on a 28/364 day
basis,  so that each payment is applied first to accrued and unpaid  interest as
if the  payment  were made on its due date,  regardless  of when the  payment is
actually received,  and the remainder,  if any, to the unpaid principal balance.
Although partial  prepayments of principal on Periodic Payment Loans are applied
on scheduled  Periodic  Payment dates,  with no resulting  reduction in interest
payable  for the period in which the  partial  prepayment  is made,  the related
Mortgagors  are  required  to pay  interest  only to the date of  prepayment  if
accompanied  by a prepayment  of principal in full.  In addition,  approximately
13.89% of the Group 1 Initial  Mortgage  Loans,  by  Original  Group 1 Principal
Balance, are Periodic Payment Loans the Mortgage Notes of which provide that the
Mortgagors  have the option at any time during the term of the related  Periodic
Payment Loan, to use a limited  number of payment  vouchers  provided to them at
origination  in  order  to  defer  payment  of  the  principal  portion  of  the
corresponding  Periodic  Payment and pay only the  interest  portion due on such
payment date. Any principal deferred in such a manner will be due in full on the
maturity date of the related Periodic Payment Loan.

     Approximately  7.67% of the Group 1 Initial  Mortgage  Loans,  by  Original
Group 1  Principal  Balance,  are  Mortgage  Loans for which the  Mortgagor  has
elected,  pursuant to the terms of the related Mortgage Note, to defer the first
and second  payment  due (a  "Deferred  Payment")  on the related  payment  date
thereunder  ("Deferred Payment Loans") and the principal balance conveyed to the
Trust  Fund has  been  reduced  by the  principal  amount  so  deferred.  If the
Mortgagor  has not prepaid the loan before a certain date and the maturity  date
is not otherwise  accelerated  by the Servicer,  such Deferred  Payments will be
forgiven.  On the Closing Date and, if  necessary,  on any  Subsequent  Transfer
Date, the Depositor will deposit into the Group 1 Interest  Coverage  Account an
amount to be applied by the  Trustee to cover the  interest  portion of Deferred
Payments.  To the extent such Deferred  Payments are not forgiven,  the Servicer
will retain Deferred Payments  collected for payment to the Depositor as part of
the Depositor's Yield.

     Approximately  0.63% of the Group 1 Initial  Mortgage  Loans,  by  Original
Group 1 Principal Balance,  provide that the Mortgage Rate stated in the related
Mortgage  Note will be reduced by 2% during the first twelve month period of the
loan, and reduced by 1% during the second twelve month period of the loan, after
which such stated Mortgage Rate will apply (each such loan, a "Temporary Buydown
Loan").

     The initial Group 1 (the "Initial Group 1") consists of the Group 1 Initial
Mortgage Loans with an aggregate principal balance outstanding as of the Cut-off
Date,  after  deducting  all payments of principal  due or deferred on or before
such date, of $146,225,367.34  (the "Original Group 1 Principal  Balance").  The
Group 1 Initial  Mortgage  Loans consist of  conventional,  fixed-rate  Mortgage
Loans  secured  by first or  second  liens  on one- to  four-family  residential
properties, units in planned unit developments, individual condominium units and
manufactured  homes  ("Single  Family   Properties"),   residential   properties
consisting of five or more dwelling units ("Multifamily Properties"), commercial
properties  ("Commercial  Properties")  and  mixed  residential  and  commercial
structures ("Mixed Use Properties";  collectively with Single Family Properties,
Commercial Properties and Multifamily Properties,  the "Mortgaged  Properties"),
with original terms to maturity of up to 360 months. Approximately 70.85% of the
Group 1 Initial  Mortgage  Loans,  by Original Group 1 Principal  Balance,  were
originated  and  underwritten  by the Depositor and the remainder of the Group 1
Initial Mortgage Loans were purchased and  re-underwritten by the Depositor.  In
each case the  underwriting  was performed in  accordance  with the criteria set
forth  under  "The   Depositor--Underwriting   Criteria--Group  1"  herein.  The
predecessor of the Depositor  began  originating  and purchasing  mortgage loans
pursuant  to its Fixed  Rate  Mortgage  Program  in 1985.  The  Depositor  began
originating  and  purchasing  mortgage loans pursuant to its Fixed Rate Mortgage
Program-Multifamily  and Mixed Use Properties in September 1994, pursuant to its
Manufactured  Home Loan  Program in March 1997 and  pursuant  to its  Commercial
Property Program in August 1997. See "The  Depositor--Loan  Origination History"
herein.

     The initial  Sub-Pool I (the  "Initial  Sub-Pool I") of the Group 1 Initial
Mortgage Loans  consists of fixed-rate  Mortgage Loans secured by first liens on
one-family  properties  with original  balances  conforming to Federal  National
Mortgage  Association  ("FNMA")  and  Federal  Home  Loan  Mortgage  Corporation
("FHLMC") guidelines. The initial

                                      S-21

<PAGE>


Sub-Pool I will have an  aggregate  principal  balance as of the  Cut-off  Date,
after  deducting  all  payments of  principal  due or deferred on or before such
date, of  $31,005,113.86  (the  "Original  Sub-Pool I Principal  Balance").  The
initial Sub-Pool II (the "Initial  Sub-Pool II") of the Group 1 Initial Mortgage
Loans consists of fixed-rate  Mortgage Loans secured by first or second liens on
Single Family  Properties,  Multifamily  Properties,  Commercial  Properties and
Mixed-Use  Properties.  The Initial Sub-Pool II will have an aggregate principal
balance as of the Cut-off Date, after deducting all payments of principal due or
deferred on or before such date of  $115,220,253.48  (the "Original  Sub-Pool II
Principal Balance").

     Approximately 28.52% of the Sub-Pool II Initial Mortgage Loans, by Original
Sub-Pool II Principal Balance,  are secured by second liens with a First Lien on
the related  underlying  Mortgaged  Property.  The  related  First Liens are not
included  in Sub-Pool  II.  With  respect to the  remainder  of the  Sub-Pool II
Initial  Mortgage  Loans there exists no other  mortgage  lien senior to that of
such Sub-Pool II Initial Mortgage Loans. None of the Sub-Pool I Initial Mortgage
Loans will be secured by second liens.

     As of the Cut-off  Date,  none of the Group 1 Initial  Mortgage  Loans were
contractually  delinquent for thirty or more days (two or more payments missed).
Since  the  origination  of the  Group 1  Mortgage  Loans,  two  Group 1 Initial
Mortgage Loans have been contractually  delinquent for thirty days (two payments
missed) on one occasion prior to the Cut-off Date.

     Each Group 1 Initial  Mortgage Loan was originated on or after November 22,
1996.

     As of the Cut-off Date, the weighted  average  Mortgage Rate of the Group 1
Initial  Mortgage Loans is  approximately  10.476% per annum. All of the Group 1
Initial  Mortgage  Loans have Mortgage Rates as of the Cut-off Date ranging from
approximately 7.125% to 15.500%.

     In addition,  the Group 1 Initial  Mortgage  Loans will have the  following
characteristics  as of the  Cut-off  Date  (expressed,  where  applicable,  as a
percentage  of the Original  Group 1 Principal  Balance or the related  Original
Sub-Pool Principal Balance):

          None of the  Sub-Pool I Initial  Mortgage  Loans will have had a first
     payment  date prior to November 1, 1997 and none of the  Sub-Pool I Initial
     Mortgage  Loans  will  have a  remaining  term to  maturity  of  less  than
     approximately 72 months.  The latest maturity date of any of the Sub-Pool I
     Initial Mortgage Loans will be September 1, 2028.

          Approximately  26.51% of the Sub-Pool I Initial Mortgage Loans will be
     Mortgage  Loans the  proceeds  of which were used to  purchase a  Mortgaged
     Property. The proceeds of not more than approximately 5.64% of the Sub-Pool
     I Initial  Mortgage  Loans will be used to refinance  an existing  mortgage
     loan and not more  than  approximately  67.85%  of the  Sub-Pool  I Initial
     Mortgage Loans will be cash-out loans.

          No more than  approximately  0.91% of the Sub-Pool I Initial  Mortgage
     Loans will be secured by Mortgaged  Properties  located in any one zip code
     area.

          Approximately  100% of the Sub-Pool I Initial  Mortgage  Loans will be
     secured by attached or detached one-family dwelling units.

          Based on representations  of Mortgagors at origination,  approximately
     5.77% of the Sub-Pool I Initial  Mortgage Loans will be secured by investor
     properties  and  approximately  94.23% of the  Sub-Pool I Initial  Mortgage
     Loans will be secured by owner-occupied properties.

          Approximately  22.59% of the  Sub-Pool  I Initial  Mortgage  Loans are
     Balloon Loans.

          Approximately  19.69% of the  Sub-Pool  I Initial  Mortgage  Loans are
     Periodic  Payment  Loans  which  allow  the  Mortgagor  to use a number  of
     interest  only payment  vouchers and which,  if used,  may create a balloon
     payment.

          None of the  Sub-Pool I Initial  Mortgage  Loans  provide for negative
     amortization.

          None of the Sub-Pool I Initial  Mortgage  Loans will be insured by any
     primary mortgage insurance policy.

          None of the Sub-Pool II Initial  Mortgage  Loans will have had a first
     payment date prior to December 22, 1996 and none of the Sub-Pool II Initial
     Mortgage  Loans  will  have a  remaining  term to  maturity  of  less  than
     approximately 59 months. The latest maturity date of any of the Sub-Pool II
     Initial Mortgage Loans will be September 1, 2028.

          Approximately 18.38% of the Sub-Pool II Initial Mortgage Loans will be
     Mortgage  Loans the  proceeds  of which were used to  purchase a  Mortgaged
     Property. The proceeds of not more than approximately 6.39% of the Sub-Pool
     II Initial  Mortgage  Loans will be used to refinance an existing  mortgage
     loan and not more than  approximately  75.23% of the  Sub-Pool  II  Initial
     Mortgage Loans will be cash-out loans.

                                      S-22

<PAGE>


          No more than  approximately  0.78% of the Sub-Pool II Initial Mortgage
     Loans will be secured by Mortgaged  Properties  located in any one zip code
     area.

          Approximately 69.15% of the Sub-Pool II Initial Mortgage Loans will be
     secured by attached or detached  one-family  dwelling units.  Approximately
     2.32% of the Sub-Pool II Initial Mortgage Loans will be secured by units in
     condominiums. Approximately 5.17% of the Sub-Pool II Initial Mortgage Loans
     will be secured by Manufactured Homes.  Approximately 1.21% of the Sub-Pool
     II  Initial  Mortgage  Loans  will be  secured  by  units in  planned  unit
     developments.  No more than approximately 12.51% of the Sub-Pool II Initial
     Mortgage Loans will be secured by units in properties consisting of two- to
     four-family dwelling units.  Approximately 4.67% of the Sub-Pool II Initial
     Mortgage  Loans will be secured by  Multifamily  Properties.  Approximately
     1.41%  of the  Sub-Pool  II  Initial  Mortgage  Loans  will be  secured  by
     Commercial  Properties and no more than approximately 3.56% of the Sub-Pool
     II Initial Mortgage Loans will be secured by Mixed Use Properties.

          Based on representations  of Mortgagors at origination,  approximately
     24.84% of the  Sub-Pool  II  Initial  Mortgage  Loans  will be  secured  by
     investor  properties  and  approximately  87.61% of the Sub-Pool II Initial
     Mortgage Loans will be secured by owner-occupied  properties.  The apparent
     discrepancy  in these  percentages  results from there being  approximately
     12.45% of the  Sub-Pool II Initial  Mortgage  Loans that are secured by (a)
     units in properties  consisting of two- to four-family  dwelling units, (b)
     Multifamily  Properties and Mixed Use Properties  partially occupied by the
     Mortgagor as the Mortgagor's  primary residence and partially rented out as
     investor property,  and (c) Commercial Properties partially operated by the
     Mortgagor as the Mortgagor's primary place of business.

          Approximately  26.18% of the  Sub-Pool II Initial  Mortgage  Loans are
     Balloon Loans.

          Approximately  12.33% of the  Sub-Pool II Initial  Mortgage  Loans are
     Periodic Payment Loans which may become Balloon Loans.

          None of the Sub-Pool II Initial  Mortgage  Loans  provide for negative
     amortization.

          None of the Sub-Pool II Initial  Mortgage Loans will be insured by any
     primary mortgage insurance policy.

     The  principal  balances of the Group 1 Mortgage  Loans as set forth in the
following  tables  are as  reduced  by the  principal  portion  of any  Deferred
Payments.

                                      S-23

<PAGE>


     The following table sets forth the Range of Principal Balances of the Group
1 Initial Mortgage Loans as of the Cut-off Date:

<TABLE>      
<CAPTION>                                        

                                                              Group 1

                                                                               Percent by              Number of
                                                            Principal           Principal               Mortgage
  Range of Principal Balance                                 Balance             Balance                 Loans
  --------------------------                                 -------             -------                 -----
<S>                                                      <C>                     <C>                    <C>
$       0.01  -  $  10,000.00                            $    147,780.97           0.10%                   15
$  10,000.01  -  $  20,000.00                               4,399,334.41           3.01                   273
$  20,000.01  -  $  30,000.00                               8,884,515.47           6.08                   350
$  30,000.01  -  $  40,000.00                              11,114,417.97           7.60                   316
$  40,000.01  -  $  50,000.00                              12,325,284.48           8.43                   272
$  50,000.01  -  $  60,000.00                              13,130,047.06           8.98                   238
$  60,000.01  -  $  70,000.00                              11,228,351.14           7.68                   172
$  70,000.01  -  $  80,000.00                              11,446,498.62           7.83                   153
$  80,000.01  -  $  90,000.00                               9,335,755.03           6.38                   110
$  90,000.01  -  $ 100,000.00                               7,192,732.44           4.92                    75
$ 100,000.01  -  $ 110,000.00                               7,294,093.33           4.99                    69
$ 110,000.01  -  $ 120,000.00                               6,685,705.86           4.57                    58
$ 120,000.01  -  $ 130,000.00                               5,002,843.10           3.42                    40
$ 130,000.01  -  $ 140,000.00                               3,365,387.05           2.30                    25
$ 140,000.01  -  $ 150,000.00                               3,213,131.74           2.20                    22
$ 150,000.01  -  $ 160,000.00                               3,724,342.13           2.55                    24
$ 160,000.01  -  $ 170,000.00                               3,159,233.75           2.16                    19
$ 170,000.01  -  $ 180,000.00                               2,476,545.56           1.69                    14
$ 180,000.01  -  $ 190,000.00                               1,494,092.64           1.02                     8
$ 190,000.01  -  $ 200,000.00                               2,152,774.19           1.47                    11
$ 200,000.01  -  $ 250,000.00                               7,271,684.50           4.97                    33
$ 250,000.01  -  $ 300,000.00                               4,304,647.64           2.94                    16
$ 300,000.01  -  $ 350,000.00                               1,273,954.22           0.87                     4
$ 350,000.01  -  $ 400,000.00                                 789,500.00           0.54                     2
$ 400,000.01  -  $ 450,000.00                               1,231,214.04           0.84                     3
$ 450,000.01  -  $ 500,000.00                               1,426,500.00           0.98                     3
$ 550,000.01  -  $ 600,000.00                                 595,000.00           0.41                     1
$ 650,000.01  -  $ 700,000.00                                 660,000.00           0.45                     1
$ 850,000.01  -  $ 900,000.00                                 900,000.00           0.62                     1
                                                         ---------------         ------                 -----
Totals..............................                     $146,225,367.34         100.00%                2,328
                                                         ===============         ======                 =====
</TABLE>

                                      S-24

<PAGE>


     As of the Cut-off Date, the average principal balance is (a) $62,811.58 for
the Group 1 Initial  Mortgage  Loans,  (b) $67,993.67 for the Sub-Pool I Initial
Mortgage Loans,  and (c) $61,549.28 for the Sub-Pool II Initial  Mortgage Loans.
The lowest and highest principal balances of the Group 1 Initial Mortgage Loans,
as of the Cut-off Date, are $9,000.00 and $900,000.00,  respectively. The lowest
and highest  principal  balances of the Sub-Pool I Initial Mortgage Loans, as of
the Cut-off Date, are $9,945.46 and  $220,500.00,  respectively.  The lowest and
highest  principal  balances  of the  Sub-Pool II Initial  Mortgages,  as of the
Cut-off Date, are $9,000.00 and $900,000.00, respectively.

     The  average  principal  balance of the Group 1 Initial  Mortgage  Loans at
origination was approximately $62,884.20. No Group 1 Initial Mortgage Loan had a
principal  balance  at  origination  of less  than  $9,000.00  or  greater  than
$900,000.00.  The average  principal  balance of the Sub-Pool I Initial Mortgage
Loans and the Sub-Pool II Initial  Mortgage Loans at origination  was $68,089.69
and  $61,616.20,  respectively.  No  Sub-Pool  I  Initial  Mortgage  Loan  had a
principal  balance  at  origination  of less than  $10,000.00  or  greater  than
$220,500.00.  No Sub-Pool II Initial  Mortgage  Loan had a principal  balance at
origination of less than $9,000.00 or greater than $900,000.00.

                                      S-25

<PAGE>


     The following  table sets forth the Geographic  Distribution of the Group 1
Initial Mortgage Loans as of the Cutoff Date:

                                     Group 1

                                                       Percent by     Number of
                                     Principal          Principal      Mortgage
Geographic Distribution               Balance            Balance        Loans
- -----------------------               -------            -------        -----
Alabama                           $    516,772.88          0.35%           10
Arizona                              1,977,197.78          1.35            50
Arkansas                               262,566.95          0.18             5
California                           5,259,474.53          3.60            63
Colorado                             3,465,164.72          2.37            60
Connecticut                          6,732,575.06          4.60            74
Delaware                               597,816.22          0.41            10
District of Columbia                   974,211.88          0.67             9
Florida                             21,044,511.23         14.39           456
Georgia                              2,976,374.65          2.04            48
Idaho                                  363,464.96          0.25             9
Illinois                             4,677,693.64          3.20            55
Indiana                              2,404,204.08          1.64            53
Kansas                                  62,200.00          0.04             3
Kentucky                               235,562.60          0.16             3
Louisiana                              163,500.00          0.11             2
Maryland                             5,050,951.16          3.45            58
Massachusetts                        2,045,164.78          1.40            29
Michigan                             9,087,812.06          6.21           166
Minnesota                              895,011.64          0.61            18
Mississippi                            196,952.19          0.14             5
Missouri                                80,948.01          0.06             3
Nevada                                  34,907.21          0.02             2
New Hampshire                        2,205,845.14          1.51            17
New Jersey                           6,454,932.69          4.42            77
New Mexico                             288,220.81          0.20             7
New York                            27,778,392.39         19.00           282
North Carolina                       2,973,357.04          2.03            48
North Dakota                           119,379.67          0.08             3
Ohio                                 4,664,520.37          3.19            81
Oklahoma                               251,891.04          0.17             8
Oregon                               2,715,217.55          1.86            47
Pennsylvania                        12,861,231.78          8.80           251
Rhode Island                         1,058,940.12          0.72            13
South Carolina                       2,388,531.78          1.63            51
South Dakota                            35,350.10          0.02             2
Tennessee                            1,995,195.13          1.37            37
Texas                                2,098,950.63          1.44            37
Utah                                 2,498,316.09          1.71            55
Virginia                             1,635,617.86          1.12            30
Washington                           3,189,627.97          2.18            57
West Virginia                          106,225.00          0.07             2
Wisconsin                            1,800,585.95          1.23            32
                                  ---------------        ------         -----
Totals ........................   $146,225,367.34        100.00%        2,328
                                  ===============        ======         =====

                                      S-26

<PAGE>


     The following table sets forth the original Combined  Loan-to-Value  Ratios
(as defined below) of the Group 1 Initial Mortgage Loan as of the Cut-off Date:

                                     Group 1

                                                        Percent by    Number of
 Original Combined                   Principal          Principal      Mortgage
Loan-to-Value Ratio                   Balance            Balance        Loans
                                  ---------------       ----------    ----------
  10.01% - 15.00%                 $      9,947.51          0.01%            1
  15.01% - 20.00%                      248,412.85          0.17             8
  20.01% - 25.00%                      173,963.04          0.12             8
  25.01% - 30.00%                      175,444.53          0.12             7
  30.01% - 35.00%                      469,885.74          0.32            14
  35.01% - 40.00%                    1,403,818.76          0.96            26
  40.01% - 45.00%                    1,776,931.22          1.22            27
  45.01% - 50.00%                    2,384,068.14          1.63            43
  50.01% - 55.00%                    2,656,247.28          1.82            44
  55.01% - 60.00%                    4,027,801.16          2.75            58
  60.01% - 65.00%                    7,419,168.95          5.07           109
  65.01% - 70.00%                   16,375,286.50         11.20           203
  70.01% - 75.00%                   15,837,254.94         10.83           248
  75.01% - 80.00%                   33,705,079.52         23.05           553
  80.01% - 85.00%                   29,586,802.50         20.23           518
  85.01% - 90.00%                   29,975,254.70         20.50           461
                                  ---------------        ------         -----
Totals ......................     $146,225,367.34        100.00%        2,328
                                  ===============        ======         =====

     At  origination,  (a) no  Group 1  Initial  Mortgage  Loan  had a  Combined
Loan-to-Value  Ratio  ("CLTV")  exceeding  90.00%,  (b) no  Sub-Pool  I  Initial
Mortgage  Loan  had a CLTV  exceeding  90.00%  and (c) no  Sub-Pool  II  Initial
Mortgage  Loan had a CLTV  exceeding  90.00%.  The weighted  average CLTV of the
Group 1 Initial  Mortgage  Loans,  as of the  Cut-off  Date,  was  approximately
77.01%.  As of the Cut-off  Date,  the  weighted  average CLTV of the Sub-Pool I
Initial Mortgage Loans was approximately  77.37%,  and the weighted average CLTV
of the Sub-Pool II Initial Mortgage Loans was approximately 76.92%.

     The original  "CLTVs"  shown on the table above are equal,  with respect to
each Group 1 Initial Mortgage Loan, to (i) the sum of (a) the original principal
balance  of such  Mortgage  Loan at the  date of  origination  plus (b) the then
outstanding  principal  balance of any related  First Lien,  divided by (ii) the
Collateral Value of the related Mortgaged Property.  The "Collateral Value" of a
Mortgaged  Property  is the  lesser  of (x)  the  appraised  value  based  on an
appraisal  made by or for the  originator  of the  Initial  Mortgage  Loan by an
independent  fee appraiser  (or, in certain  instances,  by a licensed  in-house
appraiser  of the  Depositor)  at the time of the  origination  of such  Initial
Mortgage Loan and (y) the sales price of such Mortgaged Property at such time of
origination.  With  respect to an Initial  Mortgage  Loan for which the proceeds
were used to refinance an existing  mortgage loan,  the Collateral  Value is the
appraised  value of the  related  Mortgaged  Property  based upon the  appraisal
obtained at the time of refinancing.

                                      S-27

<PAGE>


     The  following  table sets forth the  Mortgage  Rates borne by the Mortgage
Notes relating to the Group 1 Initial Mortgage Loans as of the Cut-off Date:

                                     Group 1

                                                       Percent by      Number of
                                     Principal          Principal      Mortgage
   Mortgage Rates                     Balance            Balance        Loans
   --------------                 ---------------      -----------    ----------
   7.000 -  7.249%                $    418,014.40          0.29%            5
   7.250 -  7.499%                   1,615,341.70          1.10            15
   7.500 -  7.749%                   1,321,508.74          0.90            20
   7.750 -  7.999%                   4,851,662.57          3.32            53
   8.000 -  8.249%                   3,289,461.90          2.25            40
   8.250 -  8.499%                   3,882,616.41          2.66            50
   8.500 -  8.749%                   6,826,871.22          4.67            88
   8.750 -  8.999%                   6,268,210.06          4.29            79
   9.000 -  9.249%                   3,266,938.00          2.23            56
   9.250 -  9.499%                   7,258,848.62          4.96           106
   9.500 -  9.749%                   9,123,201.83          6.24           134
   9.750 -  9.999%                   9,685,190.99          6.62           153
  10.000 - 10.249%                   6,463,253.79          4.42           117
  10.250 - 10.499%                   8,128,510.10          5.56           145
  10.500 - 10.749%                  10,047,842.35          6.87           149
  10.750 - 10.999%                   9,798,921.08          6.70           164
  11.000 - 11.249%                   7,078,000.78          4.84           121
  11.250 - 11.499%                   7,696,985.36          5.26           125
  11.500 - 11.749%                   7,816,655.07          5.35           132
  11.750 - 11.999%                   6,192,697.11          4.24           106
  12.000 - 12.249%                   5,558,258.04          3.80           100
  12.250 - 12.499%                   4,652,170.53          3.18            84
  12.500 - 12.749%                   3,969,136.48          2.71            82
  12.750 - 12.999%                   3,542,839.52          2.42            67
  13.000 - 13.249%                   1,762,783.47          1.21            42
  13.250 - 13.499%                   1,829,608.65          1.25            28
  13.500 - 13.749%                     964,287.67          0.66            20
  13.750 - 13.999%                     619,147.54          0.42            13
  14.000 - 14.249%                     521,461.05          0.36            11
  14.250 - 14.499%                   1,135,494.44          0.78            11
  14.500 - 14.749%                     271,861.30          0.19             9
  15.250 - 15.499%                     288,000.00          0.20             2
  15.500 - 15.749%                      79,586.57          0.05             1
                                  ---------------        ------         -----
Totals..........................  $146,225,367.34        100.00%        2,328
                                  ===============        ======         =====

     As of the Cut-off Date, the weighted  average  Mortgage Rate of the Group 1
Initial  Mortgage  Loans was  approximately  10.476%  per annum and ranged  from
7.125% to 15.500%. As of the Cut-off Date, the weighted average Mortgage Rate of
the Sub-Pool I Initial Mortgage Loans and the Sub-Pool II Initial Mortgage Loans
was approximately

                                      S-28

<PAGE>


10.395%  and  10.497%  per annum,  respectively.  As of the  Cut-off  Date,  the
Mortgage Rates with respect to the Sub-Pool I Initial Mortgage Loans ranged from
8.150% to 14.500% and the Mortgage Rates with respect to the Sub-Pool II Initial
Mortgage Loans ranged from 7.125% to 15.500%.


     The following  table sets forth the number of Remaining  Months to Maturity
of the Group 1 Initial Mortgage Loans as of the Cut-off Date:

                                     Group 1

                                                       Percent by      Number of
                                     Principal          Principal       Mortgage
Remaining Months to Maturity          Balance            Balance         Loans
- ----------------------------      ---------------      -----------     ---------

   48.01 -  60.00                 $    290,073.71          0.20%           11
   60.01 -  72.00                       19,526.21          0.01             1
   72.01 -  84.00                      208,758.32          0.14             5
   84.01 -  96.00                      484,570.68          0.33            11
   96.01 - 108.00                      275,912.00          0.19             7
  108.01 - 120.00                    4,036,948.90          2.76           107
  120.01 - 132.00                      667,418.12          0.46            16
  132.01 - 144.00                      290,384.09          0.20             7
  144.01 - 156.00                      355,738.79          0.24             8
  156.01 - 168.00                      311,766.92          0.21             6
  168.01 - 180.00                   65,271,379.90         44.64         1,131
  180.01 - 192.00                      814,210.34          0.56            17
  192.01 - 204.00                       63,289.75          0.04             2
  204.01 - 216.00                      333,794.21          0.23             4
  216.01 - 228.00                      924,800.02          0.63            15
  228.01 - 240.00                   23,501,027.48         16.07           389
  240.01 - 252.00                      667,923.40          0.46            12
  264.01 - 276.00                       89,970.40          0.06             1
  276.01 - 288.00                      421,311.15          0.29             6
  288.01 - 300.00                    4,071,192.65          2.79            46
  300.01 - 312.00                      384,576.12          0.26             6
  312.01 - 324.00                       16,586.54          0.01             1
  348.01 - 359.00                   22,382,360.67         15.31           269
  359.01 - 360.00                   19,984,734.33         13.67           245
  360.01 - 360.50                      357,112.64          0.24             5
                                  ---------------        ------         -----
Totals.........................   $146,225,367.34        100.00%        2,328
                                  ===============        ======         =====

                                      S-29

<PAGE>


     As of the Cut-off Date, the weighted average  remaining term to maturity of
(a) the Group 1 Initial Mortgage Loans will be approximately  242.93 months, (b)
the Sub-Pool I Initial  Mortgage Loans will be  approximately  267.03 months and
(c) the Sub-Pool II Initial Mortgage Loans will be approximately 236.44 months.


     The  following  table  sets forth the  distribution  of the Group 1 Initial
Mortgage Loans by the Depositor's Underwriting Class as of the Cut-off Date:

                                     Group 1

                                                         Percent by   Number of
                                           Principal      Principal    Mortgage
Underwriting Class                          Balance        Balance      Loans
                                        ---------------  ----------   ----------
AAA                                     $  4,426,015.87       3.03%        62
AA                                        32,576,468.29      22.28        423
ANIV                                      21,264,102.60      14.54        318
I                                         45,748,396.49      31.29        717
II                                        13,388,732.79       9.16        266
IIB                                        6,530,214.33       4.46        137
III                                        4,494,764.96       3.07         76
III-SE                                     4,667,110.42       3.19         68
IV                                        12,140,093.49       8.30        241
V                                            989,468.10       0.68         20
                                        ---------------     ------      -----
Totals                                  $146,225,367.34     100.00%     2,328
                                        ===============     ======      =====

     The  following  table sets forth the Property  Types of the Group 1 Initial
Mortgage Loans:

                                     Group 1

                                                         Percent by   Number of
                                           Principal      Principal   Mortgage
        Property Types                      Balance        Balance     Loans
                                        ---------------   ----------   ---------
Single Family (attached/detached)      $110,678,956.32      75.69%     1,886
Condominium                               2,671,925.29       1.83         50
Two-to-Four Family                       14,415,017.58       9.86        169
Planned Unit Development                  1,394,204.47       0.95         25
Manufactured Homes                        5,962,064.44       4.08        132
Multi Family                              5,375,128.57       3.68         34
Mixed Use                                 4,101,201.30       2.80         22
Commercial Properties                     1,626,869.37       1.11         10
                                       ---------------     ------      -----
Totals                                 $146,225,367.34     100.00%     2,328
                                       ===============     ======      =====

         Conveyance of Group 1 Subsequent Mortgage Loans and the Group 1
                              Pre-Funding Accounts

     Under  the  Pooling  Agreement,  following  the  initial  issuance  of  the
Certificates,  the Depositor  has committed to sell,  and the Trust Fund will be
obligated  to purchase  from the  Depositor,  on or before  December  23,  1998,
subject  to  the  availability  thereof,  additional  conventional,   fixed-rate
residential  Mortgage Loans (the "Group 1 Subsequent Mortgage Loans") secured by
first or  second  liens on Single  Family  Properties,  Multifamily  Properties,
Commercial  Properties  and Mixed Use  Properties  which will be originated  and
underwritten or purchased and re-underwritten by the Depositor. In each case the
underwriting  will be performed in accordance with the criteria set forth herein
under  "The  Depositor--Underwriting  Criteria--Group  1".  Group  1  Subsequent
Mortgage  Loans will be  transferred  to the Trust Fund  pursuant to  Subsequent
Transfer Instruments (the "Group 1 Subsequent Transfer Instruments") between the

                                      S-30

<PAGE>


Depositor and the Trustee. In connection with the purchase of Group 1 Subsequent
Mortgage  Loans on such dates of  transfer  (the  "Group 1  Subsequent  Transfer
Dates"),  the Trust Fund will be required to pay the  Depositor  from amounts on
deposit in the related  Pre-Funding Account a cash purchase price of 100% of the
principal  balance  thereof as already  reduced by the principal  portion of any
Deferred Payments. The Depositor will designate the close of business on the day
prior to the related  Group 1  Subsequent  Transfer  Date as the cut-off date (a
"Group 1  Subsequent  Cut-off  Date")  with  respect to the  related  Subsequent
Mortgage Loans purchased on such date and, as a result,  the Trust Fund will not
be  required  to pay accrued  interest  with  respect  thereto.  Therefore,  the
aggregate  principal balance of the related Sub-Pool after the Closing Date will
increase by an amount equal to the  aggregate  principal  balance of the related
Group 1 Subsequent  Mortgage  Loans so  purchased  and the amount in the related
Pre-Funding Account will decrease accordingly.

     With  respect  to Group 1,  the  Trustee  will  establish  two  Pre-Funding
Accounts  (the"Sub-Pool I Pre-Funding  Account" and the "Sub-Pool II Pre-Funding
Account";  collectively,  the "Group 1 Pre-Funding  Account") into which it will
deposit  upon  receipt  from the  Depositor  $20,510,037.66  into the Sub-Pool I
Pre-Funding   Account  (the  "Original   Sub-Pool  I  Pre-Funded   Amount")  and
$74,678,736.44  into the Sub-Pool II Pre-Funding Account (the "Original Sub-Pool
II Pre-Funded Amount",  together with the Original Sub-Pool I Pre-Funded Amount,
the "Original  Group 1 Pre-Funded  Amount"),  to be used to purchase the Group 1
Subsequent  Mortgage  Loans.  The  Original  Group 1  Pre-Funded  Amount will be
reduced during the Funding Period by the amount thereof used to purchase Group 1
Subsequent  Mortgage Loans in accordance with the Pooling Agreement (on any date
of  determination,  the Original  Group 1 Pre-Funded  Amount as so reduced,  the
"Group 1 Pre-Funded  Amount").  During the period (the "Group 1 Funding Period")
from the Closing  Date until the earlier of (i) the date on which the amounts on
deposit in the Group 1 Pre-Funding  Accounts are zero or (ii) December 23, 1998,
the related Group 1 Pre-Funded  Amount will be maintained in the related Group 1
Pre-Funding Account.

     Any conveyance of Group 1 Subsequent Mortgage Loans on a Group 1 Subsequent
Transfer Date is subject to certain  conditions  including,  but not limited to:
(a) each such Group 1 Subsequent  Mortgage Loan must satisfy the representations
and warranties  specified in the Group 1 Subsequent  Transfer Instrument and the
Pooling  Agreement;  (b) the Depositor will not select such Subsequent  Mortgage
Loans  in a  manner  that  it  believes  is  adverse  to  the  interests  of the
Certificateholders;  (c) the Depositor will deliver certain  opinions of counsel
with  respect to the  validity of the  conveyance  of such  Subsequent  Mortgage
Loans; (d) as of the respective  Subsequent Cut-off Date, the Group 1 Subsequent
Mortgage Loans will satisfy the following criteria:  (i) such Group 1 Subsequent
Mortgage  Loan may not be 30 or more  days  contractually  delinquent  as of the
related Group 1 Subsequent  Cut-off Date;  (ii) the original term to maturity of
such  Subsequent  Mortgage  Loan will not be less  than 60  months  and will not
exceed 360  months;  (iii) such  Subsequent  Mortgage  Loan may not  provide for
negative  amortization;  (iv) such Subsequent Mortgage Loan will have a Mortgage
Rate not less than  8.150% for  Sub-Pool I or 7.125% for  Sub-Pool  II; (v) such
Subsequent  Mortgage Loan will be  underwritten  in accordance with the criteria
set forth under "The  Depositor--Underwriting  Criteria--Group  1" herein;  (vi)
such  Subsequent  Mortgage  Loan will have been  serviced by the Servicer  since
origination or purchase by the Depositor;  (vii) such  Subsequent  Mortgage Loan
will not have a Combined  Loan-to-Value  Ratio greater than 90%; and (viii) such
Subsequent  Mortgage  Loans  will  have (A) as of the end of the Group 1 Funding
Period,  a weighted  average  number of months since  origination  of not over 4
months and (B) not over 20% by aggregate  principal balance with a first payment
date no later than February 1, 1999. In addition,  following the purchase of any
Group 1  Subsequent  Mortgage  Loan by the Trust Fund,  the  Sub-Pool I Mortgage
Loans (including the related Group 1 Subsequent Mortgage Loans) as of the end of
the Group 1 Funding Period will: (i) have a weighted average Mortgage Rate of at
least 10%; (ii) have a weighted average remaining term to stated maturity of not
more than 290 months and not less than 200 months; (iii) have a weighted average
Combined  Loan-to-Value  Ratio of not more than 81%;  (iv) have not in excess of
35% by aggregate principal balance of Sub-Pool I Mortgage Loans that are Balloon
Loans;  (v) have no Sub-Pool I Mortgage Loan with a principal  balance in excess
of $227,150;  (vi) not have in excess of 12% by aggregate  principal  balance of
Sub-Pool I Mortgage Loans secured by non-owner  occupied  Mortgaged  Properties;
(vii) not have a concentration  of Mortgaged  Properties in a single zip code in
excess of 5% by aggregate principal balance of Sub-Pool I Mortgage Loans; (viii)
not have any Sub-Pool I Mortgage Loans secured by Mortgaged  Properties that are
condominiums;  (ix) have 100% by  aggregate  principal  balance  of  Sub-Pool  I
Mortgage  Loans secured by fee simple  interests in attached or detached  Single
Family  Properties;  (x) not have any  Sub-Pool  I  Mortgage  Loans  secured  by
Multifamily Properties, Commercial Properties and Mixed Use Properties; (xi) not
have any Sub-Pool I Mortgage Loans secured by Manufactured  Homes;  and (xii) be
secured by a first priority lien on the related Mortgaged Property. In addition,
following  the  purchase of any Group 1  Subsequent  Mortgage  Loan by the Trust
Fund, the Sub-Pool II Mortgage  Loans  (including the related Group 1 Subsequent
Mortgage  Loans) as of the end of the Group 1 Funding  Period  will:  (i) have a
weighted  average  Mortgage Rate of at least 10%;  (ii) have a weighted  average
remaining term to stated  maturity of not more than 263 months and not less than
195 months;  (iii) have a weighted average Combined  Loan-to-Value  Ratio of not
more than 82%; (iv) have not in excess of 35% by aggregate  principal balance of
Sub-Pool  II  Mortgage  Loans that are  Balloon  Loans;  (v) have no Sub-Pool II
Mortgage Loan with a principal  balance in excess of $950,000;  (vi) not have in
excess of 22% by aggregate principal balance of Sub-Pool II Mortgage Loans

                                      S-31

<PAGE>


secured  by  non-owner   occupied  Mortgaged   Properties;   (vii)  not  have  a
concentration  of Mortgaged  Properties  in a single zip code in excess of 5% by
aggregate  principal  balance of Sub-Pool II Mortgage Loans;  (viii) not have in
excess of 4% by  aggregate  principal  balance of  Sub-Pool  II  Mortgage  Loans
secured by Mortgaged Properties that are condominiums; (ix) have at least 56% by
aggregate  principal balance of Sub-Pool II Mortgage Loans secured by fee simple
interests in attached or detached Single Family  Properties  (including units in
planned unit developments); (x) not have in excess of 25% by aggregate principal
balance  of  Sub-Pool  II  Mortgage  Loans  secured by  Multifamily  Properties,
Commercial  Properties and Mixed Use Properties;  and (xi) not have in excess of
12% by  aggregate  principal  balance of Sub-Pool II Mortgage  Loans  secured by
Manufactured Homes. In the sole discretion of the Certificate  Insurer,  Group 1
Subsequent Mortgage Loans with  characteristics  varying from those set forth in
this paragraph may be purchased by the Trust Fund; provided,  however,  that the
addition  of such  Mortgage  Loans  will not  materially  affect  the  aggregate
characteristics of Group 1.

Group 2

     Payments on the Group 2 Mortgage Loans

     The initial Group 2 (the "Initial Group 2") consists of the Group 2 Initial
Mortgage Loans with an aggregate principal balance outstanding as of the Cut-off
Date,  after  deducting  all payments of principal  due or deferred on or before
such date, of $130,129,333.25  (the "Original Group 2 Principal  Balance").  The
Group 2 Initial Mortgage Loans consist of conventional, adjustable-rate Mortgage
Loans secured by first liens on Single Family  Properties with original terms to
maturity  of up to 360  months.  Approximately  48.69%  of the  Group 2  Initial
Mortgage  Loans,  by Original  Group 2 Principal  Balance,  were  originated and
underwritten by the Depositor, and the remainder of the Group 2 Initial Mortgage
Loans were  purchased and  re-underwritten  by the  Depositor.  In each case the
underwriting  was  performed  in  accordance  with the criteria set forth herein
under  "The  Depositor--Underwriting  Criteria--Group  2". The  Depositor  began
originating and purchasing  mortgage loans pursuant to its Adjustable Rate First
Mortgage Program in the fourth calendar quarter of 1992.

     The  initial  Sub-Pool  III (the  "Initial  Sub-Pool  III") of the  Group 2
Initial  Mortgage  Loans consists of  adjustable-rate  Mortgage Loans secured by
first liens on one-family  properties with original balances  conforming to FNMA
and FHLMC guidelines.  The Initial Sub-Pool III will have an aggregate principal
balance  outstanding  as of the Cut-off  Date,  after  deducting all payments of
principal  due or  deferred  on or before  such  date,  of  $47,000,249.24  (the
"Original  Sub-Pool  III  Principal  Balance").  The  initial  Sub-Pool  IV (the
"Initial  Sub-Pool  IV") of the  Group 2  Initial  Mortgage  Loans  consists  of
adjustable-rate   Mortgage  Loans  secured  by  first  liens  on  Single  Family
Properties.  The initial  Sub-Pool IV will have an aggregate  principal  balance
outstanding  as of the Cut-off Date,  after  deducting all payments of principal
due or  deferred  on or before  such  date,  of  $83,129,084.01  (the  "Original
Sub-Pool IV Principal Balance").

     The Group 2  Initial  Mortgage  Loans  have  Mortgage  Rates  subject  to a
semiannual  adjustment after an initial six month or twenty-four month period on
the day of the month specified in the related  Mortgage Note (each such date, an
"Adjustment  Date") to equal the sum,  rounded to the nearest  0.125%,  of a per
annum rate equal to the average of interbank  offered rates for  six-month  U.S.
dollar-denominated  deposits in the London  market based on  quotations of major
banks as published in The Wall Street Journal and as most recently  available as
of the date  specified  in the related  Mortgage  Note (the  "Index") and (ii) a
fixed  percentage  amount  specified  in the related  Mortgage  Note (the "Gross
Margin");  provided,  however,  that the  Mortgage  Rate  will not  increase  or
decrease on any Adjustment Date by more than 1%, or, with respect to the initial
Adjustment  Date,  not increase by more than 2%, with respect to Group 2 Initial
Mortgage  Loans that are subject to an adjustment  after an initial  twenty-four
month period (each, a "Periodic Rate Cap").  All of the Group 2 Initial Mortgage
Loans  provide that over the life of the Mortgage Loan the Mortgage Rate will in
no event be more than the fixed  percentage set forth in the Mortgage Note (such
rate, the "Maximum Mortgage Rate").  Approximately 94.52% of the Group 2 Initial
Mortgage  Loans  provide that the Mortgage Rate may be 1% lower than the initial
Mortgage Rate (such rate, the "Minimum Mortgage Rate"). Effective with the first
payment due on a Group 2 Initial  Mortgage  Loan after each  related  Adjustment
Date,  the  monthly  payment  will be  adjusted  to an amount  which  will fully
amortize the outstanding principal balance of such Group 2 Initial Mortgage Loan
over its remaining  term,  and pay interest at the Mortgage Rate as so adjusted.
Approximately  100% of the Group 2 Initial Mortgage Loans were originated with a
Mortgage  Rate  less  than the sum of (i) the  Index  at the  time  the  initial
Mortgage Rate was  established  and (ii) the Gross  Margin,  such sum rounded as
described above.

     If the Index  ceases  to be  published  or is  otherwise  unavailable,  the
Servicer  will select an  alternative  index for  mortgage  loans on  comparable
properties, based upon comparable information,  over which it has no control and
which is readily verifiable by Mortgagors.

     Approximately  3.91% of the Group 2 Initial  Mortgage  Loans,  by  Original
Group 2  Principal  Balance  are  Mortgage  Loans for which  the  Mortgagor  has
elected,  pursuant to the terms of the related Mortgage Note, to defer the first
and second  payment  due (a  "Deferred  Payment")  on the related  payment  date
thereunder ("Deferred Payment

                                      S-32

<PAGE>


Loans") and the principal  balance conveyed to the Trust has been reduced by the
principal amount so deferred. If the Mortgagor has not prepaid the loan before a
certain date and the maturity date is not otherwise accelerated by the Servicer,
such Deferred Payments will be forgiven.  On the Closing Date and, if necessary,
on any  Subsequent  Transfer  Date,  the Depositor will deposit into the Group 2
Interest  Coverage  Account an amount to be applied by the  Trustee to cover the
interest portion of Deferred Payments.  To the extent such Deferred Payments are
not forgiven,  the Servicer will retain Deferred Payments  collected for payment
to the Depositor as part of the Depositor's Yield.

     Approximately  8.56% of the Group 2 Initial  Mortgage  Loans,  by  Original
Group 2 Principal Balance,  provide that the Mortgage Rate stated in the related
Mortgage  Note will be reduced by 2% during the first twelve month period of the
loan, and reduced by 1% during the second twelve month period of the loan, after
which such stated Mortgage Rate, as subject to adjustment, will apply (each such
loan, a "Temporary Buydown Loan").

     As of the Cut-off  Date,  none of the Group 2 Initial  Mortgage  Loans were
contractually  delinquent for thirty or more days (two or more payments missed).
Since the origination of the Group 2 Initial Mortgage Loans,  three of the Group
2 Initial Mortgage Loans have been contractually delinquent for thirty days (two
payments missed) on one occasion prior to the Cut-off Date.

     Each Group 2 Initial  Mortgage Loan was originated on or after November 22,
1996, and has an initial or next Adjustment Date on or before September 1, 2000.

     In  addition,  the  Group 2  Initial  Mortgage  Loans  have  the  following
characteristics  as of the  Cut-off  Date  (expressed,  where  applicable,  as a
percentage  of the Original  Group 2 Principal  Balance or the related  Original
Sub-Pool Principal Balance):

          The weighted  average  Mortgage  Rate of the Group 2 Initial  Mortgage
     Loans will be  approximately  10.104%.  The Group 2 Initial  Mortgage Loans
     will have Mortgage Rates ranging from  approximately  5.250% to 15.500% and
     Gross Margins ranging from  approximately  3.750% to 10.750%.  The weighted
     average Gross Margin will be approximately 6.801%.

          The Group 2 Initial  Mortgage  Loans will have Minimum  Mortgage Rates
     ranging from  approximately  6.125% to 14.500% and Maximum  Mortgage  Rates
     ranging from approximately 13.125% to 21.500%. The weighted average Minimum
     Mortgage Rate of the Group 2 Initial  Mortgage Loans will be  approximately
     9.330%  and the  weighted  average  Maximum  Mortgage  Rate of the  Group 2
     Initial Mortgage Loans will be approximately 16.275%.

          None of the Sub-Pool III Initial  Mortgage Loans will have had a first
     payment  date prior to June 1, 1997 and none of the  Sub-Pool  III  Initial
     Mortgage  Loans  will  have a  remaining  term to  maturity  of  less  than
     approximately  344.00  months.  The  latest  maturity  date  of  any of the
     Sub-Pool III Initial Mortgage Loans will be September 1, 2028.

          Approximately  55.42% of the Sub-Pool III Initial  Mortgage Loans will
     be Mortgage  Loans the  proceeds of which were used to purchase a Mortgaged
     Property. The proceeds of not more than approximately 6.61% of the Sub-Pool
     III Initial  Mortgage Loans will be used to refinance an existing  mortgage
     loan and the proceeds of not more than approximately 37.97% of the Sub-Pool
     III Initial Mortgage Loans will be cash-out mortgage loans.

          No more than approximately  1.60% of the Sub-Pool III Initial Mortgage
     Loans will be secured by Mortgaged  Properties  located in any one zip code
     area.

          Approximately  100% of the Sub-Pool III Initial Mortgage Loans will be
     secured by attached or detached  one-family  dwelling  units (not including
     Manufactured Homes).

          Based on representations  of Mortgagors at origination,  approximately
     3.54% of the  Sub-Pool  III  Initial  Mortgage  Loans  will be  secured  by
     investor  properties and  approximately  96.46% of the Sub-Pool III Initial
     Mortgage Loans will be secured by owner-occupied properties.

          None of the Sub-Pool III Initial  Mortgage  Loans provide for deferred
     interest or negative amortization.

          None of the Sub-Pool III Initial Mortgage Loans will be insured by any
     primary mortgage insurance policy.

          None of the Sub-Pool IV Initial  Mortgage  Loans will have had a first
     payment  date  prior to March 1, 1997 and none of the  Sub-Pool  IV Initial
     Mortgage  Loans  will  have a  remaining  term to  maturity  of  less  than
     approximately  178.00  months.  The  latest  maturity  date  of  any of the
     Sub-Pool IV Initial Mortgage Loans will be September 1, 2028.

                                      S-33

<PAGE>


          Approximately 57.70% of the Sub-Pool IV Initial Mortgage Loans will be
     Mortgage  Loans the  proceeds  of which were used to  purchase a  Mortgaged
     Property. The proceeds of not more than approximately 6.65% of the Sub-Pool
     IV Initial  Mortgage  Loans will be used to refinance an existing  mortgage
     loan and the proceeds of not more than approximately 35.65% of the Sub-Pool
     IV Initial Mortgage Loans will be cash-out mortgage loans.

          No more than  approximately  1.67% of the Sub-Pool IV Initial Mortgage
     Loans will be secured by Mortgaged  Properties  located in any one zip code
     area.

          Approximately 70.09% of the Sub-Pool IV Initial Mortgage Loans will be
     secured by attached or detached  one-family  dwelling  units (not including
     Manufactured  Homes).  Approximately  4.53%  of  the  Sub-Pool  IV  Initial
     Mortgage  Loans  will be secured  by units in  condominiums.  Approximately
     4.99% of the Sub-Pool IV Initial Mortgage Loans will be secured by units in
     planned unit developments.  Approximately  6.11% of the Sub-Pool IV Initial
     Mortgage  Loans  will be  secured  by  Manufactured  Homes.  No  more  than
     approximately  14.29% of the  Sub-Pool  IV Initial  Mortgage  Loans will be
     secured by units in properties  consisting of two- to four-family  dwelling
     units.  None of the Sub-Pool IV Initial  Mortgage  Loans will be secured by
     Multifamily Properties, Commercial Properties or Mixed Use Properties.

          Based on representations  of Mortgagors at origination,  approximately
     16.34% of the  Sub-Pool  IV  Initial  Mortgage  Loans  will be  secured  by
     investor  properties  and  approximately  96.25% of the Sub-Pool IV Initial
     Mortgage Loans will be secured by owner-occupied  properties.  The apparent
     discrepancy  in these  percentages  results from there being  approximately
     12.59% of the Sub-Pool IV Initial  Mortgage Loans that are secured by units
     in properties  consisting of two- to four-family  dwelling units  partially
     occupied  by  the  Mortgagor  as  the  Mortgagor's  primary  residence  and
     partially rented out as investor property.

          None of the Sub-Pool IV Initial  Mortgage  Loans  provide for deferred
     interest or negative amortization.

          None of the Sub-Pool IV Initial  Mortgage Loans will be insured by any
     primary mortgage insurance policy.

          The principal  balances of the Group 2 Mortgage  Loans as set forth in
     the  following  tables  are as  reduced  by the  principal  portion  of any
     Deferred Payments.

                                      S-34

<PAGE>


     The following table sets forth the Range of Principal Balances of the Group
2 Initial Mortgage Loans as of the Cut-off Date:

                                     Group 2

                                                        Percent by     Number of
                                     Principal          Principal      Mortgage
Range of Principal Balance            Balance            Balance        Loans
- --------------------------            -------            -------        -----
$  10,000.01 - $  20,000.00       $    116,127.90          0.09%            7
$  20,000.01 - $  30,000.00          1,147,516.13          0.88            44
$  30,000.01 - $  40,000.00          2,148,718.74          1.65            61
$  40,000.01 - $  50,000.00          3,936,210.07          3.03            86
$  50,000.01 - $  60,000.00          5,136,449.06          3.95            93
$  60,000.01 - $  70,000.00          7,148,348.42          5.49           109
$  70,000.01 - $  80,000.00          6,220,612.53          4.78            83
$  80,000.01 - $  90,000.00          7,356,632.83          5.65            86
$  90,000.01 - $ 100,000.00          9,081,553.83          6.98            95
$ 100,000.01 - $ 110,000.00          7,052,058.02          5.42            67
$ 110,000.01 - $ 120,000.00          7,950,105.81          6.11            69
$ 120,000.01 - $ 130,000.00          7,272,713.41          5.59            58
$ 130,000.01 - $ 140,000.00          6,591,505.55          5.07            49
$ 140,000.01 - $ 150,000.00          6,714,218.09          5.16            46
$ 150,000.01 - $ 160,000.00          5,441,736.46          4.18            35
$ 160,000.01 - $ 170,000.00          4,467,449.29          3.43            27
$ 170,000.01 - $ 180,000.00          3,664,320.08          2.82            21
$ 180,000.01 - $ 190,000.00          4,060,319.76          3.12            22
$ 190,000.01 - $ 200,000.00          2,942,571.92          2.26            15
$ 200,000.01 - $ 250,000.00         14,814,569.59         11.38            67
$ 250,000.01 - $ 300,000.00          5,470,923.70          4.20            20
$ 300,000.01 - $ 350,000.00          2,639,067.25          2.03             8
$ 350,000.01 - $ 400,000.00          2,980,314.39          2.29             8
$ 400,000.01 - $ 450,000.00            835,600.00          0.64             2
$ 450,000.01 - $ 500,000.00          2,389,348.30          1.84             5
$ 550,000.01 - $ 600,000.00          1,782,133.67          1.37             3
$ 750,000.01 - $ 800,000.00            768,208.45          0.59             1
                                  ---------------        ------         -----
Totals..........................  $130,129,333.25        100.00%        1,187
                                  ===============        ======         =====

     As of the Cut-off Date, the average  principal  balance is (a)  $109,628.76
for the Group 2 Initial  Mortgage  Loans,  (b)  $96,311.99  for the Sub-Pool III
Initial Mortgage Loans, and (c) $118,925.73 for the Sub-Pool IV Initial Mortgage
Loans. As of the Cut-off Date, the lowest and highest principal  balances of the
Group 2 Initial Mortgage Loans are $13,000.00 and $768,208.45,  respectively. As
of the Cut-off Date, the lowest and highest  principal  balances of the Sub-Pool
III Initial  Mortgage Loans are $14,277.59 and $221,000.00  respectively.  As of
the Cut-off Date, the lowest and highest  principal  balances of the Sub-Pool IV
Initial Mortgage Loans are $13,000.00 and $768,208.45 respectively.

     The  average  principal  balance of the Group 2 Initial  Mortgage  Loans at
origination was approximately $109,666.82.  No Group 2 Initial Mortgage Loan had
a principal  balance at  origination  of less than  $13,000.00  or greater  than
$770,000.00.  The average principal balance of the Sub-Pool III Initial Mortgage
Loans and the Sub-Pool IV Initial  Mortgage Loans at origination  was $96,344.31
and  $118,967.79,  respectively.  No Sub-Pool  III Initial  Mortgage  Loan had a
principal  balance  at  origination  of less than  $14,300.00  or  greater  than
$221,000.00.  No Sub-Pool IV Initial  Mortgage  Loan had a principal  balance at
origination of less than $13,000.00 or greater than $770,000.00.

                                      S-35

<PAGE>


     The following  table sets forth the Geographic  Distribution of the Group 2
Initial Mortgage Loans as of the Cut-off Date:

                                     Group 2

                                                       Percent by      Number of
                                      Principal         Principal       Mortgage
Geographic Distribution                Balance           Balance         Loans
- -----------------------            ---------------     ----------      ---------
Alabama                            $    220,578.62          0.17%            3
Arizona                               4,264,584.74          3.28            38
Arkansas                                588,676.53          0.45             1
California                              814,412.69          0.63             5
Colorado                             13,002,211.65          9.99            91
Connecticut                           4,327,222.48          3.33            25
Delaware                                422,939.41          0.33             5
District of Columbia                    528,050.00          0.41             2
Florida                               4,365,656.29          3.35            51
Georgia                               1,442,851.52          1.11            16
Illinois                              6,133,455.42          4.71            49
Indiana                               2,637,728.05          2.03            45
Iowa                                    102,138.44          0.08             2
Kentucky                                416,084.17          0.32             5
Louisiana                                38,970.50          0.03             1
Maryland                              2,901,664.12          2.23            36
Massachusetts                         2,863,059.78          2.20            20
Michigan                              8,744,631.55          6.72            89
Minnesota                               446,860.92          0.34             5
Mississippi                              94,200.00          0.07             2
Missouri                                284,035.73          0.22             3
Nebraska                                114,637.60          0.09             1
New Hampshire                            66,955.05          0.05             1
New Jersey                            9,916,473.11          7.62            80
New Mexico                              537,254.56          0.41             7
New York                             17,427,484.86         13.39           125
North Carolina                        3,952,536.22          3.04            43
Ohio                                  3,760,331.17          2.89            49
Oklahoma                                211,332.44          0.16             3
Oregon                                  749,725.35          0.58             5
Pennsylvania                         16,552,063.38         12.72           192
Rhode Island                            330,410.11          0.25             3
South Carolina                        2,028,713.36          1.56            24
Tennessee                               538,066.84          0.41             5
Texas                                 3,304,935.04          2.54            31
Utah                                 12,637,553.64          9.71            94
Virginia                              1,436,323.95          1.10            15
Washington                            1,518,550.44          1.17             9
West Virginia                            54,500.00          0.04             1
Wisconsin                               158,569.17          0.12             3
Wyoming                                 192,904.35          0.15             2
                                   ---------------        ------         -----
Totals                             $130,129,333.25        100.00%        1,187
                                   ===============        ======         =====

                                      S-36

<PAGE>


     The  following  table  sets  forth the  Original  Loan-to-Value  Ratios (as
defined below) of the Group 2 Initial Mortgage Loans as of the Cut-off Date:

                                     Group 2

                                                      Percent by      Number of
                                     Principal         Principal      Mortgage
Original Loan-to-Value Ratio          Balance           Balance        Loans
- ----------------------------      ---------------     ----------      ---------
  20.01% - 25.00%                 $     69,958.68          0.05%           1
  25.01% - 30.00%                       20,969.50          0.02            1
  35.01% - 40.00%                      219,828.90          0.17            4
  40.01% - 45.00%                      400,414.17          0.31            6
  45.01% - 50.00%                      879,673.69          0.67           13
  50.01% - 55.00%                      847,813.29          0.65            8
  55.01% - 60.00%                    1,392,713.70          1.07           12
  60.01% - 65.00%                    4,235,052.59          3.25           48
  65.01% - 70.00%                    6,319,728.74          4.86           55
  70.01% - 75.00%                   10,536,648.34          8.10           98
  75.01% - 80.00%                   34,196,001.50         26.28          321
  80.01% - 85.00%                   35,750,488.05         27.47          319
  85.01% - 90.00%                   35,260,042.10         27.10          301
                                  ---------------        ------        -----
Totals.........................   $130,129,333.25        100.00%       1,187
                                  ===============        ======        =====

     The original "Loan-To-Value Ratios" ("LTV") shown on the previous table are
equal,  with respect to each Group 2 Initial Mortgage Loan, to (i) the principal
balance  of such  Group 2  Initial  Mortgage  Loan at the  date of  origination,
divided by (ii) the Collateral Value of the related Mortgaged Property.

     At origination,  (a) no Group 2 Initial  Mortgage Loan had an LTV exceeding
90.00%, (b) no Sub-Pool III Mortgage Loan had an LTV exceeding 90.00% and (c) no
Sub-Pool IV Initial Mortgage Loan had an LTV exceeding 90.00%. As of the Cut-off
Date, the weighted  average LTV of the Group 2 Initial  Mortgage Loans (weighted
based upon the Original Group 2 Principal Balance) was approximately  81.27%. As
of the  Cut-off  Date,  the  weighted  average LTV of the  Sub-Pool  III Initial
Mortgage Loans (weighted based upon the Original Sub-Pool III Principal Balance)
was approximately 81.41% and the weighted average LTV of the Sub-Pool IV Initial
Mortgage Loans (weighted based upon the Original Sub-Pool IV Principal  Balance)
was approximately 81.20%.

                                      S-37

<PAGE>


     The  following  table sets forth the  Mortgage  Rates borne by the Mortgage
Notes relating to the Group 2 Initial Mortgage Loans as of the Cut-off Date:

                                     Group 2

                                                      Percent by      Number of
                                     Principal         Principal       Mortgage
   Mortgage Rates                     Balance           Balance         Loans
                                  ---------------        ------         -----
   5.250 -  5.499%                $    146,200.00          0.11%            1
   6.250 -  6.499%                     343,030.52          0.26             3
   6.750 -  6.999%                     113,204.73          0.09             1
   7.000 -  7.249%                     802,030.99          0.62             7
   7.250 -  7.499%                     735,450.00          0.57             5
   7.500 -  7.749%                   1,967,946.91          1.51            17
   7.750 -  7.999%                   1,736,023.13          1.33            12
   8.000 -  8.249%                   2,168,981.55          1.67            20
   8.250 -  8.499%                   5,721,878.79          4.40            48
   8.500 -  8.749%                   5,783,925.58          4.44            48
   8.750 -  8.999%                   5,531,893.47          4.25            36
   9.000 -  9.249%                   6,659,403.76          5.12            57
   9.250 -  9.499%                   8,295,210.20          6.37            71
   9.500 -  9.749%                  11,726,886.55          9.01           112
   9.750 -  9.999%                  13,603,849.69         10.45           117
  10.000 - 10.249%                   6,386,400.51          4.91            55
  10.250 - 10.499%                   8,748,724.66          6.72            82
  10.500 - 10.749%                   8,710,714.86          6.69            87
  10.750 - 10.999%                   7,673,558.37          5.90            72
  11.000 - 11.249%                   6,137,614.98          4.72            54
  11.250 - 11.499%                   4,375,315.94          3.36            44
  11.500 - 11.749%                   5,317,065.21          4.09            53
  11.750 - 11.999%                   4,647,542.32          3.57            56
  12.000 - 12.249%                   3,356,131.25          2.58            32
  12.250 - 12.499%                   1,895,053.93          1.46            22
  12.500 - 12.749%                   2,060,202.16          1.58            18
  12.750 - 12.999%                   2,674,176.35          2.05            25
  13.000 - 13.249%                   1,259,235.85          0.97            16
  13.250 - 13.499%                   1,309,845.81          1.01            12
  13.500 - 13.749%                     217,850.11          0.17             3
  15.500 - 15.749%                      23,985.07          0.02             1
                                  ---------------        ------         -----
Totals..........................  $130,129,333.25        100.00%        1,187
                                  ===============        ======         =====

     As of the Cut-off Date, the weighted  average  Mortgage Rate of the Group 2
Initial  Mortgage  Loans was  approximately  10.104%  per annum and ranged  from
5.250% to 15.500%. As of the Cut-off Date, the weighted average Mortgage Rate of
the Sub-Pool III Initial  Mortgage Loans and Sub-Pool IV Initial  Mortgage Loans
was approximately 10.075% and 10.121% per annum, respectively. As of the Cut-off
Date,  Mortgage  Rates with respect to the Sub-Pool III Initial  Mortgage  Loans
ranged  from  7.125% to  12.875%  and the  Mortgage  Rates  with  respect to the
Sub-Pool IV Initial Mortgage Loans ranged from 5.250% to 15.500%.

                                      S-38

<PAGE>


     The following  table sets forth the number of Remaining  Months to Maturity
of the Group 2 Initial Mortgage Loans as of the Cut-off Date:

                                     Group 2

                                                      Percent by       Number of
                                     Principal         Principal        Mortgage
Remaining Months to Maturity          Balance           Balance          Loans
- ----------------------------      ---------------     ----------       ---------
     169 - 180.99                 $    288,777.23          0.22%            8
     229 - 240.99                      936,053.03          0.72            15
     289 - 300.99                      644,712.89          0.50             9
     337 - 348.99                      481,602.59          0.37             4
     349 - 357.99                   10,622,457.83          8.16            96
     358 - 358.99                   25,077,431.88         19.27           235
     359 - 359.99                   54,293,047.13         41.72           477
     360                            37,785,250.67         29.04           343
                                  ---------------        ------          ----
Totals..........................  $130,129,333.25        100.00%        1,187
                                  ===============        ======         =====

     As of the Cut-off Date, the weighted average  remaining term to maturity of
(a) the Group 2 Initial Mortgage Loans will be approximately  357.25 months, (b)
the Sub-Pool III Initial Mortgage Loans will be approximately  358.92 months and
(c) the Sub-Pool IV Initial Mortgage Loans will be approximately 356.31 months.

     The  following  table  sets forth the  distribution  of the Group 2 Initial
Mortgage Loans by Month of Next Rate Adjustment as of the Cut-off Date:

                                     Group 2

                                                      Percent by     Number of
                                     Principal         Principal      Mortgage
Month of Next Rate Adjustment         Balance           Balance        Loans
- -----------------------------    ---------------      ----------     ----------
September 1998                   $    171,494.92           0.13%           1
October   1998                         97,604.76           0.08            1
November  1998                        360,149.86           0.28            4
December  1998                        784,329.84           0.60            6
January   1999                      1,347,754.63           1.04           11
February  1999                      2,507,494.03           1.93           18
March     1999                      1,943,668.84           1.49           14
May       1999                        116,475.16           0.09            1
July      1999                        105,084.20           0.08            1
September 1999                        183,240.06           0.14            1
January   2000                         56,105.67           0.04            1
February  2000                        112,264.41           0.09            2
March     2000                        598,207.17           0.46            4
April     2000                      1,893,022.90           1.45           13
May       2000                      2,597,144.68           2.00           28
June      2000                      3,695,483.49           2.84           34
July      2000                     24,037,976.88          18.47          229
August    2000                     52,728,162.05          40.52          473
September 2000                     36,793,669.70          28.27          345
                                 ---------------         ------        -----
Totals.................          $130,129,333.25         100.00%       1,187
                                 ===============         ======        =====

                                      S-39

<PAGE>


     The following  table sets forth the  distribution  of the Gross Margins set
forth in the Mortgage Notes relating to the Group 2 Initial Mortgage Loans as of
the Cut-off Date:

                                     Group 2

                                                      Percent by      Number of
                                     Principal         Principal       Mortgage
    Gross Margin                      Balance           Balance         Loans
- -----------------------------     ---------------     ----------      ----------
   3.750 -  3.999%                $    251,284.20          0.19%            2
   4.000 -  4.249%                     183,240.06          0.14             1
   4.250 -  4.499%                     734,213.71          0.56             6
   4.500 -  4.749%                     202,365.55          0.16             2
   4.750 -  4.999%                     857,844.98          0.66            11
   5.000 -  5.249%                   6,800,826.45          5.23            59
   5.250 -  5.499%                   2,411,633.39          1.85            25
   5.500 -  5.749%                   5,594,081.64          4.30            48
   5.750 -  5.999%                   7,378,420.70          5.67            74
   6.000 -  6.249%                   7,852,179.53          6.03            69
   6.250 -  6.499%                  21,241,440.65         16.32           210
   6.500 -  6.749%                   9,531,272.35          7.33            79
   6.750 -  6.999%                  11,234,148.44          8.63            86
   7.000 -  7.249%                  11,091,891.18          8.52            99
   7.250 -  7.499%                  12,838,554.38          9.87           110
   7.500 -  7.749%                   5,202,397.48          4.00            52
   7.750 -  7.999%                   6,349,989.28          4.88            56
   8.000 -  8.249%                   7,183,807.65          5.52            76
   8.250 -  8.499%                   2,433,211.36          1.87            19
   8.500 -  8.749%                   2,811,055.39          2.16            27
   8.750 -  8.999%                   1,829,390.88          1.41            19
   9.000 -  9.249%                   3,101,875.55          2.38            28
   9.250 -  9.499%                     621,809.35          0.48             5
   9.500 -  9.749%                   2,061,115.67          1.58            21
   9.750 -  9.999%                     307,298.36          0.24             2
  10.750 - 10.999%                      23,985.07          0.02             1
                                  ---------------        ------         -----
Totals.........................   $130,129,333.25        100.00%        1,187
                                  ===============        ======         =====

                                      S-40

<PAGE>


     The following  table sets forth the  distribution  of the Maximum  Mortgage
Rates set forth in the Mortgage Notes  relating to the Group 2 Initial  Mortgage
Loans as of the Cut-off Date:

                                     Group 2

                                                      Percent by      Number of
                                     Principal         Principal       Mortgage
Maximum Mortgage Rates                Balance           Balance         Loans
- -----------------------------     ---------------      ----------     ----------
  13.000 - 13.249%                $    239,500.00          0.18%            2
  13.250 - 13.499%                     275,950.00          0.21             2
  13.500 - 13.749%                     799,869.41          0.61             7
  13.750 - 13.999%                     938,924.75          0.72             7
  14.000 - 14.249%                   1,767,460.05          1.36            17
  14.250 - 14.499%                   4,737,286.04          3.64            41
  14.500 - 14.749%                   4,518,726.90          3.47            40
  14.750 - 14.999%                   4,176,179.99          3.21            31
  15.000 - 15.249%                   5,920,618.42          4.55            51
  15.250 - 15.499%                   8,398,710.20          6.45            70
  15.500 - 15.749%                  12,894,964.05          9.91           122
  15.750 - 15.999%                  14,109,118.13         10.84           120
  16.000 - 16.249%                   6,431,982.31          4.94            56
  16.250 - 16.499%                  10,076,347.93          7.74            92
  16.500 - 16.749%                   9,975,913.54          7.67            95
  16.750 - 16.999%                   8,649,367.11          6.65            74
  17.000 - 17.249%                   7,491,572.09          5.76            66
  17.250 - 17.499%                   4,877,515.94          3.75            49
  17.500 - 17.749%                   5,317,065.21          4.09            53
  17.750 - 17.999%                   4,939,372.26          3.80            58
  18.000 - 18.249%                   3,659,430.17          2.81            33
  18.250 - 18.499%                   1,895,053.93          1.46            22
  18.500 - 18.749%                   2,060,202.16          1.58            18
  18.750 - 18.999%                   3,167,285.82          2.43            29
  19.000 - 19.249%                   1,259,235.85          0.97            16
  19.250 - 19.499%                   1,309,845.81          1.01            12
  19.500 - 19.749%                     217,850.11          0.17             3
  21.500 - 21.749%                      23,985.07          0.02             1
                                  ---------------        ------         -----
Totals.........................   $130,129,333.25        100.00%        1,187
                                  ===============        ======         =====

                                      S-41

<PAGE>


     The following table sets forth the  distribution of Minimum  Mortgage Rates
set forth in the Mortgage Notes  relating to the Group 2 Initial  Mortgage Loans
as of the Cut-off Date:

                                     Group 2

                                                      Percent by       Number of
                                     Principal         Principal       Mortgage
Minimum Mortgage Rates                Balance           Balance         Loans
- ------------------------          ---------------     ----------     -----------
   6.000 -  6.249%                $    239,500.00          0.18%            2
   6.250 -  6.499%                     275,950.00          0.21             2
   6.500 -  6.749%                     799,869.41          0.61             7
   6.750 -  6.999%                     938,924.75          0.72             7
   7.000 -  7.249%                   1,767,460.05          1.36            17
   7.250 -  7.499%                   4,691,286.04          3.61            40
   7.500 -  7.749%                   4,349,732.82          3.34            38
   7.750 -  7.999%                   4,053,138.80          3.12            30
   8.000 -  8.249%                   5,427,316.71          4.17            48
   8.250 -  8.499%                   7,733,714.02          5.94            65
   8.500 -  8.749%                  12,314,336.45          9.46           119
   8.750 -  8.999%                  12,994,444.27          9.99           115
   9.000 -  9.249%                   6,560,719.84          5.04            56
   9.250 -  9.499%                  10,367,991.07          7.97            95
   9.500 -  9.749%                  10,268,034.52          7.89            95
   9.750 -  9.999%                   9,158,026.14          7.04            76
  10.000 - 10.249%                   7,217,820.51          5.55            63
  10.250 - 10.499%                   5,296,868.98          4.07            52
  10.500 - 10.749%                   5,543,159.46          4.26            56
  10.750 - 10.999%                   5,319,580.03          4.09            58
  11.000 - 11.249%                   4,208,221.50          3.23            38
  11.250 - 11.499%                   1,895,053.93          1.46            22
  11.500 - 11.749%                   2,135,648.54          1.64            19
  11.750 - 11.999%                   3,516,134.07          2.70            33
  12.000 - 12.249%                   1,177,265.36          0.90            16
  12.250 - 12.499%                   1,309,845.81          1.01            12
  12.500 - 12.749%                     373,810.18          0.29             4
  13.000 - 13.249%                     171,494.92          0.13             1
  14.500 - 14.749%                      23,985.07          0.02             1
                                  ---------------        ------         -----
Totals.........................   $130,129,333.25        100.00%        1,187
                                  ===============        ======         =====

                                      S-42

<PAGE>


     The  following  table  sets forth the  distribution  of the Group 2 Initial
Mortgage Loans by Underwriting Class as of the Cut-off Date:

                                     Group 2

                                                      Percent by      Number of
                                     Principal         Principal       Mortgage
Underwriting Class                    Balance           Balance         Loans
- ----------------------           ----------------     ----------     -----------
AA                               $   7,811,623.07          6.00%          77
ANIV                                21,719,706.23         16.69          162
I                                   43,642,059.01         33.54          386
II                                  14,475,388.40         11.12          150
III                                  9,213,587.80          7.08           82
SE                                   3,851,787.01          2.96           24
IIB                                  9,076,174.92          6.98          104
IV                                  18,157,432.12         13.95          177
V                                    2,181,574.69          1.68           25
                                  ---------------        ------         ----
Totals.........................   $130,129,333.25        100.00%       1,187
                                  ===============        ======        =====

     The following  table sets forth the Number of Months Since  Origination  of
the Group 2 Initial Mortgage Loans:

                                     Group 2

                                                      Percent by       Number of
                                     Principal         Principal       Mortgage
Months Since Origination              Balance           Balance         Loans
- -----------------------------     ---------------     ----------     -----------
            0                     $ 38,526,609.70         29.61%          357
    0.01 -  1                       55,158,852.91         42.39           490
    1.01 -  2                       25,250,789.14         19.40           239
    2.01 - 12                       10,894,718.97          8.37            98
   12.01 - 24                          298,362.53          0.23             3
                                  ---------------        ------         -----
Totals........................    $130,129,333.25        100.00%        1,187
                                  ===============        ======         =====

     The  following  table sets forth the Property  Types of the Group 2 Initial
Mortgage Loans:

                                     Group 2

                                                      Percent by      Number of
                                       Principal       Principal      Mortgage
         Property Types                 Balance         Balance         Loans
         --------------                 -------         -------         -----
Single Family (attached/detached)   $105,262,530.60       80.89%          971
Condominium                            3,764,923.41        2.89            32
Two-to-Four Family                    11,875,780.48        9.13            92
Planned Unit Development               4,148,268.35        3.19            25
Manufactured Homes                     5,077,830.41        3.90            67
                                    ---------------      ------         -----
Totals............................  $130,129,333.25      100.00%        1,187
                                    ===============      ======         =====

                                      S-43

<PAGE>


Conveyance  of Group 2  Subsequent  Mortgage  Loans and the Group 2  Pre-Funding
Account

     Under  the  Pooling  Agreement,  following  the  initial  issuance  of  the
Certificates,  the Depositor  has committed to sell,  and the Trust Fund will be
obligated  to purchase  from the  Depositor,  on or before  December  23,  1998,
subject to the availability thereof,  additional  conventional,  adjustable-rate
residential  Mortgage Loans (the "Group 2 Subsequent  Mortgage Loans",  together
with the Group 1 Subsequent  Mortgage Loans,  the "Subsequent  Mortgage  Loans")
secured by first liens on Single Family  Properties which will be originated and
underwritten or purchased and re-underwritten by the Depositor. In each case the
underwriting  will be performed in accordance with the criteria set forth herein
under  "The  Depositor--Underwriting  Criteria--Group  2".  Group  2  Subsequent
Mortgage  Loans will be  transferred  to the Trust Fund  pursuant to  Subsequent
Transfer  Instruments (the "Group 2 Subsequent Transfer  Instruments",  together
with the Group 1  Subsequent  Transfer  Instruments,  the  "Subsequent  Transfer
Instruments")  between the  Depositor and the Trustee.  In  connection  with the
purchase of Group 2  Subsequent  Mortgage  Loans on such dates of transfer  (the
"Group 2  Subsequent  Transfer  Dates",  together  with the  Group 1  Subsequent
Transfer  Dates,  the  "Subsequent  Transfer  Dates"),  the  Trust  Fund will be
required to pay to the Depositor  from amounts on deposit in the related Group 2
Pre-Funding  Account  a cash  purchase  price of 100% of the  principal  balance
thereof as already  reduced by the principal  portion of any Deferred  Payments.
The Depositor will designate the close of business on the day prior to the Group
2 Subsequent  Transfer Date as the cut-off date (the "Group 2 Subsequent Cut-off
Date",  together  with the Group 1  Subsequent  Cut-off  Date,  the  "Subsequent
Cut-off  Dates") with respect to the related Group 2 Subsequent  Mortgage  Loans
purchased on such date and, as a result,  the Trust Fund will not be required to
pay accrued interest with respect thereto.  Therefore,  the aggregate  principal
balance of Group 2 after the Closing  Date will  increase by an amount  equal to
the  aggregate  principal  balance of the Group 2 Subsequent  Mortgage  Loans so
purchased  and the amounts in the Group 2  Pre-Funding  Accounts  will  decrease
accordingly.

     With  respect  to Group 2,  the  Trustee  will  establish  two  Pre-Funding
Accounts  (the  "Sub-Pool  III   Pre-Funding   Account"  and  the  "Sub-Pool  IV
Pre-Funding Account" collectively,  the "Group 2 Pre-Funding Accounts", together
with the Group 1 Pre-Funding Accounts, the "Pre-Funding Accounts") into which it
will deposit upon receipt from the Depositor,  $32,187,568.00  into the Sub-Pool
III  Pre-Funding  Account (the "Original  Sub-Pool III  Pre-Funded  Amount") and
$51,896,296.70  into the Sub-Pool IV Pre-Funding Account (the "Original Sub-Pool
IV  Pre-Funded  Amount",  together  with the Original  Sub-Pool  III  Pre-Funded
Amount, the "Original Group 2 Pre-Funded Amount") to be used to purchase Group 2
Subsequent  Mortgage  Loans.  The  Original  Group 2  Pre-Funded  Amount will be
reduced during the Funding Period by the amount thereof used to purchase Group 2
Subsequent  Mortgage Loans in accordance with the Pooling Agreement (on any date
of  determination,  the Original  Group 2 Pre-Funded  Amount as so reduced,  the
"Group 2 Pre-Funded  Amount") together with the Group 1 Pre-Funded  Amount,  the
"Pre-Funded Amounts"). During the period (the "Group 2 Funding Period", together
with the Group 1 Funding  Period,  the "Funding  Periods") from the Closing Date
until the  earlier of (i) the date on which the amount on deposit in the Group 2
Pre-Funding  Account is zero and (ii) December 23, 1998,  the Group 2 Pre-Funded
Amount will be maintained in the Group 2 Pre-Funding Account.

     Any conveyance of Group 2 Subsequent Mortgage Loans on a Group 2 Subsequent
Transfer Date is subject to certain  conditions  including,  but not limited to:
(a) each such  Subsequent  Mortgage  Loan must satisfy the  representations  and
warranties  specified  in the Group 2  Subsequent  Transfer  Instrument  and the
Pooling  Agreement;  (b) the Depositor will not select such Subsequent  Mortgage
Loans  in a  manner  that  it  believes  is  adverse  to  the  interests  of the
Certificateholders;  (c) the Depositor will deliver certain  opinions of counsel
with  respect to the  validity of the  conveyance  of such  Subsequent  Mortgage
Loans; (d) as of the respective  Subsequent  Cut-off Date the Group 2 Subsequent
Mortgage Loans will satisfy the following criteria:  (i) such Group 2 Subsequent
Mortgage  Loan may not be 30 or more  days  contractually  delinquent  as of the
related Group 2 Subsequent  Cut-off Date;  (ii) the original term to maturity of
such Group 2 Subsequent  Mortgage Loan will not be less than 180 months and will
not exceed 360 months;  (iii) such Subsequent  Mortgage Loan may not provide for
negative  amortization;  (iv) such  Subsequent  Mortgage  Loan will have a Gross
Margin  not  less  than  3.75%;  (v)  such  Subsequent  Mortgage  Loan  will  be
underwritten   in   accordance   with  the   criteria   set  forth   under  "The
Depositor--Underwriting Criteria--Group 2" herein; (vi) such Subsequent Mortgage
Loan will have been serviced by the Servicer  since  origination  or purchase by
the Depositor; (vii) such Subsequent Mortgage Loan will not have a Loan-to-Value
Ratio greater than 90%; (viii) such Subsequent Mortgage Loan will have a Maximum
Mortgage Rate not less than 12%; and (ix) such  Subsequent  Mortgage  Loans will
have (A) as of the end of the Group 2 Funding Period,  a weighted average number
of  months  since  origination  of not  over 4  months  and (B) not  over 20% by
aggregate  principal balance with a first payment date no later than February 1,
1999.  In addition,  following  the purchase of any Group 2 Subsequent  Mortgage
Loan by the Trust Fund, the Sub-Pool III Mortgage  Loans  (including the Group 2
Subsequent Mortgage Loans) as of the end of the Group 2 Funding Period will: (i)
have a weighted  average  Gross Margin of at least 5.50% and a weighted  average
coupon of at least 9.75%;  (ii) have a weighted average remaining term to stated
maturity of not more than 359 months and not less than 300 months;  (iii) have a
weighted average Loan-to-Value Ratio of not more than 84%; (iv) have no Sub-Pool
III Mortgage Loan with a principal  balance in excess of $227,150;  (v) not have
in excess of 10% by aggregate  principal  balance of Sub-Pool III Mortgage Loans
secured  by  non-owner   occupied   Mortgaged   Properties;   (vi)  not  have  a
concentration of Mortgaged

                                      S-44

<PAGE>


Properties in a single zip code in excess of 5% by aggregate  principal  balance
of Sub-Pool III  Mortgage  Loans;  (vii) not be secured by Mortgaged  Properties
that are  condominiums;  (viii)  have 100% by  aggregate  principal  balance  of
Sub-Pool  III  Mortgage  Loans  secured by fee simple  interests  in attached or
detached  Single  Family   Properties;   (ix)  not  be  secured  by  Multifamily
Properties;  (x) not be secured by Mixed Use Properties;  (xi) not be secured by
Commercial Properties; (xii) not be secured by Manufactured Homes; and (xiii) be
secured by first priority lien on the related Mortgaged  Property.  In addition,
following  the  purchase of any Group 2  Subsequent  Mortgage  Loan by the Trust
Fund, the Sub-Pool IV Mortgage Loans (including the Group 2 Subsequent  Mortgage
Loans) as of the end of the Group 2 Funding  Period  will:  (i) have a  weighted
average Gross Margin of at least 5.50% and a weighted average coupon of at least
9.75%;  (ii) have a weighted  average  remaining term to stated  maturity of not
more than 359 months and not less than 300 months; (iii) have a weighted average
Loan-to-Value Ratio of not more than 84%; (iv) have no Sub-Pool IV Mortgage Loan
with a principal balance in excess of $950,000; (v) not have in excess of 10% by
aggregate  principal  balance of Sub-Pool IV Mortgage Loans secured by non-owner
occupied  Mortgaged  Properties;  (vi) not  have a  concentration  of  Mortgaged
Properties in a single zip code in excess of 5% by aggregate  principal  balance
of  Sub-Pool  IV  Mortgage  Loans;  (vii) not have in excess of 5% by  aggregate
principal balance of Sub-Pool IV Mortgage Loans secured by Mortgaged  Properties
that are condominiums;  (viii) have at least 70% by aggregate  principal balance
of Sub-Pool IV Mortgage  Loans  secured by fee simple  interests  in attached or
detached   Single   Family   Properties   (including   units  in  planned   unit
developments); (ix) not be secured by Multifamily Properties; (x) not be secured
by Mixed Use Properties;  (xi) not be secured by Commercial Properties and (xii)
not have in excess of 8% by  aggregate  principal  balance  of the  Sub-Pool  IV
Mortgage  Loans secured by  Manufactured  Homes.  In the sole  discretion of the
Certificate  Insurer,  Group 2 Subsequent  Mortgage  Loans with  characteristics
varying  from those set forth in this  paragraph  may be  purchased by the Trust
Fund; provided,  however,  that the addition of such Group 2 Mortgage Loans will
not materially affect the aggregate characteristics of Group 2.

                   CERTAIN YIELD AND PREPAYMENT CONSIDERATIONS

Delay in Distributions

     The  effective  yield to the Class A  Certificateholders  will be  slightly
lower than the yield otherwise produced by the related Class A Pass-Through Rate
because the  distribution  of such  interest will not be made until the 25th day
(or, if such day is not a Business Day, on the first Business Day thereafter) of
the month  following the month in which  interest  accrues on the Mortgage Loans
(without any additional  distribution of interest or earnings thereon in respect
of such delay). A "Business Day" is any day other than Saturday or Sunday,  or a
day on which  banking  institutions  in the States of New York,  Illinois or New
Jersey are authorized or obligated by law or executive  order to be closed.  See
"Description of the Certificates" herein.

Prepayment Considerations and Risks

     A  substantial  majority  of  the  Mortgage  Loans  may be  prepaid  by the
Mortgagors  at any time  without a  prepayment  penalty.  Upon  prepayment  of a
Deferred  Payment  Loan,  the  Deferred  Payments  may be due and  payable.  Any
prepayment  charges and  Deferred  Payments  collected  shall be retained by the
Servicer and paid to the Depositor.

     Interest  shortfalls  on the Mortgage  Loans due to  principal  prepayments
("Principal  Prepayments") and curtailments  ("Curtailments") will be covered to
the extent  described  herein and in the Prospectus by payments of  Compensating
Interest by the Servicer and any  shortfalls  not covered by such  payments that
would  otherwise  be  borne  by the  Class A  Certificates  will be  covered  by
distributions  of Excess  Spread from the related  Group,  Net Excess Spread and
Excess  Principal from the other Group (prior to the related  Cross-Over  Date),
and  payments  pursuant  to the  Certificate  Insurance  Policy,  subject to the
limitations  described  herein.  Because in the absence of such  shortfalls  the
Excess Spread will, prior to the related  Cross-Over Date, be used to accelerate
payments  of  principal  on the  related  Class A  Certificates,  and in certain
circumstances,  the  Class A  Certificates  with  respect  to the  other  Group,
application  of Excess  Spread  to cover any  interest  shortfalls  will  reduce
accelerated payments of principal to the Class A Certificates.

     To the  extent  that the  Original  Pre-Funded  Amount  with  respect  to a
Sub-Pool  has not been fully  applied  to the  purchase  of  related  Subsequent
Mortgage Loans by the Trust Fund by the end of the related Funding  Period,  the
Holders of the related Class A Certificates will receive, pro rata, a prepayment
of principal in an amount equal to (a) the lesser of (i) the  Pre-Funded  Amount
remaining  in the  related  Pre-Funding  Account  on the first  Remittance  Date
following the termination of the Funding Period and (ii) the related outstanding
Class A Principal Balance. Although no assurance can be given, it is anticipated
by the Depositor that the principal amount of Subsequent  Mortgage Loans sold to
the Trust Fund will require the application of substantially all of the Original
Pre-Funded  Amounts  and that there  should be no material  amount of  principal
prepaid to the related Class A  Certificateholders  from the related Pre-Funding
Account.  However,  it is unlikely  that the  Depositor  will be able to deliver
Subsequent  Mortgage Loans with an aggregate  principal balance identical to the
related Original Pre-Funded Amounts, with the result that some prepayment of the
related  Class A  Certificates  will occur on the December  28, 1998  Remittance
Date.

                                      S-45

<PAGE>


     In addition,  the yield to maturity of the Class A Certificates will depend
on whether, to what extent, and the timing with respect to which, Excess Spread,
Available  Transfer  Cashflow  and Net Excess  Principal  is used to  accelerate
payments  of  principal  on  such  Class A  Certificates.  With  respect  to any
Sub-Pool,  on any  Remittance  Date on which  the  Overcollateralization  Amount
equals the  Required  Overcollateralization  Amount,  Excess  Spread,  Available
Transfer  Cashflow and Net Excess  Principal  will not be applied to  accelerate
payments of principal  on such Class A  Certificates.  In addition,  on any such
date,  distributions in respect of principal to the related Class A Certificates
may   only   equal   that   amount    necessary   to   maintain   the   Required
Overcollateralization  Amount with  respect to a Sub-Pool,  which  amount may be
zero, therefore reducing the rate of principal payments allocated to the related
Class A Certificates.

     Greater than  anticipated  prepayments of principal will increase the yield
on Class A  Certificates  purchased  at a price  less  than  par.  Greater  than
anticipated  prepayments  of  principal  will  decrease  the  yield  on  Class A
Certificates  purchased at a price greater than par. The effect on an investor's
yield due to principal  prepayments  on the Mortgage  Loans  occurring at a rate
that is faster (or  slower)  than the rate  anticipated  by the  investor in the
period  immediately  following the issuance of the Class A Certificates will not
be entirely  offset by a subsequent  like reduction (or increase) in the rate of
principal  payments.  The weighted average life of the Class A Certificates will
also be affected by the amount and timing of  delinquencies  and defaults on the
Mortgage  Loans and the  recoveries,  if any, on  defaulted  Mortgage  Loans and
foreclosed properties.

     The rate of principal  payments on the Class A Certificates,  the aggregate
amount of distributions on the Class A Certificates and the yield to maturity of
the  Class A  Certificates  is  directly  related  to the  rate of  payments  of
principal on the  Mortgage  Loans in the related  Sub-Pool,  which may be in the
form of scheduled and unscheduled  payments.  In particular,  a reduction in the
rate of principal  payments  will occur when  interest only vouchers are used to
defer principal  payments and interest only payments are made under the Periodic
Payment  Loans.  In general,  when the level of  prevailing  interest  rates for
similar  loans  significantly  declines,  the rate of  prepayment  is  likely to
increase,  although  the  prepayment  rate is  influenced  by a number  of other
factors,  including general economic conditions and homeowner mobility. The rate
of principal  payments  will in turn be affected by the  amortization  schedules
(which will change periodically to accommodate adjustments to the Mortgage Rates
on  Group 2  Mortgage  Loans)  and by the  rate  of  Principal  Prepayments  and
Curtailments  on the  related  Mortgage  Loans  (including,  for  this  purpose,
prepayments resulting from (i) refinancings,  (ii) liquidations due to defaults,
casualties  and  condemnations  and (iii)  repurchases  by the  Depositor or the
Servicer). The rate of default on second mortgage loans may be greater than that
of mortgage loans secured by first liens on comparable properties.  Prepayments,
liquidations and purchases of the Mortgage Loans will result in distributions to
related Class A Certificateholders of amounts of principal which would otherwise
be  distributed  over the remaining  terms of the related  Mortgage  Loans.  The
Mortgage Loans may be prepaid by the Mortgagors at any time without a prepayment
penalty  and the  Mortgagor  is  required  to pay  interest  only to the date of
prepayment,  except with respect to the Deferred Payment Loans which may require
the Mortgagor to pay, in addition, the Deferred Payments.

Optional Purchase of Defaulted Mortgage Loans

     Although the Servicer has no obligation to do so, the Servicer may purchase
from the Trust Fund a Mortgage  Loan which is  delinquent  in payment 90 days or
more.  The purchase  price for such  Mortgage  Loan will be equal to 100% of the
Principal Balance thereof plus accrued and unpaid interest thereon.

     In addition,  the Servicer may, at its option,  with written  notice to the
Certificateholders  and the  Trustee,  purchase  from the Trust  Fund all of the
outstanding  Mortgage  Loans  and REO  Properties,  and thus  effect  the  early
retirement of the related Class A Certificates,  on any Remittance Date on which
the outstanding  aggregate  principal balance of the Mortgage Loans is less than
or  equal  to 5% of the  sum of the  Original  Pool  Principal  Balance  and the
Original Pre-Funded Amounts.  See "Pooling  Agreement--Termination;  Purchase of
Mortgage Loans" herein and "Description of the Certificates--Termination" in the
Prospectus.

     Class 1A Certificates

     Prepayment Considerations

     The Class 1A-1  Pass-Through Rate for each Remittance Date will be equal to
the lesser of (i)  One-Month  LIBOR plus 0.31% per annum,  and (ii) the weighted
average of the Mortgage Rates of the Group 1 Mortgage Loans minus,  with respect
to Group 1, the sum of (a) the  Servicing  Fee  Rate,  (b) the rate at which the
monthly  premium  payable to the  Certificate  Insurer is calculated and (c) the
rate at which the Annual Trustee  Expense  Amount is calculated.  The Class 1A-2
Pass-Through  Rate for each  Remittance  Date will be equal to the lesser of (i)
One-Month  LIBOR  plus  0.32%  per annum and (ii) the  weighted  average  of the
Mortgage Rates of the Group 1 Mortgage Loans minus, with respect to Group 1, (a)
the Servicing Fee Rate, (b) the rate at which the monthly premium payable to the
Certificate  Insurer is calculated  and (c) the rate at which the Annual Trustee
Expense  Amount is  calculated.  However,  on any  Remittance  Date on which the
Servicer  does not exercise  its option to purchase  the Mortgage  Loans and REO
Properties as described under "Pooling  Agreement--Termination;  Purchase of the
Mortgage Loans" herein, the rate

                                      S-46

<PAGE>


provided  in each clause (i) of the Class 1A-1  Pass-Through  Rate and the Class
1A-2  Pass-Through  Rate will be One-Month  LIBOR plus 0.71% per annum for Class
1A-1 and One-Month  LIBOR plus 0.72% per annum for Class 1A-2.  Disproportionate
principal   payments   (whether   resulting   from   Principal   Prepayments  or
Curtailments)  on Group 1 Mortgage  Loans having  Mortgage Rates higher or lower
than the related,  then current,  Class 1A Pass-Through Rate may also affect the
yield on the related Class 1A  Certificates.  The yield to maturity of the Class
1A Certificates  may be lower than that otherwise  produced if  disproportionate
principal  payments  (including  Principal  Prepayments)  are  made  on  Group 1
Mortgage  Loans  having   Mortgage  Rates  that  exceed  the  related  Class  1A
Pass-Through Rate.

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

     The Class 1A  Pass-Through  Rates are based upon,  among  other  factors as
described  above, the value of an index  ("One-Month  LIBOR") which is different
from the fixed rates  applicable  to the Group 1 Mortgage  Loans,  as  described
under "The Mortgage  Pool-Group 1" herein. See "Description of the Certificates-
Calculation of One-Month  LIBOR"  herein.  Each Mortgage Loan bears a fixed rate
whereas the Class 1A  Pass-Through  Rates with respect to Class 1A  Certificates
adjust monthly and may be based upon One-Month LIBOR. Because the Mortgage Rates
on the Group 1 Mortgage Loans are fixed,  such rates will not change in response
to changes in market  interest rates.  Accordingly,  if mortgage market interest
rates or market yields for securities  similar to the Class 1A Certificates were
to rise,  the market  value of the Class 1A  Certificates  may  decline in cases
where the Class 1A  Pass-Through  Rate did not increase  accordingly.  One-Month
LIBOR may respond to economic and market factors, while the Mortgage Rate on the
Group 1 Mortgage Loans will be fixed. One-Month LIBOR may increase to a level at
which the amount of  interest  collected  on all of the Group 1  Mortgage  Loans
during the related  Accrual  Period may be  insufficient  to pay interest on the
Class  1A  Certificates  at the  Class 1A  Pass-Through  Rate  calculated  using
One-Month LIBOR. The Class 1A Certificates do not contain any "carry-forward" or
"catch-up" feature if the amount of interest paid is so limited.

     Prepayment Model

     Prepayments  on  mortgage  loans  are  commonly   measured  relative  to  a
prepayment standard or model. The model used in this Prospectus  Supplement with
respect to Group 1 is based on a constant annual rate of prepayment  relative to
the then  outstanding  principal  balance of the related  Mortgage Loans applied
monthly  during the period  indicated of the life of the Group 1 Mortgage  Loan.
The prepayment  model does not purport to be either a historical  description of
the  prepayment  experience of any pool of mortgage loans or a prediction of the
anticipated  rate of  prepayment  of any pool of mortgage  loans,  including the
Group 1 Mortgage Loans. The Depositor does not make any representation about the
appropriateness of any prepayment model.

     The  percentages  and weighted  average lives in the following  tables were
determined   assuming  that  (i)  scheduled   interest  and  principal  payments
(including  balloon  payments)  on the Group 1 Mortgage  Loans are received in a
timely manner and  prepayments of Group 1 Mortgage Loans in full are made at the
indicated  scenario level (each, a "Prepayment  Model") set forth in the tables;
(ii) the Servicer exercises its right of optional termination described above on
the earliest  permissible date; (iii)  distributions are made on the 25th day of
each calendar month  regardless of the day on which the Remittance Date actually
occurs, commencing in October 1998; (iv) the Sub-Pool I Mortgage Loans have been
aggregated  into 5  hypothetical  Initial  Mortgage  Loans  and 10  hypothetical
Subsequent  Mortgage  Loans  with the  characteristics  set  forth in the  first
following  table;  the Sub-Pool II Mortgage  Loans have been  aggregated  into 6
hypothetical  Initial  Mortgage Loans and 12  hypothetical  Subsequent  Mortgage
Loans,  3  of  which  are   hypothetical   Temporary   Buydown  Loans  with  the
characteristics  set  forth  in the  second  following  table  and  the  Group 1
Subsequent  Mortgage  Loans are  purchased by December 23, 1998  resulting in no
mandatory  prepayment of the Class 1A  Certificates on December 28, 1998; (v) no
losses  on the  Group  1  Mortgage  Loans  have  occurred;  (vi)  the sum of the
Servicing  Fee and fees  payable  out of the Trust Fund to the  Trustee  and the
Certificate Insurer,  respectively,  equals approximately 0.78% per annum of the
scheduled  principal  balance of the Group 1 Mortgage Loans for each  Remittance
Date;  (vii) no interest  shortfalls will arise in connection with prepayment in
full of the Group 1 Mortgage Loans;  (viii) the initial Class 1A-1  Pass-Through
Rate is equal to 5.89203% per annum and the initial Class 1A-2 Pass-Through Rate
is equal to 5.90203%  per annum,  the initial  Class 1A-1  Principal  Balance is
equal to $51,000,000,  and the initial Class 1A-2 Principal  Balance is equal to
$188,000,000,  (ix) the Class A Principal Remittance Amount with respect to each
of the Class 1A  Certificates  on each  Remittance  Date occurring  prior to the
Step-Down Date is equal to principal received from the related Sub-Pool plus the
related  Unrecovered  Class A  Portion  for  such  Remittance  Date  and on each
Remittance Date occurring on or after the Step-Down Date is equal to that amount
required to reach or maintain the Required  Overcollateralization Amount; (x) on
each Remittance Date prior to the Cross-Over Date, the Excess Spread for Group 1
is  applied  in  an  amount   required  to  reach  or  maintain   the   Required
Overcollateralization  Amount  for  the  related  Sub-Pool  and  to  reduce  the
principal  balance of the related Class 1A  Certificates  to the extent that the
amount of such  current  application  plus  such  amounts  applied  on all prior
Remittance  Dates  does  not  exceed  $28,728,282.83  for  Group  1;  (xi)  each
Remittance Date is deemed to occur before the Cross-Over  Date;  (xii) the Class
1A Certificates  are purchased on September 24, 1998;  (xiii) no Available Funds
Shortfall with respect to Group 1 exists and Available Transfer Cashflow and Net
Excess    Principal   is   applied   to   reach   or   maintain   the   Required
Overcollateralization Amount

                                      S-47

<PAGE>


as   described   in   the   Pooling   Agreement;    and   (xiv)   the   Required
Overcollateralization  Amount  for each of  Sub-Pool  I and  Sub-Pool  II is the
Overcollateralization  Amount required by the Certificate Insurer at any time as
set forth in the Insurance  Agreement with respect to Sub-Pool I and Sub-Pool II
among the Depositor,  the Servicer, the Certificate Insurer and the Trustee. The
first and second  following tables assume that there are no delinquencies on the
Group 1  Mortgage  Loans and that the  related  Interest  Coverage  Account  has
sufficient  funds on deposit to cover  shortfalls  in  interest  of the Class 1A
Certificates during the Funding Period attributable to the pre-funding  feature.
The "Step-Down Date" will be the Remittance Date following the later to occur of
(i) the  thirtieth  Remittance  Date  and  (ii)  the  date  on  which  the  then
outstanding Group 1 Principal Balance is equal to 50% of the sum of the Original
Group 1 Pre-Funded Amount and the Original Group 1 Principal Balance.

                                     Group 1

                     Sub-Pool I Hypothetical Mortgage Loans

<TABLE>
<CAPTION>
                                                                                                      Remaining
                                                                           Original     Remaining     Months to
                                                                         Amortization  Amortization    Balloon
                                                            Mortgage         Term         Term         Payment
          Principal Balance                              Interest Rate    (In-Months)  (In-Months)   (In Months)
          -----------------                              -------------    -----------  -----------   -----------
<S>                                                         <C>                <C>         <C>           <C>
Sub-Pool I Initial Mortgage Loans:
$  7,004,900.13.................................            10.534%            360         359           179
$  1,098,873.37.................................            10.084%            114         113           N/A
$  3,798,199.10.................................             9.834%            177         176           N/A
$  4,174,519.81.................................            10.132%            236         236           N/A
$ 14,928,621.45.................................            10.569%            353         352           N/A
                                                                                         
Subsequent Sub-Pool I Mortgage Loans (first subsequent 
transfer balance as of October 27, 1998):
$  2,316,888.21.................................            10.534%            360         360           180
$    363,455.11.................................            10.084%            114         114           N/A
$  1,256,263.84.................................             9.834%            177         177           N/A
$  1,380,732.85.................................            10.132%            236         236           N/A
$  4,937,678.82.................................            10.569%            353         353           N/A
                                                                                         
Subsequent Sub-Pool I Mortgage Loans (second subsequent 
transfer balance as of November 27, 1998):
$  2,316,888.21.................................            10.534%            360         360           180
$    363,455.11.................................            10.084%            114         114           N/A
$  1,256,263.84.................................             9.834%            177         177           N/A
$  1,380,732.85.................................            10.132%            236         236           N/A
$  4,937,678.82.................................            10.569%            353         353           N/A
</TABLE>

                                      S-48

<PAGE>


                     Sub-Pool II Hypothetical Mortgage Loans

<TABLE>
<CAPTION>
                                                                                                       Remaining
                                                                           Original    Remaining       Months to
                                                           Mortgage      Amortization Amortization     Balloon
                                                           Interest          Term         Term         Payment
          Principal Balance                                  Rate         (In Months)  (In Months)   (In-Months)
          -----------------                                --------      ------------ ------------   -----------
<S>                                                         <C>                <C>         <C>           <C>
Sub-Pool II Initial Mortgage Loans:
$  4,864,089.03..................................           10.387%            112         111           N/A
$ 25,989,763.27..................................           10.955%            179         178           N/A
$ 20,874,333.59..................................           10.340%            239         238           N/A
$ 32,411,562.57..................................           10.248%            352         351           N/A
$ 30,160,005.02..................................           10.530%            360         359           179
$    920,500.00..................................            9.459%(1)         360         360           N/A

Subsequent Sub-Pool II Mortgage Loans (first subsequent 
transfer balance as of October 27, 1998):
$  1,576,302.83..................................           10.387%            112         112           N/A
$  8,422,489.20..................................           10.955%            179         179           N/A
$  6,764,734.54..................................           10.340%            239         239           N/A
$ 10,503,598.39..................................           10.248%            352         352           N/A
$  9,773,937.30..................................           10.530%            360         360           180
$    298,305.96..................................            9.459%(1)         360         360           N/A

Subsequent Sub-Pool II Mortgage Loans (second subsequent
transfer balance as of November 27, 1998):
$  1,576,302.83..................................           10.387%            112         112           N/A
$  8,422,489.20..................................           10.955%            179         179           N/A
$  6,764,734.54..................................           10.340%            239         239           N/A
$ 10,503,598.39..................................           10.248%            352         352           N/A
$  9,773,937.30..................................           10.530%            360         360           180
$    298,305.96..................................            9.459%(1)         360         360           N/A
</TABLE>

- ----------

(1)  Temporary Buydown Loan which has a mortgage rate that increases 1% in month
     twelve and an additional 1% in month twenty-four.

     Since the following tables were prepared on the basis of the assumptions in
the preceding paragraphs, there are discrepancies between the characteristics of
the actual Group 1 Mortgage Loans and the  characteristics of the mortgage loans
assumed in preparing such tables.  Any such  discrepancy may have an effect upon
the percentages of the Principal Balance  outstanding of each Class of the Class
1A Certificates  and the weighted  average life of the Class 1A Certificates set
forth in the tables.  In addition,  since the actual Group 1 Mortgage  Loans and
the Trust Fund have characteristics which differ from those assumed in preparing
the tables set forth  below,  the  distributions  of  principal  on the Class 1A
Certificates may be made earlier or later than as indicated in the tables.

     It is not likely that the Group 1 Mortgage Loans will prepay to maturity at
any of the Prepayment  Models  specified in the tables below or that all Group 1
Mortgage Loans will prepay at the same rate. In addition,  the diverse remaining
terms  to  maturity  of the  Group 1  Mortgage  Loans  (which  include  recently
originated Group 1 Mortgage Loans) could produce slower or faster  distributions
of principal than are indicated in the following  tables at the Prepayment Model
specified even if the weighted average of the remaining terms to maturity of the
Group 1 Mortgage Loans equals those assumed.

     Investors  are urged to make  their  investment  decisions  on a basis that
includes their determination as to anticipated  prepayment rates under a variety
of the assumptions discussed herein.

                                      S-49

<PAGE>


     The model used in this  Prospectus  Supplement with respect to the Class 1A
Certificates is the prepayment  assumption (the "Prepayment  Assumption")  which
represents  the  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.  With respect to the Class 1A  Certificates,  a 100% Prepayment
Assumption  assumes  a  constant  prepayment  rate of 2% per  annum  of the then
outstanding  principal  balance of such Mortgage Loans in the first month of the
life of the  Mortgage  Loans  and an  additional  1.2% per  annum in each  month
thereafter until the twenty-first month. Beginning in the twenty-first month and
in  each  month  thereafter  during  the  life  of the  Mortgage  Loans,  a 100%
Prepayment  Assumption  assumes a constant  prepayment rate of 26% per annum. As
used in the table  entitled  "Prepayment  Scenarios",  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.  In comparison,
the  model  used  in this  Prospectus  Supplement  with  respect  to  Group 2 (a
"Prepayment  Model") is based on a Constant  Prepayment  Rate more fully defined
herein under the caption "Certain Yield and Prepayment  Considerations--Class 2A
Certificates--Prepayment   Model".   A  "Constant   Prepayment  Rate"  or  "CPR"
represents a constant  annual rate of payment  relative to the then  outstanding
principal  balance of the related  Mortgage  Loans  applied  monthly  during the
indicated portion of the life of the Group 2 Mortgage Loan.

                              PREPAYMENT SCENARIOS

                  Scenario 1   Scenario 2   Scenario 3   Scenario 4   Scenario 5
                  ----------   ----------   ----------   ----------   ----------
Group 1(1)            0%           50%         100%         150%         200%
Group 2(2)           10%           20%          28%          35%          45%

- ----------
(1)  As a percentage of the Prepayment Assumption.

(2)  As a conditional prepayment rate (CPR).

     Based on the  foregoing  assumptions,  the  following  tables  indicate the
projected weighted average life of each Class of the Class 1A Certificates.

                                      S-50

<PAGE>


         Percentage of the Original Principal Balance of the Class 1A-1
                   Certificates Outstanding at the Respective
                        Prepayment Models Set Forth Below

<TABLE>
<CAPTION>
        Remittance Date                 Scenario 1     Scenario 2    Scenario 3    Scenario 4    Scenario 5
        ---------------                 ----------     ----------    ----------    ----------    ----------
<S>                                        <C>            <C>           <C>           <C>           <C> 
Initial Percentage ...............           100           100           100           100           100
September 25, 1999 ...............            96            91            87            82            78
September 25, 2000 ...............            93            78            64            51            39
September 25, 2001 ...............            92            66            45            30            19
September 25, 2002 ...............            90            56            33            18             9
September 25, 2003 ...............            88            47            24            11             0
September 25, 2004 ...............            86            40            17             7             0
September 25, 2005 ...............            84            34            13             0             0
September 25, 2006 ...............            82            29             9             0             0
September 25, 2007 ...............            79            24             7             0             0
September 25, 2008 ...............            76            20             0             0             0
September 25, 2009 ...............            73            17             0             0             0
September 25, 2010 ...............            70            14             0             0             0
September 25, 2011 ...............            67            12             0             0             0
September 25, 2012 ...............            63            10             0             0             0
September 25, 2013 ...............            49             0             0             0             0
September 25, 2014 ...............            40             0             0             0             0
September 25, 2015 ...............            38             0             0             0             0
September 25, 2016 ...............            36             0             0             0             0
September 25, 2017 ...............            33             0             0             0             0
September 25, 2018 ...............            30             0             0             0             0
September 25, 2019 ...............            28             0             0             0             0
September 25, 2020 ...............            26             0             0             0             0
September 25, 2021 ...............            24             0             0             0             0
September 25, 2022 ...............            21             0             0             0             0
September 25, 2023 ...............            19             0             0             0             0
September 25, 2024 ...............            15             0             0             0             0
September 25, 2025 ...............             0             0             0             0             0
Weighted Average Life (1)(2) years         15.59          5.95          3.53          2.55          2.01
Weighted Average Life (1)(3) years         15.77          6.20          3.67          2.62          2.06
</TABLE>

- ----------
(1)  The weighted  average life of a Class 1A-1 Certificate is determined by (i)
     multiplying the amount of cash  distributions in reduction of the principal
     balance  of such  Certificate  by the  number  of  years  from  the date of
     issuance of such Class 1A-1 Certificate to the stated Remittance Date, (ii)
     adding the results,  and (iii)  dividing  the sum by the initial  principal
     balance of such Class 1A-1 Certificate.

(2)  Assumes  Servicer  exercises  its  right  of  optional  termination  at the
     earliest permissible date.

(3)  Assumes  that the  Class  1A-1  Certificates  remain  outstanding  to their
     maturity date.

                                      S-51

<PAGE>


         Percentage of the Original Principal Balance of the Class 1A-2
                   Certificates Outstanding at the Respective
                        Prepayment Models Set Forth Below

<TABLE>
<CAPTION>
         Remittance Date                  Scenario 1     Scenario 2     Scenario 3    Scenario 4    Scenario 5
         ---------------                  ----------     ----------     ----------    ----------    ----------
<S>                                        <C>             <C>            <C>           <C>           <C> 
Initial Percentage ...............           100%           100%           100           100           100
September 25, 1999 ...............            95             91             86            82            78
September 25, 2000 ...............            92             77             63            50            38
September 25, 2001 ...............            90             65             44            30            18
September 25, 2002 ...............            88             54             32            18             9
September 25, 2003 ...............            85             45             23            11             0
September 25, 2004 ...............            83             38             17             6             0
September 25, 2005 ...............            80             32             12             0             0
September 25, 2006 ...............            77             27              8             0             0
September 25, 2007 ...............            73             22              6             0             0
September 25, 2008 ...............            70             19              0             0             0
September 25, 2009 ...............            66             15              0             0             0
September 25, 2010 ...............            62             13              0             0             0
September 25, 2011 ...............            58             10              0             0             0
September 25, 2012 ...............            53              8              0             0             0
September 25, 2013 ...............            35              0              0             0             0
September 25, 2014 ...............            26              0              0             0             0
September 25, 2015 ...............            24              0              0             0             0
September 25, 2016 ...............            21              0              0             0             0
September 25, 2017 ...............            19              0              0             0             0
September 25, 2018 ...............            16              0              0             0             0
September 25, 2019 ...............            15              0              0             0             0
September 25, 2020 ...............            14              0              0             0             0
September 25, 2021 ...............            12              0              0             0             0
September 25, 2022 ...............            11              0              0             0             0
September 25, 2023 ...............             9              0              0             0             0
September 25, 2024 ...............             7              0              0             0             0
September 25, 2025 ...............             0              0              0             0             0
Weighted Average Life (1)(2) years         13.41           5.74           3.47          2.52          1.99
Weighted Average Life (1)(3) years         13.47           5.87           3.58          2.58          2.03
</TABLE>

- ----------
(1)  The weighted  average life of a Class 1A-2 Certificate is determined by (i)
     multiplying the amount of cash  distributions in reduction of the principal
     balance  of such  Certificate  by the  number  of  years  from  the date of
     issuance of such Class 1A-2 Certificate to the stated Remittance Date, (ii)
     adding the results,  and (iii)  dividing  the sum by the initial  principal
     balance of such Class 1A-2 Certificate.

(2)  Assumes  Servicer  exercises  its  right  of  optional  termination  at the
     earliest permissible date.

(3)  Assumes  that the  Class  1A-2  Certificates  remain  outstanding  to their
     maturity.

                                      S-52

<PAGE>


     As with fixed-rate obligations generally,  the rate of prepayment on a pool
of mortgage loans is affected by prevailing market rates for mortgage loans of a
comparable  term and risk  level.  When the  market  interest  rate is below the
mortgage coupon,  mortgagors may have an increased  incentive to refinance their
mortgage  loans.  Depending on prevailing  market rates,  the future outlook for
market rates and economic  conditions  generally,  some  mortgagors  may sell or
refinance mortgaged properties in order to realize their equity in the mortgaged
properties, to meet cash flow needs or to make other investments.  The Depositor
makes no  representation  as to the  particular  factors  that will  affect  the
prepayment of the Group 1 Mortgage Loans, as to the relative  importance of such
factors,  as to the percentage of the principal  balance of the Group 1 Mortgage
Loans that will be paid as of any date or as to the overall  rate of  prepayment
on the Group 1 Mortgage Loans.

     Class 2A Certificates

     Prepayment Considerations

     The Class 2A-1  Pass-Through Rate for each Remittance Date will be equal to
the least of (i) One-Month LIBOR plus 0.25% per annum, (ii) the weighted average
of the Mortgage Rates of the Group 2 Mortgage Loans minus, with respect to Group
2, the sum of (a) the  Servicing  Fee Rate,  (b) the rate at which  the  monthly
premium  payable to the  Certificate  Insurer is calculated  and (c) the rate at
which the Annual  Trustee  Expense  Amount is calculated  and (iii) the weighted
average of the Maximum Mortgage Rates of the Group 2 Mortgage Loans minus,  with
respect to Group 2, the sum of (a) the Servicing Fee Rate, (b) the rate at which
the monthly premium payable to the Certificate Insurer is calculated and (c) the
rate at which the Annual Trustee Expense Amount is calculated; provided, that on
any  Remittance  Date on which the  Servicer  does not  exercise  its  option to
purchase the Mortgage  Loans and REO  Properties  as  described  under  "Pooling
Agreement-Termination; Purchase of the Mortgage Loans" herein, the rate provided
in clause (i) of this sentence will be One-Month LIBOR plus 0.65% per annum. The
Class 2A-2 Pass-Through Rate for each Remittance Date will be equal to the least
of (i) One-Month  LIBOR plus 0.26% per annum,  (ii) the weighted  average of the
Mortgage Rates of the Group 2 Mortgage Loans minus, with respect to Group 2, the
sum of (a) the  Servicing  Fee Rate,  (b) the rate at which the monthly  premium
payable to the  Certificate  Insurer is calculated and (c) the rate at which the
Annual Trustee  Expense  Amount is calculated and (iii) the weighted  average of
the Maximum Mortgage Rates of the Group 2 Mortgage Loans minus,  with respect to
Group 2,  the sum of (a) the  Servicing  Fee  Rate,  (b) the  rate at which  the
monthly  premium  payable to the  Certificate  Insurer is calculated and (c) the
rate at which the Annual Trustee Expense Amount is calculated; provided, that on
any  Remittance  Date on which the  Servicer  does not  exercise  its  option to
purchase the Mortgage  Loans and REO  Properties  as  described  under  "Pooling
Agreement-Termination; Purchase of the Mortgage Loans" herein, the rate provided
in clause (i) of this  sentence  will be  One-Month  LIBOR plus 0.66% per annum.
Disproportionate   principal   payments   (whether   resulting   from  Principal
Prepayments or  Curtailments)  on Group 2 Mortgage  Loans having  Mortgage Rates
higher or lower than the related,  then current,  Class 2A Pass-Through Rate may
also  affect  the  yield on the  related  Class 2A  Certificates.  The  yield to
maturity of the Class 2A Certificates will be lower than that otherwise produced
if  disproportionate  principal payments (including  Principal  Prepayments) are
made on Group 2 Mortgage  Loans  having  Mortgage  Rates that exceed the related
Class 2A Pass-Through Rate.

     Effect of Mortgage Loan Yield on Class 2A Pass-Through Rate

     The Class 2A  Pass-Through  Rates are based upon,  among  other  factors as
described  above, the value of an index  ("One-Month  LIBOR") which is different
from the  value of the  Index  applicable  to the  Group 2  Mortgage  Loans,  as
described  under "The Mortgage  Pool-Group 2" herein.  See  "Description  of the
Certificates-Calculation  of One-Month LIBOR" herein. Each Group 2 Mortgage Loan
adjusts  annually  or  semiannually  based upon the Index  whereas  the Class 2A
Pass-Through Rates on the Class 2A Certificates  adjust monthly and may be based
upon One-Month  LIBOR.  One-Month LIBOR and the Index applicable to the Mortgage
Loans may respond  differently to economic and market factors,  and there is not
necessarily  any correlation  between them. In addition,  the Mortgage Loans are
subject to Periodic  Rate Caps,  Maximum  Mortgage  Rates and  Minimum  Mortgage
Rates. Thus, it is possible,  for example,  that One-Month LIBOR may rise during
periods in which the Index on the  Mortgage  Loans are stable or are  falling or
that,  even if both One-Month  LIBOR and such Index rise during the same period,
One-Month  LIBOR  may  increase  to a level  at which  the  amount  of  interest
collected on all Group 2 Mortgage Loans during the related Accrual Period may be
insufficient to pay interest on the related Class 2A Certificates at the related
Class 2A Pass-Through  Rate calculated  using One-Month LIBOR. In such an event,
the  resulting  interest  differential  amount  will be  borne  by the  Class 2A
Certificates by operation of the Available Funds Cap Rate.

     In addition,  a number of factors affect the performance of One-Month LIBOR
and may cause One-Month LIBOR to move in a different  manner from other indices.
To the extent that One-Month  LIBOR may reflect  changes in the general level of
interest rates less quickly than other indices,  in a period of rising  interest
rates,  increases in the yield to Class 2A Certificateholders due to such rising
interest  rates may occur  later  than that  which  would be  produced  by other
indices,  and in a period of declining rates,  One-Month LIBOR may remain higher
than other market interest rates.

                                      S-53

<PAGE>


     All of the  Group 2  Mortgage  Loans  are  adjustable-rate  mortgage  loans
("ARMs").  As is the case with conventional  fixed-rate mortgage loans, ARMs may
be subject to a greater rate of principal  prepayments  in a declining  interest
rate  environment.  For  example,  if  prevailing  interest  rates  were to fall
significantly,  ARMs  could  be  subject  to  higher  prepayment  rates  than if
prevailing  interest rates were to remain constant  because the  availability of
fixed-rate mortgage loans at competitive interest rates may encourage mortgagors
to refinance  their ARMs to "lock in" lower fixed  interest  rates.  The rate of
payments  (including  prepayments) on pools of mortgage loans is influenced by a
variety of economic,  geographic, social and other factors, including changes in
mortgagors' housing needs, job transfers,  unemployment,  mortgagors' net equity
in the mortgaged properties and servicing decisions.  No assurances can be given
as to the  rate of  prepayments  on the  Group 2  Mortgage  Loans in  stable  or
changing interest rate  environments and the Depositor makes no  representations
as to the  particular  factors  that will affect the  prepayment  of the Group 2
Mortgage Loans.

     Prepayment Model

     Prepayments  on  mortgage  loans  are  commonly   measured  relative  to  a
prepayment  standard or model.  As described  above,  the Prepayment  Model with
respect to Group 2 is based on a CPR. The  Prepayment  Model does not purport to
be either a historical  description of the prepayment  experience of any pool of
mortgage loans or a prediction of the anticipated rate of prepayment of any pool
of mortgage loans,  including the Group 2 Mortgage Loans. The Depositor does not
make any representation about the appropriateness of any Prepayment Model.

     The  percentages  and weighted  average lives in the following  tables were
determined  assuming that (i) scheduled  interest and principal  payments on the
Group 2 Mortgage Loans are received in a timely manner and  prepayments of Group
2 Mortgage  Loans in full are made at the  indicated  CPR set forth in the table
entitled  "Prepayment  Scenarios";  (ii) the  Servicer  exercises  its  right of
optional  termination on the earliest permissible date as described above; (iii)
distributions  are made on the 25th day of each calendar month regardless of the
day on which the Remittance Date actually occurs,  commencing in October,  1998;
(iv) the Sub-Pool III Mortgage  Loans have been  aggregated  into 5 hypothetical
Sub-Pool III Initial Mortgage Loans and 10 hypothetical  Sub-Pool III Subsequent
Mortgage Loans with the  characteristics set forth in the first following table;
and the  Sub-Pool IV Mortgage  Loans have been  aggregated  into 6  hypothetical
Sub-Pool IV Initial  Mortgage Loans and 12  hypothetical  Sub-Pool IV Subsequent
Mortgage Loans,  three of which are  hypothetical  Temporary  Buydown Loans with
characteristics  set forth in the second  and third  following  tables;  and the
Group 2 Subsequent  Mortgage  Loans are purchased by December 23, 1998 resulting
in no mandatory  prepayment of the Class 2A  Certificates  on December 28, 1998;
(v) no losses on the Group 2 Mortgage Loans have  occurred;  (vi) the sum of the
Servicing Fee and the fees payable to the Trustee and the  Certificate  Insurer,
respectively,  equals  approximately  0.78% per annum of the scheduled principal
balance  of the  Group 2  Mortgage  Loans  for each  Remittance  Date;  (vii) no
interest  shortfalls  will arise in  connection  with  prepayment in full of the
Group 2 Mortgage Loans; (viii) the initial Class 2A-1 Pass-Through Rate is equal
to 5.83203% per annum and the initial Class 2A-1  Principal  Balance is equal to
$78,000,000;  the initial Class 2A-2  Pass-Through Rate is equal to 5.84203% per
annum and the initial  Class 2A-2  Principal  Balance is equal to  $133,000,000;
(ix) the Class A Principal  Remittance  Amount with respect to each of the Class
2A Certificates on each Remittance Date occurring prior to the Step-Down Date is
equal  to  principal  received  from  the  related  Sub-Pool  plus  the  related
Unrecovered Class A Portion for such Remittance Date and on each Remittance Date
occurring  on or after the  Step-Down  Date is equal to that amount  required to
reach  or  maintain  the  Required  Overcollateralization  Amount;  (x) on  each
Remittance  Date prior to the Cross-Over  Date, the Excess Spread for Group 2 is
applied   in  an   amount   required   to  reach  or   maintain   the   Required
Overcollateralization  Amount and to reduce the principal balance of the related
Class 2A Certificates to the extent that the amount of such current  application
plus  such  amounts  applied  on all  prior  Remittance  Dates  does not  exceed
$25,277,157.36  for Group 2, (xi) each Remittance Date is deemed to occur before
the Cross-Over  Date; (xii) the Class 2A Certificates are purchased on September
24, 1998 (xiii) the Index  remains at a constant  rate equal to  5.40625%,  with
respect to any  Adjustment  Date;  and (xiv) no Available  Funds  Shortfall with
respect  to  Group 2 exists  and  Available  Transfer  Cashflow  and Net  Excess
Principal  is applied to reach or maintain  the  Required  Overcollateralization
Amount as described in the Pooling Agreement. The first through fourth following
tables also assume that (i) there are no  delinquencies  on the Group 2 Mortgage
Loans;  (ii) the related Group 2 Interest  Coverage Account has sufficient funds
on deposit to cover  shortfalls in interest on the Class 2A Certificates  during
the  Funding  Period  attributable  to the  pre-funding  feature;  and (iii) the
Required  Overcollateralization  Amount for each of Sub-Pool III and Sub-Pool IV
is the  Overcollateralization  Amount required by the Certificate Insurer at any
time as set forth in the  Insurance  Agreement  with respect to Sub-Pool III and
Sub-Pool IV among the Depositor,  the Servicer,  the Certificate Insurer and the
Trustee. The "Step-Down Date" will be the Remittance Date following the later to
occur of (i) the thirtieth  Remittance  Date and (ii) the date on which the then
outstanding Group 2 Principal Balance is equal to 50% of the sum of the Original
Group 1 Pre-Funded Amount and the Original Group 2 Principal Balance.

                                      S-54

<PAGE>


                     Sub-Pool III Hypothetical Group 2 Loans

<TABLE>
<CAPTION>
                          Months                                                             Original      Remaining
                            to           Mortgage                   Maximum      Minimum      Term to       Term to
                           Rate          Interest       Gross       Interest     Interest    Maturity      Maturity
Principal Balance         Change           Rate         Margin        Rate         Rate    (In Months)    (In Months)
- -----------------         ------           ----         ------        ----         ----    -----------    -----------
<S>                         <C>           <C>           <C>          <C>           <C>         <C>            <C>
Sub-Pool III Initial Mortgage Loans:
$  2,463,877.92              4             9.986%       6.896%       15.986%       9.986%      360            358
$  2,669,262.72             20            10.560%       6.983%       16.560%       9.560%      360            356
$  7,416,154.71             22            10.254%       6.714%       16.254%       9.254%      360            358
$ 19,897,452.71             23            10.152%       6.674%       16.152%       9.152%      360            359
$ 14,553,501.18             24             9.804%       6.396%       15.804%       8.804%      360            360

Subsequent Sub-Pool III Mortgage Loans (first
subsequent transfer balance as of October 27,
1998):
$    843,678.91              6             9.986%       6.896%       15.986%       9.986%      360            360
$    914,006.59             24            10.560%       6.983%       16.560%       9.560%      360            360
$  2,539,433.17             24            10.254%       6.714%       16.254%       9.254%      360            360
$  6,813,268.24             24            10.152%       6.674%       16.152%       9.152%      360            360
$  4,983,397.07             24             9.804%       6.396%       15.804%       8.804%      360            360

Subsequent Sub-Pool III Mortgage Loans (second
subsequent transfer balance as of November 27,
1998):
$    843,678.91              6             9.986%       6.896%       15.986%       9.986%      360            360
$    914,006.59             24            10.560%       6.983%       16.560%       9.560%      360            360
$  2,539,433.17             24            10.254%       6.714%       16.254%       9.254%      360            360
$  6,813,268.24             24            10.152%       6.674%       16.152%       9.152%      360            360
$  4,983,397.07             24             9.804%       6.396%       15.804%       8.804%      360            360
</TABLE>

                                      S-55

<PAGE>


                     Sub-Pool IV Hypothetical Group 2 Loans

<TABLE>
<CAPTION>
                          Months                                                             Original      Remaining
                            to           Mortgage                   Maximum      Minimum      Term to       Term to
                           Rate          Interest        Gross      Interest     Interest    Maturity      Maturity
Principal Balance         Change           Rate         Margin        Rate         Rate    (In Months)    (In Months)
- -----------------         ------           ----         ------        ----         ----    -----------    -----------
<S>                         <C>           <C>           <C>          <C>          <C>          <C>            <C>
Sub-Pool IV Initial Mortgage Loans:
$  4,671,815.79              5            10.376%       7.321%       16.364%      10.364%      360            358
$  5,806,011.31             19            10.972%       7.241%       16.972%       9.972%      359            355
$ 14,863,791.57             22            10.666%       7.043%       16.666%       9.666%      359            357
$ 26,694,047.60             23            10.312%       6.828%       16.312%       9.312%      356            355
$ 11,143,499.22             23             8.382%(1)    6.944%       16.382%       9.382%      360            359
$ 19,949,918.52             24            10.122%       6.677%       16.122%       9.122%      356            356

Subsequent Sub-Pool IV Mortgage Loans (first
subsequent transfer balance as of October 27,
1998):
$  1,458,273.85              6            10.376%       7.321%       16.364%      10.364%      360            360
$  1,812,304.86             24            10.972%       7.241%       16.972%       9.972%      359            359
$  4,639,626.11             24            10.666%       7.043%       16.666%       9.666%      359            359
$  8,332,355.82             24            10.312%       6.828%       16.312%       9.312%      356            356
$  6,227,224.22             24            10.122%       6.677%       16.122%       9.122%      356            356
$  3,478,363.49             24             8.382%(1)    6.944%       16.382%       9.382%      360            360
                                     
Subsequent Sub-Pool IV Mortgage Loans
(second subsequent transfer balance as of
November 27, 1998):
$  1,458,273.85              6            10.376%       7.321%       16.364%      10.364%      360            360
$  1,812,304.86             24            10.972%       7.241%       16.972%       9.972%      359            359
$  4,639,626.11             24            10.666%       7.043%       16.666%       9.666%      359            359
$  8,332,355.82             24            10.312%       6.828%       16.312%       9.312%      356            356
$  6,227,224.22             24            10.122%       6.677%       16.122%       9.122%      356            356
$  3,478,363.49             24             8.382%(1)    6.944%       16.382%       9.382%      360            360
</TABLE>

- ----------
(1)  Temporary Buydown Loan which has a mortgage rate that increases 1% in month
     twelve.  Beginning in month twenty-four the mortgage rate adjusts every six
     months based on the Index.

     Since the following tables were prepared on the basis of the assumptions in
the preceding paragraphs, there are discrepancies between the characteristics of
the actual Group 2 Mortgage Loans and the  characteristics of the mortgage loans
assumed in preparing such table.  Any such  discrepancy  may have an effect upon
the  percentages of the related Class 2A Principal  Balance  outstanding and the
weighted  average  life of the related  Class 2A  Certificates  set forth in the
tables. In addition,  since the actual Group 2 Mortgage Loans and the Trust Fund
have characteristics  which differ from those assumed in preparing the table set
forth below, the  distributions of principal on the Class 2A Certificates may be
made earlier or later than as indicated in the table.

     It is not likely that the Group 2 Mortgage Loans will prepay to maturity at
the Prepayment  Model specified in the tables below or that all Group 2 Mortgage
Loans will prepay at the same rate. In addition,  the diverse remaining terms to
maturity of the Group 2 Mortgage Loans (which include recently  originated Group
2 Mortgage Loans) could produce slower or faster distributions of principal than
are indicated in the table at the various  percentages of the  Prepayment  Model
specified even if the weighted average of the remaining terms to maturity of the
Group 2 Mortgage Loans equals those assumed.

     Investors  are urged to make  their  investment  decisions  on a basis that
includes their determination as to anticipated  prepayment rates under a variety
of the assumptions discussed herein.

                                      S-56

<PAGE>


     The model used in this  Prospectus  Supplement with respect to the Class 2A
Certificates  is based on a  percentage  of CPR as shown in the  table  entitled
"Prepayment Scenarios". See "Certain Yield and Prepayment  Considerations--Class
1A Certificates--Prepayment Model" above.

     Based on the  foregoing  assumptions,  the  following  table  indicates the
projected weighted average life of the Class 2A Certificates.

                                      S-57

<PAGE>


         Percentage of the Original Principal Balance of the Class 2A-1
                   Certificates Outstanding at the Respective
                        Prepayment Models Set Forth Below

<TABLE>
<CAPTION>
         Remittance Date                 Scenario 1    Scenario 2    Scenario 3     Scenario 4    Scenario 5
         ---------------                 ----------    ----------    ----------     ----------    ----------
<S>                                         <C>           <C>           <C>            <C>           <C> 
Initial Percentage ...............           100           100           100%           100           100
September 25, 1999 ...............            87            77            69             63            53
September 25, 2000 ...............            76            60            48             38            26
September 25, 2001 ...............            68            46            34             25            15
September 25, 2002 ...............            60            37            24             16             8
September 25, 2003 ...............            53            29            17             11             0
September 25, 2004 ...............            47            23            12              7             0
September 25, 2005 ...............            42            19             9              0             0
September 25, 2006 ...............            37            15             6              0             0
September 25, 2007 ...............            33            12             5              0             0
September 25, 2008 ...............            30             9             0              0             0
September 25, 2009 ...............            26             7             0              0             0
September 25, 2010 ...............            23             6             0              0             0
September 25, 2011 ...............            21             5             0              0             0
September 25, 2012 ...............            18             4             0              0             0
September 25, 2013 ...............            16             0             0              0             0
September 25, 2014 ...............            14             0             0              0             0
September 25, 2015 ...............            12             0             0              0             0
September 25, 2016 ...............            11             0             0              0             0
September 25, 2017 ...............             9             0             0              0             0
September 25, 2018 ...............             8             0             0              0             0
September 25, 2019 ...............             7             0             0              0             0
September 25, 2020 ...............             6             0             0              0             0
September 25, 2021 ...............             5             0             0              0             0
September 25, 2022 ...............             4             0             0              0             0
September 25, 2023 ...............             3             0             0              0             0
September 25, 2024 ...............             2             0             0              0             0
September 25, 2025 ...............             0             0             0              0             0
Weighted Average Life (1)(2) years          7.73          4.02          2.77           2.12          1.55
Weighted Average Life (1)(3) years          7.75          4.09          2.86           2.21          1.62
</TABLE>

- ----------
(1)  The weighted  average life of a Class 2A-1 Certificate is determined by (i)
     multiplying the amount of cash  distributions in reduction of the principal
     balance  of such  Certificate  by the  number  of  years  from  the date of
     issuance of such Class 2A-1 Certificate to the stated Remittance Date, (ii)
     adding the results,  and (iii)  dividing  the sum by the initial  principal
     balance of such Class 2A-1 Certificate.

(2)  Assumes  Servicer  exercises  its  right  of  optional  termination  at the
     earliest permissible date.

(3)  Assumes  that the  Class  2A-1  Certificates  remain  outstanding  to their
     maturity.

     The  rate  of  prepayment  on a pool  of  mortgage  loans  is  affected  by
prevailing  market rates for mortgage loans of a comparable term and risk level.
When the market interest rate is below the mortgage coupon,  mortgagors may have
an  increased  incentive  to  refinance  their  mortgage  loans.   Depending  on
prevailing  market  rates,  the future  outlook  for market  rates and  economic
conditions generally, some mortgagors may sell or refinance mortgaged properties
in order to realize their equity in the mortgaged properties,  to meet cash flow
needs or to make other investments.  The Depositor makes no representation as to
the  particular  factors  that will affect the  prepayment  of the  Sub-Pool III
Mortgage  Loans,  as to the  relative  importance  of  such  factors,  as to the
percentage of the principal balance of the Sub-Pool III Mortgage Loans that will
be paid as of any date or as to the overall rate of  prepayment  on the Sub-Pool
III Mortgage Loans.

                                      S-58

<PAGE>


         Percentage of the Original Principal Balance of the Class 2A-2
                   Certificates Outstanding at the Respective
                        Prepayment Models Set Forth Below

<TABLE>
<CAPTION>
        Remittance Date                   Scenario 1    Scenario 2    Scenario 3    Scenario 4    Scenario 5
        ---------------                   ----------    ----------    ----------    ----------    ----------
<S>                                         <C>           <C>           <C>           <C>           <C> 
Initial Percentage ...............           100           100           100           100           100
September 25, 1999 ...............            87            77            69            63            53
September 25, 2000 ...............            76            60            48            38            26
September 25, 2001 ...............            68            46            34            25            15
September 25, 2002 ...............            60            37            24            16             8
September 25, 2003 ...............            53            29            17            10             0
September 25, 2004 ...............            47            23            12             7             0
September 25, 2005 ...............            42            18             9             0             0
September 25, 2006 ...............            37            15             6             0             0
September 25, 2007 ...............            33            12             5             0             0
September 25, 2008 ...............            30             9             0             0             0
September 25, 2009 ...............            26             7             0             0             0
September 25, 2010 ...............            23             6             0             0             0
September 25, 2011 ...............            21             4             0             0             0
September 25, 2012 ...............            18             4             0             0             0
September 25, 2013 ...............            16             0             0             0             0
September 25, 2014 ...............            14             0             0             0             0
September 25, 2015 ...............            12             0             0             0             0
September 25, 2016 ...............            11             0             0             0             0
September 25, 2017 ...............             9             0             0             0             0
September 25, 2018 ...............             8             0             0             0             0
September 25, 2019 ...............             7             0             0             0             0
September 25, 2020 ...............             6             0             0             0             0
September 25, 2021 ...............             5             0             0             0             0
September 25, 2022 ...............             4             0             0             0             0
September 25, 2023 ...............             3             0             0             0             0
September 25, 2024 ...............             2             0             0             0             0
September 25, 2025 ...............             0             0             0             0             0
Weighted Average Life (1)(2) years          7.73          4.01          2.77          2.12          1.55
Weighted Average Life (1)(3) years          7.74          4.09          2.85          2.21          1.61
</TABLE>

- ----------
(1)  The weighted  average life of a Class 2A-2 Certificate is determined by (i)
     multiplying the amount of cash  distributions in reduction of the principal
     balance  of such  Certificate  by the  number  of  years  from  the date of
     issuance of such Class 2A-2 Certificate to the stated Remittance Date, (ii)
     adding the results,  and (iii)  dividing  the sum by the initial  principal
     balance of such Class 2A-2 Certificate.

(2)  Assumes  Servicer  exercises  its  right  of  optional  termination  at the
     earliest permissible date.

(3)  Assumes  that the  Class  2A-2  Certificates  remain  outstanding  to their
     maturity.

     The  rate  of  prepayment  on a pool  of  mortgage  loans  is  affected  by
prevailing  market rates for mortgage loans of a comparable term and risk level.
When the market interest rate is below the mortgage coupon,  mortgagors may have
an  increased  incentive  to  refinance  their  mortgage  loans.   Depending  on
prevailing  market  rates,  the future  outlook  for market  rates and  economic
conditions generally, some mortgagors may sell or refinance mortgaged properties
in order to realize their equity in the mortgaged properties,  to meet cash flow
needs or to make other investments.  The Depositor makes no representation as to
the  particular  factors  that will  affect the  prepayment  of the  Sub-Pool IV
Mortgage  Loans,  as to the  relative  importance  of  such  factors,  as to the
percentage of the principal  balance of the Sub-Pool IV Mortgage Loans that will
be paid as of any date or as to the overall rate of  prepayment  on the Sub-Pool
IV Mortgage Loans.

                                      S-59

<PAGE>


     Limitation on Adjustments

     Although each of the Group 2 Mortgage Loans bears interest at an adjustable
Mortgage  Rate,  the  adjustments  of the Mortgage Rate for any Group 2 Mortgage
Loan will not  exceed the  Periodic  Rate Cap and the  Mortgage  Rate will in no
event exceed the Maximum Mortgage Rate or be less than the Minimum Mortgage Rate
for such  Group 2  Mortgage  Loan,  regardless  of the level of  interest  rates
generally  or the rate  otherwise  produced by adding the related  Index and the
Gross Margin.  In addition,  such adjustments will be subject to rounding to the
nearest 0.125%.

                                  THE DEPOSITOR

                For further information regarding the Depositor,
                     see "The Depositor" in the Prospectus.

Loan Origination History

     The  Depositor  originates  mortgage  loans on  Single  Family  Properties,
Multifamily Properties,  Commercial Properties,  Mixed Use and Manufactured Home
Properties  nationwide  and  purchases  mortgage  loans from  lenders,  mortgage
bankers,  and  brokers  on  a  wholesale  basis.  The  Depositor  conducts  loan
origination  and/or  wholesale  operations  in all states in the  United  States
except Alaska and Hawaii.  The dollar amounts of first and second mortgage loans
originated and purchased by the Depositor, collectively, during the twelve month
periods  ended  June  30,  1998,   1997,   1996  and  1995  were   approximately
$1,568,485,000, $998,988,000, $727,307,000 and $470,938,000, respectively.

Underwriting Criteria

     All of the Mortgage  Loans were or will be  originated  or purchased by the
Depositor  and  are or will be  serviced  by the  Servicer.  All  mortgage  loan
applications are underwritten,  and properties  appraised,  prior to origination
and/or purchase by the Depositor.  All loans are reviewed and approved by a loan
officer of the  Depositor,  each of whom has  specific  credit  limits  based on
experience  and  seniority.  However,  only  fourteen  senior loan  officers can
approve loan applications from $150,001-$250,000, only twelve executive officers
of the Depositor can approve loan applications from $250,001-$325,000, only five
senior executive  officers of the Depositor can approve loan  applications  from
$325,001-$400,000  and only two senior  executive  officers of the Depositor can
approve loan  applications  from  $400,001-$500,000.  All loan applications over
$500,000 require the approval of two specific senior  executive  officers of the
Depositor and ratification by the Board of Directors of the Depositor.

     Borrower loan applications are reviewed through a combination of reviews of
credit bureau reports  and/or  individual  certifications.  Income is determined
through various means,  including applicant  interviews,  written  verifications
with employers and review of pay stubs and tax returns,  and a determination  is
made that the borrower has a sufficient  level of  disposable  income to satisfy
debt repayment requirements.

     Substantially  all properties of the Depositor are appraised by independent
fee appraisers approved by the Depositor in advance of funding, although in rare
instances the appraisal may be performed by a licensed in-house appraiser of the
Depositor.  In  addition,  as  part of the  Depositor's  quality  control  audit
procedures,  approximately  one of every ten  properties  with respect to a loan
originated by the  Depositor is then  reappraised  by a different  appraiser and
approximately 10% of all loans originated or purchased are reunderwritten.  With
respect to Manufactured  Homes,  standard FNMA  Manufactured  Housing  appraisal
guidelines  are used by both staff and  independent  fee  appraisers.  Loans are
closed through  approved  attorneys,  title insurers or agents of title insurers
and escrow  companies,  and are insured by major title companies.  The Depositor
makes  loans  primarily  on  suburban  and urban  single  family  homes in major
metropolitan  areas. In addition,  the Depositor makes loans secured by investor
properties  which  include a  commercial  unit.  Loans  secured  by  multifamily
properties and mixed  residential and commercial  structures are also made where
the loan proceeds may be used by the borrower for business purposes.

     The maximum permitted combined loan-to-value ratio and debt-to-income ratio
guidelines  for each  underwriting  program and class are set forth herein under
"The  Depositor-Underwriting  Criteria-Group 1" and "The  Depositor-Underwriting
Criteria-Group  2".  Approximately  19.71% of the Group 1 Initial Mortgage Loans
(by Original Group 1 Principal  Balance) were  underwritten to Classes IIB, III,
III-SE, IV, IV-PI and V. Approximately 23.83% of the Sub-Pool I Initial Mortgage
Loans (by Original  Sub-Pool I Principal  Balance) were  underwritten to Classes
IIB,  III,  III-SE,  IV,  IV-PI and V.  Approximately  18.60% of the Sub-Pool II
Initial  Mortgage  Loans  (by  Original  Sub-Pool  II  Principal  Balance)  were
underwritten to Classes IIB, III, III-SE, IV, IV-PI and V.

     Approximately  32.65% of the Group 2 Initial  Mortgage  Loans,  by Original
Group 2 Principal Balance, were underwritten to Classes, IIB, III, SE, IV and V.
Approximately  31.28% of the  Sub-Pool III Initial  Mortgage  Loans (by Original
Sub-Pool III Principal  Balance) were  underwritten  to Classes IIB, III, SE, IV
and V. Approximately 33.42%

                                      S-60

<PAGE>


of the Sub-Pool IV Initial  Mortgage  Loans (by  Original  Sub-Pool IV Principal
Balance) were underwritten to Classes IIB, III, SE, IV and V.

     Group 1

     Single Family Loans.

     Approximately  88.33% of the Group 1 Initial  Mortgage  Loans,  by Original
Group 1  Principal  Balance,  were  originated  or  purchased  by the  Depositor
pursuant  to  its  Fixed-Rate  Mortgage  Program  Underwriting  Guidelines.  The
Fixed-Rate  Mortgage Program  Underwriting  Guidelines are primarily intended to
evaluate a borrower's  credit  standing and ability to repay a mortgage loan and
to assess the value of the related  mortgaged  property as  collateral  for such
mortgage loan.

     The Group 1 Mortgage Loans are  originated  primarily for borrowers who are
refinancing  existing debt,  which may include  mortgage loans.  Therefore,  the
related  mortgage  may be  either a senior  or  junior  lien.  In  general,  the
borrowers,  in connection with certain lower numbered and earlier alphabetically
designated  underwriting  classes,  have a history of paying  consumer and prior
mortgage debt  predominantly in a timely manner or, instead,  in connection with
certain  higher  numbered  and  later  alphabetically   designated  underwriting
classes,  may have payment histories that include up to three payments missed on
a prior mortgage obligation and/or, in some cases, major derogatory credit items
such as outstanding judgments or prior bankruptcies.

     The  Fixed-Rate  Mortgage  Program  allows  originations  of mortgage loans
secured by primary residences or investment properties.

     Several different  underwriting  classes are used to categorize  borrowers'
creditworthiness.   In  addition   to  general   Fixed-Rate   Mortgage   Program
Underwriting Guidelines, each class has guidelines relating to maximum permitted
combined  loan-to-value  ratio,  maximum  permitted   debt-to-income  ratio  and
acceptable  consumer  credit and mortgage  credit  delinquencies  and  defaults.
Generally,  higher  numbered and later  alphabetically  designated  underwriting
classes (as set forth in the table below) permit a greater  number of derogatory
credit  items than the lower  numbered  and  earlier  alphabetically  designated
underwriting classes.

     Each  underwriting  class  has  guidelines  and  standards  for the type of
income,  employment and asset verification  performed prior to closing the loan.
In general, the Fixed-Rate Mortgage Program does not require verification of the
source of the borrower's  assets to close the loan because this is not deemed to
be a critical  credit  factor in the case of a  refinanced  mortgage  loan.  The
Fixed-Rate  Mortgage Program Class AA, Class I, Class II and Class IIB generally
require  the  verification  of  employment  and  income  that is  stated  on the
borrower's  application.  The Class  ANIV,  Class III and Class  III-SE  program
guidelines  generally require verification of employment without verification of
income  that must be stated on the  application.  The Class  III-SE  program  is
intended for self-employed  borrowers.  The Class IV program generally  requires
the  verification of income that is stated on the  application.  The Class IV-PI
program  generally  requires the verification of fifty percent of income that is
stated  on  the  application.   The  Class  V  program  generally  requires  the
verification of all income that can be verified by independent means. Generally,
the maximum permitted  combined  loan-to-value  ratio and  debt-to-income  ratio
guidelines  for each  Fixed-Rate  Mortgage  Program  underwriting  class  are as
follows:

                                      S-61

<PAGE>


                           Fixed-Rate Mortgage Program
                               Single Family Loans

<TABLE>
<CAPTION>
                                                                               Maximum
                                                                              Permitted             Maximum
                                                                              Combined             Permitted
Underwriting                                                                 Loan-To-Value       Debt-To-Income
   Class                        Property Type                                   Ratio               Ratio
   -----                        -------------                                   -----               -----
<S>               <C>                                                            <C>                 <C>
    AA            Owner Occupied One- to Four-Family                             80%                 45%
                  Owner Occupied Condominium/Townhouse/PUD                       85%                 45%
                  Non-Owner Occupied One- to Four-Family                         80%                 45%
                  Non-Owner Occupied Condominium/Townhouse/PUD                   75%                 45%
   ANIV           Owner Occupied One- to Four-Family                             75%                 40%
                  Owner-Occupied Condominium/Townhouse/PUD                       80%                 40%
                  Non-Owner Occupied One- to Four-Family                         75%                 40%
                  Non-Owner Occupied Condominium/Townhouse/PUD                   70%                 40%
     I            Owner Occupied One- to Four-Family                             80%                 50%
                  Owner Occupied Condominium/Townhouse/PUD                       85%                 50%
                  Non-Owner Occupied One- to Four-Family                         80%                 50%
                  Non-Owner Occupied Condominium/Townhouse/PUD                   70%                 50%
    II            Owner Occupied One- to Four-Family                             75%                 50%
                  Owner Occupied Condominium/Townhouse/PUD                       80%                 50%
                  Non-Owner Occupied One- to Four-Family                         75%                 50%
                  Non-Owner Occupied Condominium/Townhouse/PUD                   70%                 50%
    IIB           Owner Occupied One- to Four-Family                             75%                 50%
                  Owner Occupied Condominium/Townhouse/PUD                       75%                 50%
                  Non-Owner Occupied One- to Four-Family                         75%                 50%
                  Non-Owner Occupied Condominium/Townhouse/PUD                   70%                 50%
    III           Owner Occupied One- to Four-Family                             70%                 45%
                  Owner Occupied Condominium/Townhouse/PUD                       75%                 45%
                  Non-Owner Occupied One- to Four-Family                         70%                 45%
                  Non-Owner Occupied Condominium/Townhouse/PUD                   60%                 45%
  III-SE          Owner Occupied One- to Four-Family                             70%                 45%
                  Owner Occupied Condominium/Townhouse/PUD                       75%                 45%
                  Non-Owner Occupied One- to Four-Family                         70%                 45%
                  Non-Owner Occupied Condominium/Townhouse/PUD                   60%                 45%
    IV            Owner Occupied One- to Four-Family                             70%                 45%
                  Owner Occupied Condominium/Townhouse/PUD                       70%                 45%
                  Non-Owner Occupied One- to Four-Family                         65%                 45%
                  Non-Owner Occupied Condominium/Townhouse/PUD                   55%                 45%
   IV-PI          Owner Occupied One- to Four-Family                             70%                 45%
                  Owner Occupied Condominium/Townhouse/PUD                       70%                 45%
                  Non-Owner Occupied One- to Four-Family                         65%                 45%
                  Non-Owner Occupied Condominium/Townhouse/PUD                   55%                 45%
     V            Owner Occupied One- to Four-Family                             65%                 45%
                  Owner Occupied Condominium/Townhouse/PUD                       55%                 45%
                  Non-Owner Occupied One- to Four-Family                         55%                 45%
</TABLE>

     The maximum permitted combined  loan-to-value  ratio may be increased by 5%
for  Classes  AA,  ANIV,  I, II, IIB,  III,  III-SE,  IV and IV-PI on only owner
occupied  one- to  four-family  dwellings,  if the borrowers  have  exhibited an
excellent  mortgage payment  history,  verified for the most recent twelve month
period.

     Further  adjustments to both the maximum permitted  combined  loan-to-value
ratio and the maximum permitted debt-to-income ratio are available only on owner
occupied one- to four-family dwellings,  through utilization of the "Rate Add-on
Feature". This feature,  offered on all loan classes with the exception of Class
V, typically  allows the  loan-to-value  ratio to be increased a maximum of 10%.
The Rate Add-on  Feature is no longer  available on any other property type but,
rather, has been incorporated into the maximum permitted combined  loan-to-value
ratio and the maximum permitted debt-to-income ratio at origination.

                                      S-62

<PAGE>


     Down payment  requirements  for purchase money  transactions are verifiable
liquid  assets of the  borrower.  In  addition,  the minimum  cash down  payment
required to be provided by the borrower,  which may include any gift received by
the  borrower,  is 10% of the sale price,  except  with  respect to Class AA and
Class I which is 5% of the sale price.  For all classes with the exception of V,
if the property is an  owner-occupied  one- to four-family  residence,  a seller
financed subordinate mortgage loan is allowed.  However, in no case can a seller
financed subordinate loan exceed 20% of the purchase price.

     On a  case-by-case  basis,  the Depositor may  determine  that,  based upon
compensating  factors, a prospective  borrower not strictly qualifying under the
class guidelines warrants an underwriting  exception.  Compensating  factors may
include,  but  are  not  limited  to,  low  combined  loan-to-value  ratio,  low
debt-to-income  ratio,  good credit history,  stable  employment and duration of
residence at the applicant's current address.

     Manufactured  Home  Loans.  The  Manufactured  Home Loans  included  in the
initial Group 1  (approximately  4.08% of the Group 1 Initial Mortgage Loans, by
Original  Group  1  Principal  Balance)  were  originated  or  purchased  by the
Depositor pursuant to its Manufactured Home Loan Program.  The Manufactured Home
Loan Program allows origination of fixed-rate and adjustable-rate mortgage loans
secured  only by first liens on  manufactured  homes that have been  permanently
affixed to a permanent  foundation  and to the real property.  In addition,  the
Manufactured  Home Loan Program  allows  origination of fully  amortizing  loans
only, with a standard amortization term of ten (10), fifteen (15) or twenty (20)
years  for  multi-wide   properties  and  fifteen  (15)  years  for  single-wide
properties. Thirty (30) year and twenty-five (25) year amortizations may also be
permitted,  subject  to certain  limitations,  for loans  secured by  multi-wide
properties.   Subject  to  certain   limitations,   the  Manufactured  Home,  if
multi-wide, may be either a second home or a vacation home.

     The Depositor's  underwriting  standards under the  Manufactured  Home Loan
Program are  primarily  intended to evaluate a  borrower's  credit  standing and
ability  to repay a mortgage  loan and to assess  the value of the  manufactured
home and  underlying  real  estate as  collateral  for such  mortgage  loan.  In
general,  the  Depositor's  underwriting  guidelines  with  respect to  eligible
borrowers under the  Manufactured  Home Loan Program are the same as those under
the Depositor's Fixed-Rate Mortgage Program or Adjustable-Rate Mortgage Program,
as the case may be.

     The Manufactured Home Loan Program underwriting  guidelines with respect to
eligible  properties  are,  in  general,  the same as those  for the  Fixed-Rate
Mortgage Program or Adjustable-Rate  Mortgage Program,  as the case may be, with
necessary  modifications due to the nature of the product. The Manufactured Home
must be  constructed  pursuant to Federal  Manufactured  Home  Construction  and
Safety  Standards  and the property  must be zoned 1-4 family  residential.  The
wheels,  axles and  trailer  hitch must have been  removed  and the home must be
permanently affixed to a permanent  foundation on the real estate. The Depositor
requires  a  manufactured  housing  unit  (ALTA 7)  endorsement  from each title
insurer of a  Manufactured  Home Loan stating  that the insurer  agrees that the
related  manufactured  housing unit is included within the term "land" when used
in the title policy. Each underwriting class, in addition to standard Fixed-Rate
Mortgage Program guidelines or Adjustable-Rate  Mortgage Program guidelines,  as
the  case  may  be,  has  guidelines  as  to  the  maximum  permitted   combined
loan-to-value  ratio based on the size of the manufactured  home (single-wide or
multi-wide).  Generally,  higher  numbered and later  alphabetically  designated
underwriting  classes (as set forth in the table below) permit a greater  number
of derogatory  credit items than the lower  numbered and earlier  alphabetically
designated underwriting classes.

                                      S-63

<PAGE>


                         Manufactured Home Loan Program

<TABLE>
<CAPTION>
                                                                  Maximum
                                                                 Permitted               Maximum
                                                                 Combined               Permitted
Underwriting                                                   Loan-To-Value          Debt-to-Income
    Class             Property Type                                Ratio                  Ratio
    -----             -------------                                -----                  -----
<S>             <C>                                                 <C>                    <C>
    AA          Owner Occupied Single-wide                          85%                    45%
                Owner Occupied Multi-wide                           90%                    45%

    ANIV        Owner Occupied Single-wide                          75%                    45%
                Owner Occupied Multi-wide                           85%                    45%

    I           Owner Occupied Single-wide                          80%                    50%
                Owner Occupied Multi-wide                           90%                    50%

    II          Owner Occupied Single-wide                          75%                    50%
                Owner Occupied Multi-wide                           85%                    50%

    IIB         Owner-Occupied Multi-wide                           75%                    45%

    III         Owner Occupied Single-wide                          70%                    45%
                Owner Occupied Multi-wide                           80%                    45%

    III-SE      Owner Occupied Single-wide                          70%                    45%
                Owner Occupied Multi-wide                           80%                    45%

    IV          Owner Occupied Multi-wide                           70%                    45%

    V           Owner Occupied Multi-wide                           50%                    45%
</TABLE>

     Multifamily  Loans and Mixed Use Loans. The Multifamily and Mixed Use Loans
included  in the  Initial  Group 1  (approximately  6.48% of the Group 1 Initial
Mortgage  Loans,  by Original  Group 1 Principal  Balance,  all of which will be
included  in the  Initial  Sub-Pool  II) were  originated  or  purchased  by the
Depositor  pursuant to its Fixed Rate  Mortgage  Program--Multifamily  and Mixed
Use.  The  Depositor  primarily  underwrites  loans  for 5 to 50 unit  apartment
buildings  in  Colorado,  Connecticut,  Delaware,  Florida,  Georgia,  Illinois,
Indiana, Massachusetts, Maryland, Michigan, New Hampshire, New Jersey, New York,
Ohio, Oregon, Pennsylvania,  Rhode Island, Virginia, Washington and the District
of Columbia under the Fixed-Rate Mortgage Program--Multifamily and Mixed Use.

     The  Depositor's  underwriting  standards  under  the Fixed  Rate  Mortgage
Program--Multifamily  and Mixed Use are primarily intended to assess the ability
of the mortgaged property to generate adequate cash flow to support the mortgage
and to a lesser extent, the financial capabilities and managerial ability of the
mortgagor.  In  determining  whether a loan  should be  granted,  the  Depositor
considers the  reliability of the income stream from  investment  property,  the
debt service coverage ratios and the adequacy of such property as collateral for
the mortgage loan,  the  creditworthiness  of the mortgagor and the  mortgagor's
management experience.  The "debt service coverage ratio" or "DSCR" with respect
to a  Mortgaged  Property  means (a) the  annual  net  operating  income for the
related  Mortgaged  Property  used in  underwriting  the related  Mortgage  Loan
divided  by (b) the  annual  debt  service  (principal  and  interest)  for such
Mortgage Loan. While their primary consideration in underwriting a mortgage loan
is the mortgaged property, sufficient documentation on the mortgagor is required
to establish the financial  strength and ability of the borrower to successfully
operate the mortgaged  property and meet the obligations of the note and deed of
trust.

     Under the Fixed  Rate  Mortgage  Program--Multifamily  and Mixed  Use,  the
amount of the mortgage  loan is not more than 75% of the  appraised  value.  The
debt service coverage ratio ("DSCR") is not less than 1.2.

     The Fixed Rate  Mortgage  Program--Multifamily  and Mixed Use  requires the
inspection  of the property and records  regarding the property are inspected to
determine that the property is in compliance  with current zoning  requirements,
the number of  buildings on the  property,  the type of  construction  materials
used,  the  proximity  of the  property  to natural  hazards and flood zones and
whether there are any negative environmental factors. The property must front on
publicly  dedicated and maintained streets with provisions for adequate and safe
ingress and egress.  Also,  the title is reviewed to  determine if there are any
covenants,  conditions  and  restrictions  or  easements  on the  property.  The
properties are appraised by licensed and insured independent appraisers approved
by the  Depositor and reviewed  either by the  Depositor's  property  evaluation
department and/or an outside consultant.

                                      S-64

<PAGE>


     Generally,  the maximum permitted combined  loan-to-value ratio and minimum
permitted debt service coverage ratio guidelines for each underwriting class are
as follows:

                           Fixed-Rate Mortgage Program
                            Multifamily and Mixed Use

<TABLE>
<CAPTION>
                                                                  Maximum
                                                                 Permitted             Minimum
                                                                  Combined            Permitted
Underwriting                                                   Loan-To-Value         Debt Service
   Class                      Property Type                        Ratio               Coverage
   -----                      -------------                        -----               --------
<S>             <C>                                                 <C>                  <C>  
    AA          Owner Occupied..............................        75%                  1.20%
                Non-Owner Occupied..........................        70%                  1.20%

    I           Owner Occupied..............................        75%                  1.20%
                Non-Owner Occupied..........................        70%                  1.20%

    II          Owner Occupied..............................        65%                  1.20%
                Non-Owner Occupied..........................        60%                  1.20%

    IV          Owner Occupied..............................        55%                  1.35%
                Non-Owner Occupied..........................        50%                  1.35%

    V           Owner Occupied..............................        55%                  1.35%
                Non-Owner Occupied..........................        50%                  1.35%
</TABLE>

     Commercial  Loans.  The  Commercial  Loans  included in the Initial Group 1
(approximately  1.11% of the Group 1 Initial Mortgage Loans, by Original Group 1
Principal  Balance,  all of which will be included in the Initial  Sub-Pool  II)
were  originated  or  purchased  by the  Depositor  pursuant  to its  Commercial
Property Program.  Under this program the Depositor primarily  underwrites loans
for 3 to 50 unit  buildings  without a  residential  component.  The  properties
primarily  consist of  commercial  and/or  office  space with a minimum of three
tenants.

     The  Depositor's  underwriting  standards  under  the  Commercial  Property
Program are primarily  intended to assess the ability of the mortgaged  property
to generate  adequate cash flow to support the mortgage and to a lesser  extent,
the  financial  capabilities  and  managerial  ability  of  the  mortgagor.   In
determining  whether a loan  should be  granted,  the  Depositor  considers  the
reliability  of the income stream from  investment  property,  the DSCRs and the
adequacy  of  such  property  as   collateral   for  the  mortgage   loan,   the
creditworthiness  of the mortgagor and the  mortgagor's  management  experience.
While the  primary  consideration  in  underwriting  a mortgage  loan under this
program is the mortgaged property,  sufficient documentation on the mortgagor is
required to  establish  the  financial  strength  and ability of the borrower to
successfully operate the mortgaged property and meet the obligations of the note
and deed of trust.

     Under the Commercial  Property Program,  the amount of the mortgage loan is
not more than 70% of the appraised value. The DSCR is not less than 1.25.

     The Commercial Property Program requires the inspection of the property and
records  regarding the property to determine  that the property is in compliance
with current zoning requirements,  the number of buildings on the property,  the
type of  construction  materials  used, the proximity of the property to natural
hazards  and  flood  zones and  whether  there  are any  negative  environmental
factors.  The property must front on publicly  dedicated and maintained  streets
with  provisions  for adequate and safe ingress and egress.  Also,  the title is
reviewed to determine if there are any covenants, conditions and restrictions or
easements on the property.  The properties are appraised by licensed and insured
independent  appraisers  approved by the  Depositor  and reviewed  either by the
Depositor's property evaluation department and/or an outside consultant.

     Generally, the maximum permitted CLTV and minimum permitted DSCR guidelines
for each underwriting class are as follows:

                                      S-65

<PAGE>


                           Commercial Property Program

<TABLE>
<CAPTION>
                                                                  Maximum
                                                                 Permitted              Minimum
                                                                 Combined              Permitted
Underwriting                                                   Loan-To-Value         Debt Service
  Class                       Property Type                        Ratio            Coverage Ratio
  -----                       -------------                        -----            --------------
<S>             <C>                                                 <C>                  <C>  
    A           Owner Occupied..............................        70%                  1.25%
                Non-Owner Occupied..........................        65%                  1.25%

    I           Owner Occupied..............................        70%                  1.25%
                Non-Owner Occupied..........................        65%                  1.25%

    II          Owner Occupied..............................        65%                  1.35%
                Non-Owner Occupied..........................        60%                  1.35%

    IV          Owner Occupied..............................        55%                  1.45%
                Non-Owner Occupied..........................        50%                  1.45%

    V           Owner Occupied..............................        55%                  1.45%
                Non-Owner Occupied..........................        50%                  1.45%
</TABLE>

     Group 2

     Single Family Loans.  Approximately  96.10% of the Group 2 Initial Mortgage
Loans,  by Original Group 2 Principal  Balance,  were originated or purchased by
the  Depositor   pursuant  to  its   Adjustable-Rate   First  Mortgage   Program
underwriting  guidelines.  The Adjustable-Rate First Mortgage Program guidelines
are primarily  intended to evaluate a borrower's  credit standing and ability to
repay a mortgage loan and to assess the value of the related mortgaged  property
as collateral for such mortgage loan.

     The Group 2 Mortgage Loans are  originated  primarily for borrowers who are
refinancing existing debt. In general, the borrowers, in connection with certain
lower numbered and earlier alphabetically  designated underwriting classes, have
a history of paying consumer and prior mortgage debt  predominantly  in a timely
manner or,  instead,  in  connection  with  certain  higher  numbered  and later
alphabetically  designated underwriting classes, may have payment histories that
include up to three payments missed on a prior mortgage  obligation  and/or,  in
some cases, major derogatory credit items such as outstanding judgments or prior
bankruptcies.

     Several  different   underwriting   classes  are  used  to  categorize  the
creditworthiness  of  borrowers.  In addition to general  Adjustable-Rate  First
Mortgage  Program  guidelines,  each class has  guidelines  relating  to maximum
permitted  loan-to-value  ratio,  maximum  permitted  debt-to-income  ratio  and
acceptable  consumer  credit and mortgage  credit  delinquencies  and  defaults.
Generally,  higher  numbered and later  alphabetically  designated  underwriting
classes (as set forth in the table below) permit a greater  number of derogatory
credit  items than the lower  numbered  and  earlier  alphabetically  designated
underwriting classes.

     Each  underwriting  class  has  guidelines  and  standards  for the type of
income,  employment and asset verification  performed prior to closing the loan.
In  general,  the  Adjustable-Rate  First  Mortgage  Program  does  not  require
verification  of the source of the  borrower's  assets to close the loan because
this is not deemed to be a critical  credit  factor in the case of a  refinanced
mortgage loan.  The  Adjustable-Rate  First Mortgage  Program Class AA, Class I,
Class II and Class IIB generally  require the  verification  of  employment  and
income that is stated on the borrower's  application.  The Class ANIV, Class III
and Class SE program  guidelines  generally  require  verification of employment
without verification of income that must be stated on the application. The Class
SE  program  is  intended  for  self-employed  borrowers.  The Class IV  program
generally  requires the verification of income that is stated on the application
without  verification of employment and the Class V program  generally  requires
the verification of all income that can be verified by independent means.

     Generally,  the maximum permitted loan-to-value ratio and maximum permitted
debt-to-income ratio guidelines for each underwriting class are as follows:

                                      S-66

<PAGE>


                     Adjustable-Rate First Mortgage Program

<TABLE>
<CAPTION>
                                                                                Maximum               Maximum
                                                                               Permitted             Permitted
Underwriting                                                                 Loan-To-Value         Debt-To-Income
   Class                              Property Type                              Ratio                 Ratio
   -----                              -------------                              -----                 -----
<S>               <C>                                                             <C>                   <C>
     AA           Owner Occupied One- to Four-Family                              80%                   45%
                  Owner Occupied Condominium/Townhouse/PUD                        85%                   45%
                  Non-Owner Occupied One- to Four-Family                          80%                   45%
                  Non-Owner Occupied Condominium/Townhouse/PUD                    75%                   45%

    ANIV          Owner Occupied One- to Four-Family                              75%                   40%
                  Owner Occupied Condominium/Townhouse/PUD                        80%                   40%
                  Non-Owner Occupied One- to Four-Family                          75%                   40%
                  Non-Owner Occupied Condominium/Townhouse/PUD                    70%                   40%

      I           Owner Occupied One- to Four-Family                              80%                   50%
                  Owner Occupied Condominium/Townhouse/PUD                        85%                   50%
                  Non-Owner Occupied One- to Four-Family                          80%                   50%
                  Non-Owner Occupied Condominium/Townhouse/PUD                    70%                   50%

     II           Owner Occupied One- to Four-Family                              75%                   50%
                  Owner Occupied Condominium/Townhouse/PUD                        80%                   50%
                  Non-Owner Occupied One- to Four-Family                          75%                   50%
                  Non-Owner Occupied Condominium/Townhouse/PUD                    70%                   50%

     IIB          Owner Occupied One- to Four-Family                              75%                   50%
                  Owner Occupied Condominium/Townhouse/PUD                        75%                   50%
                  Non-Owner Occupied One- to Four-Family                          75%                   50%
                  Non-Owner Occupied Condominium/Townhouse/PUD                    70%                   50%

     SE           Owner Occupied One- to Four-Family                              70%                   45%
                  Owner Occupied Condominium/Townhouse/PUD                        75%                   45%
                  Non-Owner Occupied One- to Four-Family                          70%                   45%
                  Non-Owner Occupied Condominium/Townhouse/PUD                    60%                   45%


     III          Owner Occupied One- to Four-Family                              70%                   45%
                  Owner Occupied Condominium/Townhouse/PUD                        75%                   45%
                  Non-Owner Occupied One- to Four-Family                          70%                   45%
                  Non-Owner Occupied Condominium/Townhouse/PUD                    60%                   45%

     IV           Owner Occupied One- to Four-Family                              70%                   45%
                  Owner Occupied Condominium/Townhouse/PUD                        70%                   45%
                  Non-Owner Occupied One- to Four-Family                          65%                   45%
                  Non-Owner Occupied Condominium/Townhouse/PUD                    55%                   45%

      V           Owner Occupied One- to Four-Family                              65%                   45%
                  Owner Occupied Condominium/Townhouse/PUD                        55%                   45%
                  Non-Owner Occupied One- to Four-Family                          55%                   45%
</TABLE>

     The maximum permitted loan-to-value ratio may be increased 5% for Class AA,
ANIV, I, II, IIB, SE, III and IV on one- to four-family  dwellings  only, if the
borrowers have exhibited an excellent mortgage payment history, verified for the
most recent twelve month period.

     Further  adjustments  to both  maximum  permitted  loan-to-value  ratio and
maximum permitted debt-to-income ratio are available on only one- to four-family
dwellings, through utilization of the Rate Add-on Feature. This feature,

                                      S-67

<PAGE>


offered on all loan classes with the exception of Class V, typically  allows the
loan-to-value ratio to be increased a maximum of 10%. The Rate Add-on Feature is
no  longer  available  on  any  other  property  type  but,  rather,   has  been
incorporated into the maximum  permitted  combined  loan-to-value  ratio and the
maximum permitted debt-to-income ratio at origination.

     Down payment  requirements  for purchase money  transactions are verifiable
liquid  assets of the  borrower.  In  addition,  the minimum  cash down  payment
required to be provided by the borrower,  which may include any gift received by
the  borrower,  is 10% of the sale price,  except  with  respect to Class AA and
Class I which is 5% of the sale price.  For all classes with the exception of V,
if the property is an  owner-occupied  one- to four-family  residence,  a seller
financed subordinate mortgage loan is allowed.  However, in no case can a seller
financed subordinate loan exceed 20% of the purchase price.

     On a  case-by-case  basis,  the Depositor may  determine  that,  based upon
compensating  factors, a prospective  borrower not strictly qualifying under the
guidelines  of  a  particular   class   warrants  an   underwriting   exception.
Compensating  factors may  include,  but are not  limited to, low  loan-to-value
ratio, low debt-to-income ratio, good credit history, stable employment and time
in residence at the applicant's current address.

     Manufactured Home Loans. All of the Manufactured Home Loans included in the
Initial Group 2  (approximately  3.90% of the Group 2 Initial Mortgage Loans, by
Original  Group  2  Principal  Balance)  were  originated  or  purchased  by the
Depositor  pursuant to its  Manufactured  Home Loan Program as  described  above
under the caption "The Depositor-Underwriting Criteria-Group 1".

                         DESCRIPTION OF THE CERTIFICATES

     The Series 1998-3 AFC Mortgage Loan Asset Backed  Certificates will consist
of five Classes of certificates,  Class 1A-1, Class 1A-2, Class 2A-1, Class 2A-2
and Class R (the Class 1A-1 and Class 1A-2  Certificates  are referred to herein
as the "Class 1A  Certificates";  the Class 2A-1 and Class 2A-2 Certificates are
referred to herein as the "Class 2A Certificates"; the Class 1A Certificates and
Class 2A Certificates are referred to herein as the "Class A Certificates";  the
Class A and Class R Certificates  are referred to herein as the  "Certificates";
each such class,  a "Class").  Only the Class 1A and Class 2A  Certificates  are
offered hereby.

     The Class  1A-1  Certificates  will have an initial  Class  1A-1  Principal
Balance of $51,000,000;  the Class 1A-2  Certificates will have an initial Class
1A-2 Principal Balance of $188,000,000; the Class 2A-1 Certificates will have an
initial  Class  2A-1  Principal  Balance  of  $78,000,000;  and the  Class  2A-2
Certificates  will have an initial Class 2A-2 Principal Balance of $133,000,000.
The  Class  R  Certificates   will  have  no  principal   balance.   In  certain
circumstances,  the Class R Certificates may receive distributions in respect of
principal on the Mortgage Loans. The rights of the Class R Certificateholders to
receive  distributions with respect to the Mortgage Loans will be subordinate to
the rights of the Class A Certificateholders to the extent described herein.

     On each Remittance Date, with respect to the Class A Certificates, interest
will be paid at the  related  Class A  Pass-Through  Rate in an amount  equal to
interest  accrued  during the  related  Accrual  Period on the  related  Class A
Principal  Balance prior to giving effect to principal  distributions to be made
on such date.

     Interest  payable  with  respect  to each  Remittance  Date on the  Class A
Certificates  will accrue during the period commencing on the Remittance Date of
the immediately  preceding month and ending on the day immediately preceding the
related  Remittance Date,  except that with respect to the first Remittance Date
interest  payable  on the Class A  Certificates  will  accrue  during the period
commencing on the Closing Date and ending on the day  immediately  preceding the
first Remittance Date (each such period, an "Accrual Period").  All calculations
of  interest  on the Class A  Certificates  will be computed on the basis of the
actual number of days elapsed in the Accrual Period and a 360-day year.

     Each of the Class A Certificates  represents fractional undivided ownership
interests in a Trust Fund  consisting of Sub-Pool I,  Sub-Pool II,  Sub-Pool III
and Sub-Pool IV, created and held pursuant to the Pooling Agreement  (Sub-Pool I
and Sub-Pool II are  collectively  referred to herein as "Group 1", and Sub-Pool
III and  Sub-Pool IV are  collectively  referred  to herein as "Group 2").  Each
Sub-Pool  includes (i) the related Mortgage Loans (including the related Initial
Mortgage  Loans and any  related  Subsequent  Mortgage  Loans) and all  proceeds
thereof due after the Cut-off Date and related Subsequent Cut-off Date, (ii) the
related  Certificate  Account,  the related Principal and Interest Account,  the
related Trustee Expense Account,  the related Pre-Funding Account and subject to
certain limitations, the

                                      S-68

<PAGE>


related Interest  Coverage Account and related Reserve Account,  and such assets
as from  time to time are  deposited  in such  accounts,  including  amounts  on
deposit  therein and  invested in Permitted  Instruments,  (iii) any related REO
Property, (iv) the Trustee's rights under all insurance policies with respect to
the related  Mortgage  Loans  required to be maintained  pursuant to the Pooling
Agreement and any Insurance Proceeds and (v) the Certificate Insurance Policy.

     Distributions  on the Class A  Certificates  will be made by the Trustee on
the 25th day of each month,  or if such day is not a Business  Day, on the first
Business Day  thereafter  commencing  on October 26, 1998 (each,  a  "Remittance
Date"), to the persons in whose names such  Certificates are registered  (which,
initially,  will be CEDE & Co.,  the  nominee  of  DTC) as of the  Business  Day
immediately preceding such Remittance Date (each, a "Record Date").

     Distributions  on each  Remittance Date will be made by check mailed to the
address of the person entitled thereto as it appears on the Certificate Register
or, in the case of Class A  Certificates  if such  Holder of record owns Class A
Certificates  with an initial Class A Principal Balance in excess of $5,000,000,
and who has so notified  the Trustee in writing in  accordance  with the Pooling
Agreement,  by wire transfer in  immediately  available  funds to the account of
such  Certificateholder  at  a  bank  or  other  depository  institution  having
appropriate wire transfer facilities;  provided, however, the final distribution
in retirement of the Class A Certificates will be made only upon presentment and
surrender of such  Certificate at the Corporate Trust Office of the Trustee.  On
each  Remittance  Date,  a Holder of a Class A  Certificate  will  receive  such
Holder's  Percentage  Interest of the amounts  required to be  distributed  with
respect to such Class A Certificates.  The "Percentage  Interest" evidenced by a
Certificate  will equal the percentage  derived by dividing the  denomination of
such  Certificate by the aggregate  denominations  of all  Certificates  of such
Class.

Registration of Certificates

     The Class A  Certificates  will be issued in book-entry  form.  The Class A
Certificates  will be issued in minimum  dollar  denominations  of $100,000  and
integral multiples of $1,000 in excess thereof (except that a single certificate
of each of the Class 1A-1,  Class 1A-2,  Class 2A-1 and Class 2A-2  Certificates
may be issued in a  different  amount  which is less  than the  related  minimum
dollar   denomination).   The  assumed  final  maturity  date  of  the  Class  A
Certificates  is  September  22,  2028,  which is thirty years after the Closing
Date.

     Holders of  Certificates  may hold their  Certificates  through DTC (in the
United  States) or Cedel or Euroclear  (in Europe) if they are  participants  of
such systems, or indirectly through organizations which are participants in such
systems.

     The  Certificates  will  initially be registered in the name of CEDE & Co.,
the nominee of DTC. Cedel and Euroclear will hold omnibus positions on behalf of
their  participants  through  customers'  securities  accounts  in  Cedel's  and
Euroclear's  names on the books of their respective  depositaries  which in turn
will hold such positions in customers'  securities accounts in the depositaries'
names on the books of DTC.  Citibank,  N.A. will act as depositary for Cedel and
The  Chase  Manhattan  Bank  will  act as  depositary  for  Euroclear  (in  such
capacities, individually the "Depositary" and collectively the "Depositaries").

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

     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  or Euroclear
Participant to a Participant will be received

                                      S-69

<PAGE>


with value on the DTC  settlement  date but will be  available  in the  relevant
Cedel or Euroclear cash account only as of the business day following settlement
in DTC. For information with respect to tax documentation procedures relating to
the  Certificates,  see "Certain  Federal Income Tax  Consequences"  and "Global
Clearance, Settlement and Tax Documentation Procedures" in Annex I hereto.

     DTC is a  limited-purpose  trust  company  organized  under the laws of the
State  of New  York,  a  member  of the  Federal  Reserve  System,  a  "clearing
corporation"  within the meaning of the New York Uniform  Commercial Code, and a
"clearing  agency"  registered  pursuant to the provisions of Section 17A of the
1934  Act.  DTC  accepts   securities   for  deposit   from  its   participating
organizations  ("Participants")  and facilitates the clearance and settlement of
securities   transactions   between  Participants  in  such  securities  through
electronic  book-entry changes in accounts of Participants,  thereby eliminating
the need for physical movement of certificates.  Participants include securities
brokers and dealers, banks and trust companies and clearing corporations and may
include certain other  organizations.  Indirect access to the DTC system is also
available to others such as banks,  brokers,  dealers and trust  companies  that
clear through or maintain a custodial  relationship  with a Participant,  either
directly or indirectly ("Indirect Participants").

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

     Euroclear  was  created  in 1968 to hold  securities  for  participants  of
Euroclear  ("Euroclear  Participants")  and to  clear  and  settle  transactions
between  Euroclear  Participants  through  simultaneous   electronic  book-entry
delivery against payment,  thereby eliminating the need for physical movement of
certificates and any risk from lack of simultaneous  transfers of securities and
cash. Transactions may now be settled in any of 32 currencies,  including United
States dollars. Euroclear includes various other services,  including securities
lending and borrowing and interfaces with domestic markets in several  countries
generally  similar  to the  arrangements  for  cross-market  transfers  with DTC
described above. Euroclear is operated by the Brussels, Belgium office of Morgan
Guaranty Trust Company of New York (the  "Euroclear  Operator"),  under contract
with Euroclear  Clearance Systems S.C., a Belgian  cooperative  corporation (the
"Cooperative").  All operations are conducted by the Euroclear Operator, and all
Euroclear securities clearance accounts and Euroclear cash accounts are accounts
with the Euroclear Operator,  not the Cooperative.  The Cooperative  established
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 with  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  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  with respect to Certificates held through Cedel or Euroclear
will be  credited  to the cash  accounts  of  Cedel  Participants  or  Euroclear
Participants in accordance with the relevant  system's rules and procedures,  to
the extent received by its Depositary. Such distributions will be subject to tax
reporting in accordance  with relevant  United States tax laws and  regulations.
See "Certain Income Tax Consequences".  Cedel or the Euroclear Operator,  as the
case  may  be,  will  take  any  other  action   permitted  to  be  taken  by  a
Certificateholder under the Agreement on behalf of a Cedel

                                      S-70

<PAGE>


Participant or Euroclear  Participant only in accordance with its relevant rules
and procedures and subject to its Depositary's ability to effect such actions on
its behalf through DTC.

     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.

The Principal and Interest Accounts

     The Servicer shall establish and maintain two accounts for each Group (with
respect to Group 1, the  "Sub-Pool I Principal  and  Interest  Account"  and the
"Sub-Pool  II  Principal  and  Interest  Account",  collectively  the  "Group  1
Principal  and Interest  Account";  with respect to Group 2, the  "Sub-Pool  III
Principal  and  Interest  Account" and the  "Sub-Pool IV Principal  and Interest
Account",  collectively,  the "Group 2 Principal and Interest Account";  each, a
"Principal and Interest Account"), which shall be an Eligible Account, on behalf
of the  Certificateholders.  The Servicer  shall  deposit  therein  payments and
collections received or made by it in connection with the related Mortgage Loans
(net of the Servicing Fee) subsequent to the Cut-off Date or related  Subsequent
Cut-off  Date,  as the case may be (to the extent not applied in  computing  the
aggregate  principal balance of the related Mortgage Loans as of such date). The
Servicer may withdraw  funds from a Principal and Interest  Account only for the
purposes set forth in the Pooling  Agreement,  including  but not limited to the
following:

          (i) to effect the remittance to the Trustee on the  twenty-second  day
     of each month (or if such day is not a  Business  Day,  on the  immediately
     following  Business  Day) of the Excess Spread and the amounts set forth in
     clause (i) of the definition of the Available Remittance Amount;

          (ii) subject to the limitations set forth in the Pooling Agreement, to
     pay the Servicer for any accrued and unpaid  Servicing Fees with respect to
     related  Mortgage  Loans and to reimburse  itself for related  unreimbursed
     Advances and Servicing  Advances and any amount used to cover shortfalls in
     interest  on newly  originated  Mortgage  Loans as  described  below  under
     "--Advances." The Servicer's right to pay itself unpaid Servicing Fees, and
     to reimburse itself for unreimbursed Servicing Advances and amounts used to
     cover any such interest  shortfalls,  is limited to late collections on the
     related  Mortgage  Loan,  and such other amounts as may be collected by the
     Servicer  from the  related  Mortgagor  or  otherwise  with  respect to the
     related  Mortgage  Loan in respect of which such  unreimbursed  amounts are
     owed. The Servicer's  right to reimbursement  for unreimbursed  Advances is
     limited to late collections of interest on any Mortgage Loan; provided that
     the  Servicer  shall not be  entitled  to  reimbursement  from  Liquidation
     Proceeds for Advances made as described in subsection  (c) of the paragraph
     under  the  caption   "Advances"  herein.  The  Servicer's  right  to  such
     reimbursements is senior to the rights of Holders of Certificates;

          (iii) to withdraw  any amount  received  from a Mortgagor on a related
     Mortgage  Loan  that  is  recoverable  and  sought  to  be  recovered  as a
     Preference Amount;

          (iv) to make  investments in Permitted  Instruments  and to pay itself
     interest  earned in respect of Permitted  Instruments or on funds deposited
     in the related Principal and Interest Account;

          (v) to pay itself the Servicing Fee and any other permitted  servicing
     compensation to the extent not previously retained or paid; and

          (vi) to withdraw funds necessary for the  conservation and disposition
     of any REO Property.

The Certificate Account

     The Trustee  shall  establish  and maintain an account for each Group (with
respect to Group 1, the "Group 1 Certificate Account";  with respect to Group 2,
the "Group 2 Certificate Account";  each, a "Certificate Account"),  which shall
be an Eligible Account, on behalf of the Certificateholders.  The Trustee shall,
promptly upon  receipt,  deposit in the related  Certificate  Account and retain
therein the  following:  (i) the related  Available  Remittance  Amount for such
Remittance  Date; (ii) the related Excess Spread for such  Remittance  Date; and
(iii) any amount required to be deposited by the Servicer in connection with any
losses on Permitted Instruments.

     The  Trustee  shall  withdraw  funds  from  the  Certificate   Account  for
distribution to  Certificateholders  as described below under  "--Allocation  of
Amount Available" and as otherwise provided in the Pooling Agreement.

                                      S-71

<PAGE>


Calculation of One-Month LIBOR

     On the second  Business Day preceding the beginning of each Accrual  Period
(each such date, an "Interest  Determination  Date"), the Trustee will determine
One-Month   LIBOR  for  such  Accrual   Period  with  respect  to  the  Class  A
Certificates.  One-Month  LIBOR will be the rate for  deposits in United  States
dollars for a term equal to the relevant  Accrual  Period  which  appears in the
Telerate  Page 3750 as of 11:00  a.m.,  London  time,  on such  date.  The first
Accrual  Period shall begin on the Closing Date. If such rate does not appear on
Telerate Page 3750, the rate for that day will be determined on the basis of the
rates at which  deposits in United  States  dollars are offered by the Reference
Banks at  approximately  11:00 a.m.,  London  time,  on that day to banks in the
London  interbank  market for a term equal to the relevant  Accrual Period.  The
Trustee will request the principal  London office of each of the Reference Banks
to  provide  a  quotation  of its  rate.  If at least  two such  quotations  are
provided,  the rate for that day will be the arithmetic  mean of the quotations.
If fewer than two  quotations  are provided as requested,  the rate for that day
will be the arithmetic mean of the rates quoted by major banks in New York City,
selected by the Servicer,  at  approximately  11:00 a.m., New York City time, on
that day for loans in United States dollars to leading European banks for a term
equal to the relevant Accrual Period. If on any Interest Determination Date, the
Trustee is unable to determine One Month LIBOR for an Accrual Period,  One Month
LIBOR for such  Accrual  Period  shall be One Month LIBOR as  determined  on the
previous Interest  Determination Date; provided,  however,  that One-Month LIBOR
for an Accrual  Period  shall not be based on  One-Month  LIBOR for the previous
Accrual Period for three consecutive  Accrual Periods. If One-Month LIBOR for an
Accrual Period would be based on One-Month LIBOR for the previous Accrual Period
for the second consecutive  Accrual Period, the Trustee will select a comparable
alternative  Index (over which the Trustee has no control) used for  determining
one-month  Eurodollar  lending  rates  that  is  calculated  and  published  (or
otherwise made available) by an independent third party.

     "Telerate  Page 3750" means the display page currently so designated on the
Dow Jones  Telerate  Service (or such other page as may replace the page on that
service for the purpose of displaying comparable rates or prices) and "Reference
Banks" means leading banks  selected by the Trustee and engaged in  transactions
in Eurodollar deposits in the international Eurocurrency market.

     The establishment of One-Month LIBOR on each Interest Determination Date by
the Trustee and the Trustee's  calculation of the rate of interest applicable to
the Class 1A and Class 2A Certificates  for the related Accrual Period shall (in
the absence of manifest error) be final and binding.

Allocation of Amount Available

     On or  before  each  Remittance  Date,  the  Servicer  will  determine  the
Overcollateralization  Amount  for each  Sub-Pool  after  giving  effect  to the
distribution of the related Class A Principal  Remittance  Amount to the related
Class A Certificates  on such  Remittance Date and the amount of the related Net
Excess Spread.

     On each  Remittance  Date, the Trustee will withdraw from each  Certificate
Account the related  Amount  Available,  and make  distributions  thereof in the
following   order  of   priority   and  to  the  extent  of   available   funds.
Notwithstanding  the foregoing,  on any  Remittance  Date, in the event that the
Amount  Available  with  respect  to  a  particular  Group  is  insufficient  to
distribute the entire amount of the related Class A Interest  Remittance Amount,
such Amount  Available  shall be  distributed  by the Trustee  among the related
Class A Certificateholders  in proportion to the total respective  distributions
of such  amounts on each such Class of  Certificates  that  would  otherwise  be
payable on such Remittance Date.

     Group 1

     With respect to the Class 1A Certificates and Group 1:

     If the Remittance  Date is prior to the Cross-Over  Date, the Trustee shall
distribute the indicated amounts in the following order of priority:

          (X)(i)  to  the  Class   1A-1   Certificateholders   and  Class   1A-2
     Certificateholders  (subject  to  the  second  and  last  paragraphs  under
     "--Allocation of Amount Available"), an amount equal to the lesser of:

               (A) the Amount Available with respect to Group 1; and

                                      S-72

<PAGE>


               (B) the related Class A Interest  Remittance  Amount with respect
          to the Class 1A-1 and Class 1A-2 Certificates;

          (ii)  to  the   Class   1A-1   Certificateholders   and   Class   1A-2
     Certificateholders  (subject to the last paragraph under  "--Allocation  of
     Amount  Available"),  to be  applied  to reduce  the Class  1A-1  Principal
     Balance and Class 1A-2  Principal  Balance,  respectively,  until the Class
     1A-1 Principal Balance and Class 1A-2 Principal Balance,  respectively, has
     been  reduced  to zero  and to make  payments  in  respect  of the  amounts
     described  in  clauses  (iii) (to the  extent  the  amount in clause  (iii)
     represents  prior  Insured  Payments  or interest  thereon)  and (v) of the
     definition of Class A Principal Remittance Amount below, the lesser of:

               (A) the balance of the Amount  Available  with respect to Group 1
          after payments described in clause (X)(i) above, pro rata based on the
          related Class Percentage; and

               (B) the related Class A Principal  Remittance Amount with respect
          to the Class 1A-1 and Class 1A-2 Certificates;

          (iii) to the Group 1 Trustee Expense  Account,  an amount equal to the
     lesser of the balance of the Amount Available with respect to Group 1 after
     payments  described  in clauses  (X)(i) and (ii) above and any  accrued and
     unpaid Annual Trustee Expense Amount with respect to Group 1;

          (iv)  to  the  Class  1A-1   Certificateholders  and  the  Class  1A-2
     Certificateholders to be applied to reduce the Class 1A-1 Principal Balance
     and Class  1A-2  Principal  Balance,  respectively,  until  the Class  1A-1
     Principal Balance and Class 1A-2 Principal Balance,  respectively, has been
     reduced to zero, an amount equal to the lesser of:

               (A) the balance of the Amount  Available  with respect to Group 1
          after payments described in clauses (X)(i) through (iii) above and, to
          the   extent   applicable,    after   payments   to   the   Class   2A
          Certificateholders     as    described     under    "Excess    Spread,
          Overcollateralization and  Cross-Collateralization  Provisions" below,
          pro rata based on the related Class Percentage; and

               (B) the related  Additional  Principal  with respect to the Class
          1A-1 and Class 1A-2 Certificates;

          (v) to the  Servicer  and/or  the  Depositor,  an amount  equal to the
     lesser of (A) the balance of the Amount  Available  with respect to Group 1
     after  payments  described in clauses (X)(i) through (iv) above and, to the
     extent  applicable,  after payments to the Class 2A  Certificateholders  as
     described     under    "Excess    Spread,     Overcollateralization     and
     Cross-Collateralization  Provisions" below and (B) any expenses paid by the
     Servicer  and/or  Depositor that were incurred in connection with any third
     party claims that remain unreimbursed;

          (vi) to the Servicer, an amount equal to the lesser of (A) the balance
     of the Amount Available with respect to Group 1 after payments described in
     clauses  (X)(i)  through  (v) above and,  to the extent  applicable,  after
     payments to the Class 2A  Certificateholders  as  described  under  "Excess
     Spread, Overcollateralization and Cross-Collateralization Provisions" below
     and  (B)  the  aggregate  of  any  Nonrecoverable  Servicing  Advances  and
     Nonrecoverable  Monthly Advances with respect to Group 1 previously made by
     the Servicer and not previously reimbursed; and

          (vii) to the Class R  Certificateholders,  the  balance  of the Amount
     Available  with  respect to Group 1, if any,  after  payments  described in
     clauses  (X)(i)  through  (vi) above and, to the extent  applicable,  after
     payments to the Class 2A  Certificateholders  as  described  under  "Excess
     Spread,   Overcollateralization  and  Cross-Collateralization   Provisions"
     below.

     If the  Remittance  Date is on or after the  Cross-Over  Date,  the Trustee
shall distribute the indicated amounts in the following order of priority:

          (Y)(i)  to  the  Class   1A-1   Certificateholders   and  Class   1A-2
     Certificateholders  (subject  to  the  second  and  last  paragraphs  under
     "--Allocation of Amount Available"), the lesser of:

               (A) the Amount Available with respect to Group 1; and

                                      S-73

<PAGE>


               (B) the related Class A Interest  Remittance  Amount with respect
          to the Class 1A-1 and Class 1A-2 Certificates;

          (ii)  to  the   Class   1A-1   Certificateholders   and   Class   1A-2
     Certificateholders  (subject to the last paragraph under  "--Allocation  of
     Amount  Available"),  to be  applied  to reduce  the Class  1A-1  Principal
     Balance and Class 1A-2  Principal  Balance,  respectively,  until the Class
     1A-1 Principal Balance and Class 1A-2 Principal Balance,  respectively, has
     been  reduced  to zero  and to make  payments  in  respect  of the  amounts
     described in clauses  (iii) (to the extent the amounts  described in clause
     (iii) represent prior Insured Payments or interest  thereon) and (v) of the
     definition of Class A Principal Remittance Amount with respect to the Class
     1A-1 and Class 1A-2 Certificates below, the lesser of:

               (A) the balance of the Net Excess Amount  Available  with respect
          to Group 1 after payments  described in clause (Y)(i) above,  pro rata
          based on the related Class Percentage; and

               (B) the related Class A Principal  Remittance Amount with respect
          to the Class 1A-1 and Class 1A-2 Certificates;

          (iii) to the Group 1 Trustee Expense  Account,  an amount equal to the
     lesser of the balance of the Amount Available with respect to Group 1 after
     payments  described  in clauses  (Y)(i) and (ii) above and any  accrued and
     unpaid Annual Trustee Expense Amount with respect to Group 1;

          (iv) to the  Servicer  and/or the  Depositor,  an amount  equal to the
     lesser of (A) the balance of the Amount  Available  with respect to Group 1
     after payments  described in clauses (Y)(i) through (iii) above and, to the
     extent  applicable,  after payments to the Class 2A  Certificateholders  as
     described     under    "Excess    Spread,     Overcollateralization     and
     Cross-Collateralization  Provisions" below and (B) any expenses paid by the
     Servicer  and/or  Depositor that were incurred in connection with any third
     party claims that remain unreimbursed;

          (v) to the Servicer,  an amount equal to the lesser of (A) the balance
     of the Amount Available with respect to Group 1 after payments described in
     clauses  (Y)(i)  through  (iv) above and, to the extent  applicable,  after
     payments to the Class 2A  Certificateholders  as  described  under  "Excess
     Spread, Overcollateralization and Cross-Collateralization Provisions" below
     and  (B)  the  aggregate  of  any  Nonrecoverable  Servicing  Advances  and
     Nonrecoverable  Monthly Advances with respect to Group 1 previously made by
     the Servicer and not previously reimbursed; and

          (vi) to the Class R  Certificateholders,  the  balance  of the  Amount
     Available  with  respect  to Group 1 after  payments  described  in clauses
     (Y)(i) through (v) above and, to the extent  applicable,  after payments to
     the  Class  2A   Certificateholders  as  described  under  "Excess  Spread,
     Overcollateralization  and  Cross-Collateralization  Provisions"  below, if
     any.

     Group 2

     With respect to the Class 2A Certificates and Group 2:

     If the Remittance  Date is prior to the Cross-Over  Date, the Trustee shall
distribute the indicated amounts in the following order of priority:

          (X)  (i)  to  the  Class  2A-1   Certificateholders   and  Class  2A-2
     Certificateholders  (subject  to  the  second  and  last  paragraphs  under
     "--Allocation of Amount Available"), an amount equal to the lesser of:

               (A) the Amount Available with respect to Group 2; and

               (B) the related Class A Interest  Remittance  Amount with respect
          to the Class 2A-1 and Class 2A-2 Certificates;

          (ii)  to  the   Class   2A-1   Certificateholders   and   Class   2A-2
     Certificateholders  (subject to the last paragraph under  "--Allocation  of
     Amount  Available"),  to be  applied  to reduce  the Class  2A-1  Principal
     Balance and Class 2A-2  Principal  Balance,  respectively,  until the Class
     2A-1 Principal Balance and Class 2A-2 Principal Balance,  respectively, has
     been  reduced  to zero  and to make  payments  in  respect  of the  amounts
     described  in  clauses  (iii) (to the  extent  the  amount in clause  (iii)
     represents prior Insured Payments or interest

                                      S-74

<PAGE>


     thereon) and (v) of the definition of Class A Principal  Remittance  Amount
     with  respect  to the Class  2A-1 and Class 2A-2  Certificates  below,  the
     lesser of:

               (A) the balance of the Amount  Available  with respect to Group 2
          after payments described in clause (X)(i) above, pro rata based on the
          related Class Percentage; and

               (B) the related Class A Principal  Remittance Amount with respect
          to the Class 2A-1 and Class 2A-2 Certificates;

          (iii) to the Group 2 Trustee Expense  Account,  an amount equal to the
     lesser of the balance of the Amount Available with respect to Group 2 after
     payments  described  in clauses  (X)(i) and (ii) above and any  accrued and
     unpaid Annual Trustee Expense Amount with respect to Group 2;

          (iv)  to  the   Class   2A-1   Certificateholders   and   Class   2A-2
     Certificateholders to be applied to reduce the Class 2A-1 Principal Balance
     and Class  2A-2  Principal  Balance,  respectively,  until  the Class  2A-1
     Principal Balance and Class 2A-2 Principal Balance,  respectively, has been
     reduced to zero, an amount equal to the lesser of:

               (A) the balance of the Amount  Available  with respect to Group 2
          after payments described in clauses (X)(i) through (iii) above and, to
          the   extent   applicable,    after   payments   to   the   Class   1A
          Certificateholders     as    described     under    "Excess    Spread,
          Overcollateralization and  Cross-Collateralization  Provisions" below,
          pro rata based on the related Class Percentage; and

               (B) the related  Additional  Principal  with respect to the Class
          2A-1 and Class 2A-2 Certificates;

          (v) to the  Servicer  and/or  the  Depositor,  an amount  equal to the
     lesser of (A) the balance of the Amount  Available  with respect to Group 2
     after  payments  described in clauses (X)(i) through (iv) above and, to the
     extent  applicable,  after payments to the Class 1A  Certificateholders  as
     described     under    "Excess    Spread,     Overcollateralization     and
     Cross-Collateralization  Provisions" below and (B) any expenses paid by the
     Servicer  and/or  Depositor that were incurred in connection with any third
     party claims that remain unreimbursed;

          (vi) to the Servicer, an amount equal to the lesser of (A) the balance
     of the Amount Available with respect to Group 2 after payments described in
     clauses  (X)(i)  through  (v) above and,  to the extent  applicable,  after
     payments to the Class 1A  Certificateholders  as  described  under  "Excess
     Spread, Overcollateralization and Cross-Collateralization Provisions" below
     and  (B)  the  aggregate  of  any  Nonrecoverable  Servicing  Advances  and
     Nonrecoverable  Monthly Advances with respect to Group 2 previously made by
     the Servicer and not previously reimbursed;

          (vii)  to  the  Class   2A-1   Certificateholders   and   Class   2A-2
     Certificateholders  until the Class 2A-1  Principal  Balance and Class 2A-2
     Principal Balance,  respectively, has been reduced to zero, an amount equal
     to the lesser of:

               (A) the balance of the  Remaining  Net Excess Spread with respect
          to Group 2, if any, after payments described in clauses (X)(i) through
          (vi) above and payments of Additional Principal,  if any, to the Class
          1A Certificateholders; and

               (B) the related  Available  Funds Cap Carry  Forward  Amount with
          respect to the Class 2A-1 and Class 2A-2 Certificates, if any; and


          (viii) to the Class R  Certificateholders,  the  balance of the Amount
     Available  with  respect to Group 2, if any,  after  payments  described in
     clauses  (X)(i)  through (vii) above and, to the extent  applicable,  after
     payments to the Class 1A  Certificateholders  as  described  under  "Excess
     Spread,   Overcollateralization  and  Cross-Collateralization   Provisions"
     below.

     If the  Remittance  Date is on or after the  Cross-Over  Date,  the Trustee
shall distribute the indicated amounts in the following order of priority:

                                      S-75

<PAGE>


          (Y)  (i)  to  the  Class  2A-1   Certificateholders   and  Class  2A-2
     Certificateholders  (subject  to  the  second  and  last  paragraphs  under
     "--Allocation of Amount Available"), the lesser of:

               (A) the Amount Available with respect to Group 2; and

               (B) the related Class A Interest  Remittance  Amount with respect
          to the Class 2A-1 and Class 2A-2 Certificates;

          (ii)  to  the   Class   2A-1   Certificateholders   and   Class   2A-2
     Certificateholders  (subject to the last paragraph under  "--Allocation  of
     Amount  Available"),  to be  applied  to reduce  the Class  2A-1  Principal
     Balance and Class 2A-2  Principal  Balance,  respectively,  until the Class
     2A-1 Principal Balance and Class 2A-2 Principal Balance,  respectively, has
     been  reduced  to zero  and to make  payments  in  respect  of the  amounts
     described in clauses  (iii) (to the extent the amounts  described in clause
     (iii) represent prior Insured Payments or interest  thereon) and (v) of the
     definition of Class A Principal Remittance Amount with respect to the Class
     2A-1 and Class 2A-2 Certificates below, the lesser of:

               (A) the balance of the Net Excess Amount  Available  with respect
          to Group 2 after payments  described in clause (Y)(i) above,  pro rata
          based on the related Class Percentage; and

               (B) the related Class A Principal  Remittance Amount with respect
          to the Class 2A-1 and Class 2A-2 Certificates;

          (iii) to the Group 2 Trustee Expense  Account,  an amount equal to the
     lesser of the balance of the Amount Available with respect to Group 2 after
     payments  described  in clauses  (Y)(i) and (ii) above and any  accrued and
     unpaid Annual Trustee Expense Amount with respect to Group 2;

          (iv) to the  Servicer  and/or the  Depositor,  an amount  equal to the
     lesser of (A) the balance of the Amount  Available  with respect to Group 2
     after payments  described in clauses (Y)(i) through (iii) above and, to the
     extent  applicable,  after payments to the Class 1A  Certificateholders  as
     described     under    "Excess    Spread,     Overcollateralization     and
     Cross-Collateralization  Provisions" below and (B) any expenses paid by the
     Servicer  and/or  Depositor that were incurred in connection with any third
     party claims that remain unreimbursed;

          (v) to the Servicer,  an amount equal to the lesser of (A) the balance
     of the Amount Available with respect to Group 2 after payments described in
     clauses  (Y)(i)  through  (iv) above and, to the extent  applicable,  after
     payments to the Class 1A  Certificateholders  as  described  under  "Excess
     Spread, Overcollateralization and Cross-Collateralization Provisions" below
     and  (B)  the  aggregate  of  any  Nonrecoverable  Servicing  Advances  and
     Nonrecoverable  Monthly Advances with respect to Group 2 previously made by
     the Servicer and not previously reimbursed;

          (vi)  to  the   Class   2A-1   Certificateholders   and   Class   2A-2
     Certificateholders  until the Class 2A-1  Principal  Balance and Class 2A-2
     Principal Balance, respectively, has been reduced to zero, the lesser of:

               (A) the balance of the  Remaining  Net Excess Spread with respect
          to Group 2 after  payments  described  in clauses  (Y)(i)  through (v)
          above and payments of  Additional  Principal,  if any, to the Class 1A
          Certificateholders; and

               (B) the related  Available  Funds Cap Carry  Forward  Amount with
          respect to the Class 2A-1 and Class 2A-2 Certificates, if any; and

          (vii) to the Class R  Certificateholders,  the  balance  of the Amount
     Available  with  respect  to Group 2 after  payments  described  in clauses
     (Y)(i) through (vi) above and, to the extent applicable,  after payments to
     the  Class  1A   Certificateholders  as  described  under  "Excess  Spread,
     Overcollateralization  and  Cross-Collateralization  Provisions"  below, if
     any.

     The Pooling Agreement  provides that to the extent the Certificate  Insurer
makes  Insured  Payments  with respect to a Class of Class A  Certificates,  the
Certificate  Insurer (i) will be subrogated to the rights of the Holders of such
Class A  Certificates  with  respect  to such  Insured  Payments,  (ii) shall be
deemed, to the extent of the payments so made, to be a registered Holder of such
Class A  Certificates  and (iii)  shall be entitled  to  reimbursement  for such
Insured  Payments,  with interest accrued thereon at the weighted average of the
related Class A Pass-Through Rates, on each

                                      S-76

<PAGE>


Remittance Date after the related Class A  Certificateholders  have received the
related   Class  A  Remittance   Amount   (exclusive  of  any  related  Class  A
Carry-Forward    Amount   representing   amounts   previously   paid   to   such
Certificateholders  as Insured  Payments or interest  accrued in respect of such
Insured Payments) for such Remittance Date.

Definitions

     The "Additional Principal" for any Class 1A or Class 2A Certificate and any
Remittance Date will equal the lesser of (i) the amount  necessary to reduce the
related Class A Principal Balance so that the  Overcollateralization  Amount for
the related  Sub-Pool equals the related Required  Overcollateralization  Amount
for such  Sub-Pool  and (ii) the sum of (1) the  product  of the  related  Class
Percentage  and the sum of (a) the  Remaining  Net Excess Spread for such Group,
(b) the  Available  Transfer  Cashflow  for such  Group  and (c) the Net  Excess
Principal for such Group and (2) the amount,  if any, that is not required to be
included  in the  Additional  Principal  for the  Class of Class A  Certificates
related to the other Sub-Pool in the related Group for such Remittance Date as a
result  of the  application  of  clause  (i) of this  definition  of  Additional
Principal to such other Sub-Pool.

     The "Amount  Available" for a Group on a Remittance Date will equal the sum
of:

          (i) the  Available  Remittance  Amount for such Group  (reduced by any
     monthly premium payable to the Certificate Insurer);

          (ii) the Excess Spread for such Group with respect to such  Remittance
     Date;

          (iii) if an Available Funds Shortfall exists in such Group,

               (a) first,  the Net Excess  Spread from the other  Group,  to the
          extent of such Available Funds Shortfall; and

               (b) second,  the Excess  Principal  from the other Group,  to the
          extent of any remaining Available Funds Shortfall;

          (iv) if such  Remittance  Date is prior to the  Cross-Over  Date,  (a)
     first, the Available  Transfer  Cashflow,  to the extent necessary to reach
     the Required Overcollateralization Amount for such Group; and

               (b) second, the Net Excess Principal,  to the extent necessary to
          reach the Required Overcollateralization Amount for such Group;


          (v) any amounts  required to be deposited  in the related  Certificate
     Account from the related Reserve Account; and

          (vi)  any  Insured  Payments  with  respect  to the  related  Class of
     Certificates.

     An "Available  Funds  Shortfall"  with respect to any Group and  Remittance
Date means the  amount by which the  Available  Remittance  Amount  plus  Excess
Spread for such Group is less than the Required  Payments (other than in respect
of the Class A Principal  Remittance  Amount after the related  Cross-Over Date)
for such Group.

     The "Available  Principal Amount" for any Sub-Pool and Remittance Date will
equal the excess,  if any, of the amount described in the related  definition of
"Class A  Principal  Remittance  Amount"  without  giving  effect to clause  (a)
thereof  over  the  amount  described  in the  related  definition  of  "Class A
Principal Remittance Amount" after giving effect to clause (a) thereof.

     The "Available  Remittance Amount" with respect to any Group and Remittance
Date will be the sum of the following:

          (i) the sum of all  amounts  received  or  required  to be paid by the
     Servicer,  the  Depositor  or any  Sub-Servicer  in respect of the  related
     Mortgage Loans (exclusive of (a) the Depositor's Yield, (b) the Excess

                                      S-77

<PAGE>


     Spread,  (c) amounts  withdrawn by the Servicer from the related  Principal
     and Interest  Accounts as set forth in clauses (ii),  (iii),  (iv), (v) and
     (vi) above under the caption  "--The  Principal and Interest  Accounts" and
     any amounts not required to be deposited therein and (d) scheduled payments
     received in advance of their due date for  application  on such due date at
     the request of the related Mortgagor) during the related Due Period (or, in
     the case of amounts paid by the Depositor in  connection  with the purchase
     or  substitution  of a Mortgage  Loan as to which there is  defective  loan
     documentation or a breach of representation or warranty,  as of the related
     Determination  Date) and deposited into the related  Principal and Interest
     Accounts as of the related Determination Date;

          (ii) the amount of any Advances  and  Compensating  Interest  payments
     with  respect  to the  related  Group  remitted  by the  Servicer  for such
     Remittance Date; and

          (iii) any amount  applied by the Trustee  from funds on deposit in the
     related Interest  Coverage  Accounts to cover shortfalls in interest on the
     related  Classes of Class A Certificates  attributable  to the  pre-funding
     feature and to cover the interest portion of Deferred Payments.

     The "Available  Transfer  Cashflow" for each Group and Remittance Date will
equal the Remaining Net Excess  Spread for the other Group  remaining  after the
payment, if any, of Additional  Principal on the Classes of Class A Certificates
related to such other Group.

     The "Class 1A-1  Pass-Through  Rate" for any Remittance Date will be a rate
equal to the lesser of (i)  One-Month  LIBOR plus 0.31% per annum,  and (ii) the
weighted average of the Mortgage Rates of the Group 1 Mortgage Loans minus, with
respect to Group 1, the sum of (a) the Servicing Fee Rate, (b) the rate at which
the monthly premium payable to the Certificate Insurer is calculated and (c) the
rate at which the Annual Trustee  Expense  Account is calculated  (the "Class 1A
Cap Rate"); provided, however, that on any Remittance Date on which the Servicer
does not exercise its option to purchase the Mortgage  Loans and REO  Properties
as described  under  "Pooling  Agreement--Termination;  Purchase of the Mortgage
Loans"  herein,  the rate  provided in clause (i) will be  One-Month  LIBOR plus
0.71% per annum.  One-Month  LIBOR will be determined on the second Business Day
preceding  the  beginning of each Accrual  Period with respect to the Class 1A-1
Certificates.

     The "Class 1A-2  Pass-Through  Rate" for any Remittance Date will be a rate
equal to the lesser of (i)  One-Month  LIBOR plus 0.32% per annum,  and (ii) the
weighted average of the Mortgage Rates of the Group 1 Mortgage Loans minus, with
respect to Group 1, the sum of (a) the Servicing Fee Rate, (b) the rate at which
the monthly premium payable to the Certificate Insurer is calculated and (c) the
rate at which the Annual Trustee  Expense  Account is calculated  (the "Class 1A
Cap Rate"); provided, however, that on any Remittance Date on which the Servicer
does not exercise its option to purchase the Mortgage  Loans and REO  Properties
as described  under  "Pooling  Agreement--Termination;  Purchase of the Mortgage
Loans"  herein,  the rate  described in clause (i) will be One-Month  LIBOR plus
0.72% per annum.  One-Month  LIBOR will be determined on the second Business Day
preceding  the  beginning of each Accrual  Period with respect to the Class 1A-2
Certificates.

     The "Class 2A-1 Pass-Through Rate" for any particular  Remittance Date will
be equal to the least of (i)  One-Month  LIBOR  plus  0.25% per annum  (the rate
described  in this clause  (i),  the "Class 2A LIBOR  Rate")  (ii) the  weighted
average of the Mortgage Rates of the Group 2 Mortgage Loans minus,  with respect
to Group 2, the sum of (a) the  Servicing  Fee  Rate,  (b) the rate at which the
monthly  premium  payable to the  Certificate  Insurer is calculated and (c) the
rate at which the Annual  Trustee  Expense  Account is calculated  and (iii) the
weighted  average of the Maximum  Mortgage  Rates of the Group 2 Mortgage  Loans
minus,  with respect to Group 2, the sum of (a) the Servicing Fee Rate,  (b) the
rate at  which  the  monthly  premium  payable  to the  Certificate  Insurer  is
calculated  and (c) the rate at which the  Annual  Trustee  Expense  Account  is
calculated  (the rate described in this clause (iii),  the "Class 2A Cap Rate");
provided,  that on any  Remittance  Date on which the Servicer does not exercise
its option to purchase the Mortgage Loans and REO Properties as described  under
"Pooling Agreement-Termination; Purchase of the Mortgage Loans" herein, the rate
described in clause (i) will be One-Month LIBOR plus 0.65% per annum.  One-Month
LIBOR will be determined  on the second  Business Day preceding the beginning of
each Accrual Period with respect to the Class 2A-1 Certificates.

     The "Class 2A-2 Pass-Through Rate" for any particular  Remittance Date will
be equal to the least of (i)  One-Month  LIBOR  plus  0.26% per annum  (the rate
described  in this clause  (i),  the "Class 2A LIBOR  Rate")  (ii) the  weighted
average of the Mortgage Rates of the Group 2 Mortgage Loans minus,  with respect
to Group 2, the sum of (a) the  Servicing  Fee  Rate,  (b) the rate at which the
monthly  premium  payable to the  Certificate  Insurer is calculated and (c) the
rate at which the Annual  Trustee  Expense  Account is calculated  and (iii) the
weighted average of the

                                      S-78

<PAGE>


Maximum  Mortgage  Rates of the Group 2 Mortgage  Loans  minus,  with respect to
Group 2,  the sum of (a) the  Servicing  Fee  Rate,  (b) the  rate at which  the
monthly  premium  payable to the  Certificate  Insurer is calculated and (c) the
rate at which  the  Annual  Trustee  Expense  Account  is  calculated  (the rate
described in this clause (iii), the "Class 2A Cap Rate");  provided, that on any
Remittance  Date on which the Servicer  does not exercise its option to purchase
the   Mortgage   Loans  and  REO   Properties   as  described   under   "Pooling
Agreement-Termination;   Purchase  of  the  Mortgage  Loans"  herein,  the  rate
described in clause (i) will be One-Month LIBOR plus 0.66% per annum.  One-Month
LIBOR will be determined  on the second  Business Day preceding the beginning of
each Accrual Period with respect to the Class 2A-2 Certificates.

     The "Class A Carry-Forward  Amount", with respect to each Class of Class 1A
or Class 2A  Certificates  and for any  Remittance  Date,  is the sum of (i) the
amount,  if any, by which (A) the related Class A Remittance Amount with respect
to each  such  Class of Class A  Certificates  as of the  immediately  preceding
Remittance Date exceeded (B) the amount of the actual distribution, exclusive of
any   related   Insured   Payment,   to  the   related   Classes   of   Class  A
Certificateholders  made on such immediately  preceding Remittance Date and (ii)
interest on the  amount,  if any,  described  in clause (i) above (to the extent
that the amount in clause (i) above represents Insured Payments), at the related
Class 1A  Pass-Through  Rate with  respect to Group 1, and the related  Class 2A
Pass-Through  Rate  with  respect  to Group 2 from  such  immediately  preceding
Remittance Date.

     The  "Class A Interest  Remittance  Amount"  with  respect to each Class of
Class A Certificates for any Remittance Date will be the interest accrued at the
related Class A Pass-Through  Rate for the related Accrual Period on the related
Class A  Principal  Balance  immediately  prior  to such  Remittance  Date.  All
calculations  of  interest on the Class A  Certificates  will be computed on the
basis of the actual number of days elapsed in the related  Accrual Period and in
a year of 360 days.

     The "Class A Principal Balance" for any Class of Class A Certificates as of
any date of  determination  is equal to the  related  initial  Class A Principal
Balance reduced by the sum of (A) all amounts (including that portion of Insured
Payments,  if any,  made in respect of  principal)  distributed  to such Class A
Certificateholders  in respect of principal on all previous  Remittance Dates on
account of amounts  described  in clauses  (i),  (ii),  (iii) (to the extent the
amount in clause (iii)  represents a right to receive  principal not  previously
covered  by  Insured  Payments),  (iv)  and  (vi) of the  definition  of Class A
Principal Remittance Amount, (B) all other amounts previously distributed to the
related  Class  A  Certificateholders   constituting   Additional  Principal  in
reduction  of the  related  Class  A  Principal  Balance  and  (C)  all  amounts
previously  distributed to the related Class A Certificateholders as a mandatory
prepayment  as  described  below  under  "--Mandatory  Prepayments  on  Class  A
Certificates" (only on the Remittance Date occurring on December 28, 1998).

     The "Class A  Principal  Remittance  Amount"  with  respect to any Class of
Class A Certificates  and the related Sub-Pool and Remittance Date will be equal
to  the   least  of  (a)  that   amount   required   to   reach   the   Required
Overcollateralization   Amount  with  respect  to  such   related   Sub-Pool  or
thereafter,  to  maintain  such  Required  Overcollateralization  Amount on such
Remittance  Date,  (b) the sum of the  related  Class A Principal  Balance  with
respect to all related Classes of Class A Certificates and the amounts described
in clauses  (iii) (to the extent the  amount in clause  (iii)  represents  prior
Insured Payments with respect to the related  Sub-Pool or interest  thereon) and
(v) below and (c) the sum of the following amounts relating to such Sub-Pool:

          (i) the principal  portion of all scheduled and  unscheduled  payments
     received on the related  Mortgage Loans during the Due Period including all
     Principal Prepayments,  Curtailments, other excess payments of principal in
     respect  of  the  related  Mortgage  Loans,  Insurance  Proceeds,  Released
     Mortgaged Property Proceeds and Net Liquidation Proceeds,  but exclusive of
     the principal  portions of any Deferred  Payments  subsequently paid by the
     related Mortgagor;

          (ii) an amount equal to the  Unrecovered  Class A Portion with respect
     to the related Class A Certificate;

          (iii) the Class A  Carry-Forward  Amount  with  respect to the related
     Class A Certificate;

          (iv) the principal portion of all proceeds  deposited in the Principal
     and Interest Account with respect to the related Sub-Pool as of the related
     Determination  Date in connection  with the purchase or  substitution  of a
     Mortgage Loan as to which there is defective loan documentation or a breach
     of a representation or warranty;

                                      S-79

<PAGE>


          (v) any amounts recovered from the related Class A  Certificateholders
     during the  related Due Period that  constituted  a Mortgagor  payment on a
     related  Mortgage  Loan or an Advance with respect to the related  Sub-Pool
     that was  recovered  as a voidable  preference  by a trustee in  bankruptcy
     pursuant to the United States  Bankruptcy  Code in accordance with a final,
     nonappealable order of a court having competent jurisdiction; and

          (vi) the amount,  if any,  by which (A) the related  Class A Principal
     Balance  with  respect  to all  related  Classes  of  Class A  Certificates
     immediately  prior  to  such  Remittance  Date  minus  the  amounts  to  be
     distributed on such  Remittance  Date pursuant to clauses (i), (ii),  (iii)
     and (iv) above and pursuant to clause (X)(ii) above under  "--Allocation of
     Amount  Available--Group 1" and clause (X)(ii) above under "--Allocation of
     Amount  Available--Group  2" and  applied  to reduce  the  related  Class A
     Principal   Balance  with  respect  to  all  related  Classes  of  Class  A
     Certificates,  exceeds (B) the related  Scheduled Class A Principal Balance
     for such  Remittance  Date as set forth in the  related  Principal  Payment
     Table (the "Principal Payment Table") attached as an exhibit to the Pooling
     Agreement and provided by the Certificate Insurer.

     As to the final  Remittance  Date in  connection  with the  purchase by the
Servicer of all the related  Mortgage Loans and REO  Properties  pursuant to the
Pooling Agreement, the related Class A Principal Remittance Amount shall be that
amount described in clause (b) of the definition of Class A Principal Remittance
Amount above with respect to the related Sub-Pool and such Remittance Date.

     The "Class A Remittance  Amount" for any Class of Class A Certificates  and
any  Remittance  Date is  equal  to the  sum of the  related  Class  A  Interest
Remittance  Amount and the related Class A Principal  Remittance Amount for such
Remittance Date.

     The "Class  Percentage" for any Class 1A or Class 2A  Certificates  and any
Remittance Date is the percentage obtained by dividing (i) the amount determined
pursuant to clause (c) of the definition of Class A Principal  Remittance Amount
for such Class 1A or Class 2A Certificate on such  Remittance  Date, by (ii) the
sum of the amounts determined  pursuant to clause (c) of the definition of Class
A Principal Remittance Amount for all Class 1A or Class 2A Certificates,  as the
case may be, on such Remittance Date.

     The  "Cross-Over  Date"  with  respect  to a Group is the date on and after
which the  amount  specified  by the  Certificate  Insurer  and set forth in the
Insurance Agreement,  among the Depositor, the Servicer, the Certificate Insurer
and the Trustee (the "Subordinated Amount"), is reduced to zero.

     The "Excess  Principal"  for any Group and  Remittance  Date will equal the
lesser of (i) the portion,  if any, of the Available  Principal  Amount for each
related  Sub-Pool  that is not  required to be  included in the related  Class A
Principal  Remittance  Amount for such  Sub-Pool for such  Remittance  Date as a
result of the  application  of clause (a) of the related  definition of "Class A
Principal  Remittance  Amount" and (ii) the amount of such portion  described in
clause (i) remaining after the application of the related  Available  Remittance
Amount to cover the Required Payments for such Group.

     The "Excess Spread" with respect to Group 1, for any Remittance Date, is an
amount  equal  to the sum of (a) the  excess  of (x) all  payments  received  or
advanced on account of interest on the Group 1 Mortgage Loans during the related
Due  Period  over  (y) the sum of (i) the sum of the  related  Class A  Interest
Remittance  Amounts  for the Class 1A- 1 and Class  1A-2  Certificates  for such
Remittance  Date,  (ii)  one-twelfth of the Annual  Trustee  Expense Amount with
respect to Group 1, (iii) the monthly premium payable to the Certificate Insurer
with respect to Group 1, and (iv) the  Servicing Fee with respect to Group 1 for
such Remittance Date and (b) with respect to the October 26, 1998,  November 25,
1998 and December 26, 1998 Remittance  Dates only, an amount with respect to the
Sub-Pool I Pre-Funded Amount and Sub-Pool II Pre-Funded Amount determined by the
Certificate  Insurer and deposited into the Group 1 Interest Coverage Account by
the Depositor on the Closing Date.

     The "Excess Spread" with respect to Group 2, for any Remittance Date, is an
amount  equal  to the sum of (a) the  excess  of (x) all  payments  received  or
advanced on account of interest on the Group 2 Mortgage Loans during the related
Due Period  over (y) the sum of (i) the Class A Interest  Remittance  Amount for
the Class  2A-1 and Class  2A-2  Certificates  for such  Remittance  Date,  (ii)
one-twelfth of the Annual Trustee  Expense Amount with respect to Group 2, (iii)
the monthly premium payable to the Certificate  Insurer with respect to Group 2,
and (iv) the Servicing Fee with respect to Group 2 for such  Remittance Date and
(b) with  respect to the October 26,  1998,  November  25, 1998 and December 26,
1998  Remittance  Dates  only,  an  amount  with  respect  to the  Sub-Pool  III
Pre-Funded   Amount  and  Sub-

                                      S-80

<PAGE>


Pool IV Pre-Funded  Amount  determined by the Certificate  Insurer and deposited
into the Group 2 Interest Coverage Account by the Depositor on the Closing Date.

     The "Net Excess Amount  Available"  is the sum of the amounts  described in
clauses (i) and (vi) of the definition of Amount Available.

     The "Net Excess Principal" for any Group and Remittance Date will equal the
Excess Principal for such Group remaining after the application thereof to cover
an Available Funds Shortfall with respect to the other Group.

     The "Net Excess  Spread" for any Group and  Remittance  Date will equal the
Excess Spread for such Group remaining  after the  application  thereof to cover
Required  Payments  with  respect  to such Group  (other  than in respect of the
related Class A Principal Remittance Amounts after the related Cross-Over Date).

     The  "Overcollateralization  Amount" for any Sub-Pool and  Remittance  Date
will  equal  the  excess,  if any,  of (i) the sum of (a) the  related  Sub-Pool
Principal  Balance and (b) the related  Pre-Funded  Amount over (ii) the related
Class A  Principal  Balance  after  giving  effect to the  distributions  of the
related Class A Principal Remittance Amount on such Remittance Date.

     The "Remaining  Net Excess  Spread" for any Group and Remittance  Date will
equal the Net  Excess  Spread  for such Group  remaining  after the  application
thereof to cover an Available Funds Shortfall with respect to the other Group.

     The  "Required  Overcollateralization  Amount"  for  any  Sub-Pool  is  the
Overcollateralization Amount required by the Certificate Insurer at any time and
set forth in the Insurance Agreement.

     The "Required  Payments" for any Group and  Remittance  Date will equal the
amount  required to pay the Class A Interest  Remittance  Amount with respect to
all related  Classes of Class A Certificates,  the Class A Principal  Remittance
Amount with  respect to all  related  Classes of Class A  Certificates,  and the
Annual Trustee Expense Amount and the monthly premium payable to the Certificate
Insurer in respect of such Group.

     The  "Scheduled  Class A Principal  Balance"  with respect to each Class of
Class 1A or Class 2A Certificates  specified in the Principal  Payment Table for
the Remittance  Date in each of the months  commencing with October 26, 1998 and
ending with September 25, 2003, inclusive, is equal to the related initial Class
A  Principal  Balance;  and the  related  Scheduled  Class A  Principal  Balance
specified in the related Principal Payment Table for the Remittance Date in each
of the months  commencing  after  September 25, 2003 is computed  based upon the
assumed  related Class 1A or Class 2A Principal  Balance on such date based upon
(i) a 0% Prepayment Assumption,  (ii) a weighted average coupon (A) with respect
to the  Sub-Pool I Mortgage  Loans of 10.53%  for  Balloon  Loans and 10.36% for
non-Balloon  Loans, (B) with respect to Sub-Pool II Mortgage Loans of 10.53% for
Balloon Loans and 10.49% for non-Balloon Loans, (C) with respect to Sub-Pool III
Mortgage Loans of 10.075% and (D) with respect to the Sub-Pool IV Mortgage Loans
of 10.12%, (ii) a weighted average remaining  amortization term (A) with respect
to the Sub-Pool I Mortgage  Loans of 358.70  months for Balloon Loans and 292.82
months  for  non-Balloon  Loans,  and in the case of  Balloon  Loans,  a balloon
payment of principal due in 178.70 months and an otherwise  normal  amortization
of the  Sub-Pool I Mortgage  Loans since the Cut-off  Date,  (B) with respect to
Sub-Pool II Mortgage  Loans of 358.79 months for Balloon Loans and 256.88 months
for  non-Balloon  Loans,  and in the case of Balloon Loans, a balloon payment of
principal  due in 178.79  months and an  otherwise  normal  amortization  of the
Sub-Pool II  Mortgage  Loans since the  Cut-off  Date,  (C) with  respect to the
Sub-Pool III Mortgage Loans, a weighted average  remaining  amortization term of
358.92  months,  and (D) with  respect to the  Sub-Pool  IV  Mortgage  Loans,  a
weighted average remaining amortization term of 356.31 months.

     The  "Unrecovered  Class A Portion"  with  respect to each Class of Class A
Certificates  and any Remittance Date is an amount equal to the excess,  if any,
of (A) the related  Class A Principal  Balance  minus the sum of (i) all amounts
(excluding  that  portion  of  Insured  Payments  with  respect  to the  related
Sub-Pool,  if any, to be made in respect of principal) to be  distributed to the
related Class A  Certificateholders  in respect of principal on such  Remittance
Date on account of amounts  described in clauses  (i),  (iii) (to the extent the
amount in clause (iii)  represents a right to receive  principal not  previously
covered  by an  Insured  Payment),  (iv) and (vi) of the  definition  of Class A
Principal  Remittance  Amount,  (ii) all other amounts to be  distributed to the
related  Class A  Certificateholder  constituting  Additional  Principal  to the
extent  necessary  to reach the  Required  Overcollateralization  Amount for the
related  Sub-Pool  and (iii) all  amounts  distributed  to the  related  Class A
Certificateholders   as  a  mandatory   prepayment  as  described   below  under
"--Mandatory  Prepayments on Class A Certificates"  (only on the Remittance Date
occurring on December 28,  1998),  over (B) the sum of (i) the related  Sub-Pool
Principal  Balance plus (ii) the related  Pre-Funded Amount minus the sum of (x)
the principal

                                      S-81

<PAGE>


portion of the  monthly  payments  received  during the  related  Due Period and
deposited  in the related  Principal  and  Interest  Account  and all  Principal
Prepayments,   Curtailments,  other  excess  payments  of  principal,  Insurance
Proceeds, Net Liquidation Proceeds, Released Mortgaged Property Proceeds and net
income from any REO Property with respect to the related  Sub-Pool to the extent
applied by the  Servicer as  recoveries  of  principal in respect of the related
Mortgage   Loans,   which  will  be   distributed   to  the   related   Class  A
Certificateholders  on such  Remittance  Date,  plus (y) the aggregate of, as to
each related  Mortgage Loan which was liquidated  (each, a "Liquidated  Mortgage
Loan")  during the related Due Period,  an amount (not less than zero or greater
than the related  principal  balance)  equal to the excess of (i) the  principal
balance of such Liquidated  Mortgage Loan over (ii) the principal portion of the
related Net  Liquidation  Proceeds  to be  distributed  to the  related  Class A
Certificateholders on such Remittance Date.

Mandatory Prepayments On Class A Certificates

     Each Class of the Class A Certificates will be prepaid, on a pro rata basis
among the Certificates in each Class in proportion to its principal balance,  on
the December 28, 1998  Remittance  Date to the extent that any amount remains on
deposit in the related  Pre-Funding Account with respect to the related Sub-Pool
on such Remittance  Date. The related Class A Principal  Balance will be reduced
by an  amount  equal to the  lesser of (i) the  amount  then on  deposit  in the
related  Pre-Funding  Account and (ii) the related outstanding Class A Principal
Balance.  Although no assurance can be given, it is anticipated by the Depositor
that the principal amount of related Subsequent Mortgage Loans sold to the Trust
Fund will require the application of  substantially  all of the related Original
Pre-Funded  Amounts  and that there  should be no material  amount of  principal
prepaid to the related Class A  Certificateholders  from the related Pre-Funding
Accounts.  However,  it is unlikely that the  Depositor  will be able to deliver
related Subsequent  Mortgage Loans with an aggregate principal balance identical
to the related Original Pre-Funded Amounts.

Interest Coverage Account and Reserve Account

     The Depositor  will  establish for the benefit of each Class of the Class A
Certificateholders  a trust account for each Group (with respect to Group 1, the
"Group 1  Interest  Coverage  Account";  with  respect  to Group 2, the "Group 2
Interest  Coverage  Account";  each,  an "Interest  Coverage  Account").  On the
Closing Date and, if necessary,  on each Subsequent Transfer Date, the Depositor
will deposit in each such  account a cash amount as required by the  Certificate
Insurer and  specified in the Pooling  Agreement  (with  respect to Group 1, the
"Group 1  Interest  Coverage  Amount";  with  respect  to Group 2, the  "Group 2
Interest  Coverage  Amount";  each,  an "Interest  Coverage  Amount").  Funds on
deposit in the related Interest  Coverage Account will be applied by the Trustee
to  cover  shortfalls  in  the  related  Class  A  Interest   Remittance  Amount
attributable to (i) the  pre-funding  feature during the Funding Period and (ii)
the deferment of interest feature with respect to certain of the Mortgage Loans.
During the Funding Period, such shortfall initially will exist because while the
related Class A Certificateholders  are entitled to receive interest accruing on
the related Class A Principal  Balance,  the related  Class A Principal  Balance
during the Funding Period will be greater than the aggregate  principal  balance
of the Initial  Mortgage  Loans with respect to such Group on the Closing  Date.
Upon conveyance of related Subsequent Mortgage Loans to the Trust Fund, funds on
deposit in the related  Interest  Coverage  Account  related to the  pre-funding
feature  will be  released  by the  Trustee to the  Depositor  to the extent not
necessary to cover such shortfalls.  Approximately 5.90% of the Initial Mortgage
Loans,  by  Original  Principal  Balance,  are  Deferred  Payment  Loans and the
principal  balance  conveyed to the Trust Fund has been reduced by the principal
amount so deferred.  If the  Mortgagor has not prepaid the loan before a certain
date and the maturity date is not otherwise  accelerated  by the Servicer,  such
Deferred Payments will be forgiven.  During the Funding Period, funds on deposit
in the related Interest Coverage Account will be available to cover the interest
portion of Deferred  Payments.  In  addition,  it is  possible  that some of the
Subsequent  Mortgage  Loans  transferred  to the Trust  Fund will  contain  such
deferment of payments  feature.  Upon  termination of the Funding  Period,  that
amount  necessary to cover the interest  portion of the Deferred  Payments  with
respect to any  Subsequent  Mortgage  Loans,  will be transferred by the Trustee
from the related Interest Coverage Account into a related reserve account (each,
a  "Reserve  Account")  which  shall be a part of the  Trust  Fund  REMIC.  Upon
termination  of the  Funding  Period,  any  amounts  remaining  in the  Interest
Coverage  Accounts  will be  released by the  Trustee to the  Depositor.  To the
extent  such  Deferred  Payments  are not  forgiven,  the  Servicer  will retain
Deferred  Payments  collected  for  payment  to the  Depositor  as  part  of the
Depositor's Yield.

Advances

     Not later than the close of business on the twenty-second day of each month
(or if such day is not a  Business  Day,  on the  following  Business  Day) (the
"Determination  Date"),  the Servicer  shall remit to the Trustee for deposit in
the  Certificate  Account  with  respect  to the  related  Group an  amount  (an
"Advance"),  to be distributed on the related  Remittance Date, equal to the sum
of (a) the interest  portions of the aggregate amount of monthly payments on the
Mortgage  Loans with respect to the related Group (net of the Servicing Fee, the
Annual Trustee Expense Amount and,

                                      S-82

<PAGE>


after the Cross-Over Date, the Excess Spread) due during the related Due Period,
but  delinquent  as of the  close of  business  on the first day of the month in
which such  Remittance  Date occurs,  (b) with respect to each REO Property that
was  acquired  during  or prior to the  related  Due  Period  and  which was not
disposed of during such Due Period,  an amount  equal to the excess,  if any, of
interest on the principal  balance  deemed to apply to such REO Property for the
most  recently  ended  calendar  month at the related  Mortgage Rate (net of the
Servicing Fee, the Annual Trustee Expense Amount and, after the Cross-Over Date,
the Excess  Spread) over the net income from such  property for such Due Period,
(c) with respect to each  Remittance  Date,  the amount  necessary on the first,
second,  third and fourth Remittance Dates to pay 30 days' interest with respect
to each non-delinquent  newly originated Mortgage Loan in the related Group that
has not had a first  payment date as of the Closing  Date (net of the  Servicing
Fee and  the  Annual  Trustee  Expense  Amount)  and (d)  with  respect  to each
Remittance  Date,  if  pursuant  to  the  Pooling  Agreement  the  Servicer  has
previously  reimbursed itself for an Advance described in clause (c) above, then
an amount equal to such amount previously  reimbursed.  The Servicer is required
to make an  Advance  out of its own funds or out of funds in the  Principal  and
Interest  Account with respect to the related Group that do not  constitute  the
related Amount  Available with respect to the related Group for such  Remittance
Date.

Excess Spread, Overcollateralization and Cross-Collateralization Provisions

     On any Remittance Date prior to the Cross-Over  Date,  Holders of the Class
1A and Class 2A  Certificates  will have a first  priority  right to 100% of the
related Excess Spread to fund the amount by which the related Class A Remittance
Amount with respect to all related Classes of Class A Certificates,  exceeds the
related  Available  Remittance  Amount for such  Remittance  Date. To the extent
available,  the Net Excess Spread and Excess  Principal  with respect to a Group
will then be applied to cover any Available  Funds Shortfall with respect to the
other Group.

     In addition,  on any Remittance  Date prior to the Cross-Over Date on which
the  Overcollateralization  Amount  for a  Sub-Pool  is less  than the  Required
Overcollateralization Amount for such Sub-Pool, the Remaining Net Excess Spread,
the Available Transfer Cashflow,  and the Net Excess Principal,  if any, will be
used to make  additional  distributions  of principal on the related  Classes of
Class A Certificates until such Overcollateralization  Amount equals the related
Required Overcollateralization Amount for such Sub-Pool.

     The Pooling  Agreement also provides that on any  Remittance  Date on which
the Class 2A-1 Pass-Through Rate or Class 2A-2 Pass-Through Rate is based on the
Available  Funds Cap Rate, the excess of (i) that amount of interest the Holders
of the  related  Class 2A  Certificates  would be  entitled  to  receive on such
Remittance  Date had interest been  calculated  based on the Class 2A LIBOR Rate
(but in no event  exceeding  the Class 2A Cap  Rate),  over  (ii) the  amount of
interest such Class 2A  Certificateholders  will receive on such Remittance Date
at the  Available  Funds  Cap  Rate,  will  be  carried  forward  and  paid on a
subordinated  basis to the extent of Remaining Net Excess Spread with respect to
Group 2, as described below, to the Holders of the related Class 2A Certificates
on future  Remittance  Dates and such amount shall  accrue  interest at the then
Class 2A-1  Pass-Through  Rate or Class 2A-2  Pass-Through  Rate, as applicable,
until paid or until the related  Class 2A Principal  Balance has been reduced to
zero (the  amount of such  excess,  together  with such  accrued  interest,  the
"Available Funds Cap Carry Forward Amount").

     Credit  enhancement  with  respect  to the  Class  A  Certificates  will be
provided  in part by the  initial  Overcollateralization  Amount for the related
Sub-Pool  resulting  from the sum of the  related  Original  Sub-Pool  Principal
Balance and the related Original Pre-Funded Amount exceeding the related initial
Class A Principal  Balance as of the Closing  Date.  On the  Closing  Date,  the
initial  Overcollateralization  Amount with respect to Sub-Pool I is expected to
be $515,151.52,  equal to 1.00% of the sum of the Original  Sub-Pool I Principal
Balance  and  the   Original   Sub-Pool  I   Pre-Funded   Amount;   the  initial
Overcollateralization  Amount  with  respect to  Sub-Pool  II is  expected to be
$1,898,989.92,  equal to 1.00% of the sum of the Original  Sub-Pool II Principal
Balance  and  the  Original   Sub-Pool  II   Pre-Funded   Amount;   the  initial
Overcollateralization  Amount  with  respect to  Sub-Pool  III is expected to be
$1,187,817.24,  equal to 1.50% of the sum of the Original Sub-Pool III Principal
Balance  and  the  Original   Sub-Pool  III  Pre-Funded   Amount;   the  initial
Overcollateralization  Amount  with  respect to  Sub-Pool  IV is  expected to be
$2,025,380.71  equal to 1.50% of the sum of the  Original  Sub-Pool IV Principal
Balance and the Original Sub-Pool IV Pre-Funded Amount.

     Prior to the related Cross-Over Date, Excess Spread with respect to a Group
will be applied first,  to cover any Available  Funds  Shortfall with respect to
such Group,  second,  to cover any Available Funds Shortfall with respect to the
other Group,  third,  to pay the amount of any related accrued and unpaid Annual
Trustee   Expense   Amount,   fourth,   to  reach  and   maintain  the  Required
Overcollateralization Amounts for the related Sub-Pools, if necessary, fifth, to
reach and maintain the Required  Overcollateralization Amounts for the Sub-Pools
of the other Group, if applicable,  sixth, with respect to the related Group, to
reimburse  the Servicer for amounts to which it is entitled,  and seventh,  with
respect to

                                      S-83

<PAGE>


Group 2, to pay the related Available Funds Cap Carry Forward Amount, if any, to
the Holders of Class 2A-1 or Class 2A-2  Certificates  on a pro rata basis among
such Certificateholders,  and to distribute any remaining amounts to the Class R
Certificateholders.  After the Cross-Over Date,  Excess Spread with respect to a
Group, will be applied,  first, to cover any Available Funds Shortfall,  second,
to cover any Available Funds  Shortfall with respect to the other Group,  third,
to pay the amount of any  related  accrued  and unpaid  Annual  Trustee  Expense
Amount, fourth, to reach and maintain the Required  Overcollateralization Amount
for the Sub-Pools of the other Group, if necessary,  fifth,  with respect to the
related  Group,  to reimburse  the Servicer for amounts to which it is entitled,
and sixth, with respect to Group 2, to pay the related Available Funds Cap Carry
Forward Amount,  if any, to the Holders of Class 2A-1 or Class 2A-2 Certificates
on a pro  rata  basis  among  such  Certificateholders  and  to  distribute  any
remaining amounts to the Class R Certificateholders.

     Application   of  the   Additional   Principal  will  have  the  effect  of
accelerating the rate of payment of principal of the Class A Certificates  until
the Cross-Over  Date.  Application of funds in accordance  with the foregoing is
intended to create and maintain a positive Overcollateralization Amount equal to
the Required  Overcollateralization Amount and thereby provide a cushion against
ultimate  losses rather than to maintain a regular cash flow to Holders of Class
A Certificates or to guarantee against current losses. There can be no assurance
that the Required  Overcollateralization  Amount will be attained or maintained.
In  addition,  the Required  Overcollateralization  Amount may be reduced at the
discretion of the Certificate Insurer.

                                POOLING AGREEMENT

General

     The  Certificates  will be  issued  pursuant  to a  Pooling  and  Servicing
Agreement  (the "Pooling  Agreement")  dated as of September 1, 1998,  among the
Depositor,  the Servicer and LaSalle National Bank, as Trustee,  a form of which
agreement  is filed as an exhibit to the  Registration  Statement  of which this
Prospectus  Supplement  is a part.  A copy of the Pooling  Agreement as executed
will be  included  in the  Current  Report on Form 8-K  relating  to the Class A
Certificates,  which  will be filed by the  Depositor  with the  Securities  and
Exchange  Commission  within  fifteen  days after the  initial  issuance  of the
Certificates.  Reference is made to the Prospectus for important  information in
addition  to that set  forth  herein  regarding  the Trust  Fund,  the terms and
conditions of the Pooling  Agreement and the  Certificates.  The Depositor  will
provide to a prospective or actual Certificateholder  without charge, on written
request, a copy (without exhibits) of the Pooling Agreement.  Requests should be
addressed to Superior Bank FSB, 135 Chestnut  Ridge Road,  Montvale,  New Jersey
07645, Attention: President.

The Servicer

     For further information  regarding the Servicer,  see "The Servicer" in the
Prospectus.

     The Servicer, as of June 30, 1998, serviced approximately $3,009,269,535 of
mortgage  loans  (including the Mortgage Loans and mortgage loans not originated
or purchased by the  Depositor)  for major  commercial  banks,  savings and loan
associations and brokerage houses across the country.

     Statements  are provided for all mortgage  loans  serviced.  Mortgagors are
instructed  to forward all  payments,  along with a coupon  detachable  from the
statement,  to a lockbox account.  Available funds are then transferred from the
lockbox account to the related Principal and Interest Account.  Ten days after a
missed payment, phone calls to the borrower are initiated by the Servicer and on
the sixteenth day, an automated mailgram is sent. Follow-up calls by experienced
collection  personnel  are made as  required  to promote  prompt  payment and to
counsel  the  borrower.  At the second  missed  payment,  generally,  an on-site
interview  is  scheduled  with  the  borrower  and  the  mortgaged  property  is
inspected.  If foreclosure is necessary,  the Servicer's  Litigation  Department
supervises  and  monitors  all  litigation   procedures   (including  bankruptcy
proceedings)  conducted  by the  foreclosing  attorneys.  If title passes to the
mortgagee,  the Servicer's real estate division will immediately insure that the
mortgaged  property  is  preserved  and  protected.  Upon  extensive  review and
analysis,  a disposition  strategy is developed and the property is aggressively
marketed.

     The following table and discussion set forth certain information concerning
the  delinquency  and loss experience on mortgage loans secured by single family
properties,   multifamily   properties  and  mixed  residential  and  commercial
structures  (including  the  Mortgage  Loans  originated  or  purchased  by  the
Depositor and serviced by the Servicer).

                                      S-84

<PAGE>


                       Delinquency and Loss Experience(1)
                                ($ in thousands)

<TABLE>
<CAPTION>
                                                              For the Year Ended June 30
                                                      ------------------------------------------
                                                         1996            1997            1998
                                                      ----------      ----------      ----------
<S>                                                   <C>             <C>             <C>       
Total Outstanding Principal Balance...............    $1,332,113      $1,904,232      $2,719,429
Number of Loans...................................        18,420          26,119          36,898

Period of Delinquency(2):
  30-59 Days(3)
        Principal Balance.........................    $   14,299      $   39,594      $   45,046
        Number of Loans...........................           210             526             576
        Percent Delinquency by Dollar.............          1.07%           2.08%           1.66%
  60-89 Days
        Principal Balance.........................    $    6,419      $   15,252      $   27,062
        Number of Loans...........................            82             186             291
        Percent Delinquency by Dollar.............          0.48%           0.80%           1.00%
  90 Days or More
        Principal Balance.........................    $   39,110      $   77,465      $  140,902
        Number of Loans...........................           431             813           1,435
        Percent Delinquency by Dollar.............          2.94%           4.07%           5.18%
  Total Delinquency
        Principal Balance.........................    $   59,828      $  132,311      $  213,010
        Number of Loans...........................           723           1,525           2,302
        Percent Delinquency by Dollar.............          4.49%           6.95%           7.83%

Average Outstanding Principal Balance.............    $1,104,163      $1,624,031      $2,294,635
Net Gains/(Losses) on Liquidated Loans............    $   (1,684)     $   (8,092)     $  (15,758)
Net Gains/(Losses) as a Percent of Average
  Outstanding Principal Balance...................         (0.15)%         (0.50)%         (0.69)%
Net Gains/(Losses) on Liquidated Loans
  including advances(4)...........................    $   (1,703)     $   (8,161)     $  (15,886)
Net Gains/(Losses) as a Percent
  of Average Outstanding
  Principal Balance (4)...........................         (0.15)%         (0.50)%         (0.69)%
</TABLE>

- ----------
(1)  This table includes fixed-rate and adjustable-rate mortgage loans.

(2)  Includes  mortgage  loans  in the  process  of  foreclosure  and  mortgaged
     properties acquired through foreclosure or deed in lieu of foreclosure.

(3)  Represents two payments missed.

(4)  Includes all net recorded  servicer  advances  through date of  liquidation
     less recoveries of such advances.

     The  number  of  outstanding  mortgage  loans  originated  pursuant  to the
Adjustable-Rate First Mortgage Program in the Servicer's loan portfolio, and the
total principal  balance of such loans,  as of June 30, 1998 were  approximately
10,454 and $1,169,017,000,  respectively, as of June 30, 1997 were approximately
6,906 and $793,336,000, respectively, and as of June 30, 1996 were approximately
4,179 and  $472,639,000,  respectively.  As of June 30,  1998,  only 797 of such
adjustable-rate mortgage loans were delinquent.

     At June 30,  1998  with  respect  to the  mortgage  loans  set forth in the
preceding table, 163 properties  (representing  $16,991,000 in principal balance
of such loans) were acquired  through  foreclosure of the related mortgage loans
or through  deed in lieu of  foreclosure  and were not  liquidated.  The average
length of ownership of foreclosed  properties has historically  been 6.13 months
with an average loss  (including  accrued and unpaid  interest)  per property of
$43,523.

     The delinquency and loss experience  percentages in the preceding table are
calculated  on the basis of all  conventional  mortgage  loans  serviced for the
Depositor  as of the end of the periods  indicated.  However,  because the total
amount of loans  serviced  by the  Servicer  has  rapidly  increased  over these
periods as a result of new  originations,  the total amount of loans serviced as
of the end of any  indicated  period will  include many loans that will not have
been  outstanding  long  enough  to give  rise  to some or all of the  indicated
periods of delinquency.  In the absence of such substantial continuous additions
of newly originated loans to the total amount of loans serviced, the delinquency
percentages  indicated  in the  preceding  table  would be  higher  and could be
substantially higher.

                                      S-85

<PAGE>


Year 2000 Compliance

     Superior Bank FSB ("Superior") is a federally chartered and insured savings
association,  regulated by the Office of Thrift Supervision ("OTS"). Pursuant to
OTS and Federal Financial Institutions Examination Counsel guidelines,  Superior
initiated a comprehensive program to study the impact on its computer systems in
order to be year  2000  compliant.  This  study  involves  identifying  affected
systems  and/or  applications  and  implementing  appropriate  modifications  or
replacements  of hardware and software  maintained  by Superior.  The study also
involves  receiving  assurance  that similar  actions have or are being taken by
third party  service  providers  that are relied upon by Superior.  In addition,
Superior is taking  necessary  steps to receive  assurance that its borrowers on
income  producing  properties are taking  necessary  steps to address their year
2000 issues so that income to cover debt service will not be interrupted.

     Under this  program,  Superior has  identified  computer  systems that will
require either modification,  upgrade or replacement.  Superior anticipates that
in-house personnel will be primarily  responsible for completing these tasks and
although outside contractors may be used, the costs will not be significant.  As
such Superior believes that the planned modifications,  upgrades and replacement
of existing systems, along with third party confirmation, will be completed in a
timely  fashion to assure year 2000  compliance,  and any related costs will not
have a materially  adverse  impact on the results of  operations,  cash flows or
financial  condition of Superior.  However,  in the event that any of Superior's
third party servicers or agents do not successfully and timely achieve year 2000
compliance,  Superior's  business or operations  could be  materially  adversely
affected.

The Trustee

     LaSalle National Bank ("LaSalle"),  a nationally  chartered commercial bank
located in  Chicago,  Illinois,  will be named  Trustee  pursuant to the Pooling
Agreement.  LaSalle has accepted  appointment as the  certificate  registrar and
paying agent  pursuant to the Pooling  Agreement.  The Trustee may resign at any
time in the  manner  set  forth in the  Pooling  Agreement,  in which  event the
Servicer  will be obligated to appoint a successor  trustee.  The Trustee may be
removed  if it ceases to be  eligible  to  continue  as such  under the  Pooling
Agreement,  if it becomes insolvent or if it fails to perform in accordance with
the Pooling Agreement.  The Trustee may also be removed by the Depositor without
cause,  as  long as the  Certificate  Insurer  consents  to  such  removal.  Any
resignation  or removal of the Trustee and  appointment  of a successor  trustee
will not become  effective  until the  acceptance of  appointment by a successor
trustee.  The Trustee may appoint a custodian to hold the Mortgage Loans and has
initially  appointed itself to act in such capacity.  The Depositor may maintain
other banking  relationships in the ordinary course of business with the Trustee
and any custodian.

Payment of Expenses

     In order to  provide  for the  payment  of the  fees  and  expenses  of the
Trustee, the Trustee will establish and maintain an account for each Group (with
respect to Group 1, the "Group 1 Trustee Expense Account"; with respect to Group
2, the "Group 2 Trustee Expense  Account";  each, a "Trustee  Expense  Account")
into which the Trustee will deposit on each Remittance Date,  one-twelfth of the
Annual Trustee Expense Amount.  The "Annual Trustee Expense Amount" with respect
to each Mortgage  Loan is equal to 0.010% per annum times the related  Principal
Balance.  Amounts on deposit in the  related  Trustee  Expense  Account  will be
withdrawn  pursuant  to the terms of the Pooling  Agreement  to pay the fees and
expenses of the Trustee with respect to the related  Group.  On each  Remittance
Date,  the Trustee will pay from  amounts on deposit in the related  Certificate
Account, prior to making any required  distributions to the  Certificateholders,
an amount  that is  sufficient  to pay the monthly  premium due the  Certificate
Insurer.

Termination; Purchase of Mortgage Loans

     On any Remittance Date on which the aggregate outstanding principal balance
of the  Mortgage  Loans in the Trust Fund is less than or equal to 5% of the sum
of the Original Pool Principal Balance and the Original  Pre-Funded  Amount, the
Servicer may  determine to purchase and may purchase  from the Trust Fund all of
the Mortgage  Loans and all REO Property at a price equal to the sum of (i) 100%
of the  Principal  Balance of each  Mortgage  Loan  remaining  plus one  month's
accrued interest thereon at the related Net Mortgage Rate and (ii) the appraised
value of any such REO Property remaining determined in accordance with the terms
of the Pooling  Agreement (the  "Termination  Price").  See  "Description of the
Certificates--Termination" in the Prospectus.

     In connection  with any such purchase by the Servicer,  the Servicer  shall
remit to the Trustee for  remittance  to the related  Certificateholders  on the
final  Remittance Date with respect to such  terminated  Group all other amounts
then on deposit in the related  Principal  and Interest  Account that would have
constituted  part of the  related  Available  Remittance  Amount for  subsequent
Remittance Dates absent such purchase.

Removal and Resignation of Servicer

     The Certificate Insurer may, pursuant to the Pooling Agreement,  remove the
Servicer  as servicer  with  respect to the  Mortgage  Loans of a Group upon the
occurrence  and  continuation  beyond the  applicable  cure period of any of the
following  events (each, an "Event of Default"),  other than the event described
in clause (i)(C) below, and the

                                      S-86

<PAGE>


Holders of the Class 1A or the Class 2A Certificates evidencing in excess of 51%
of the related Class A Principal Balance (with respect to a Group, the "Majority
Certificateholders"), with the consent of the Certificate Insurer, which consent
may not be  unreasonably  withheld,  may remove the  Servicer as servicer of the
Mortgage Loans of the related Group upon the occurrence and continuation  beyond
the applicable cure period of (a) an event described in clause (ii) below or (b)
upon the failure of the Certificate Insurer to exercise its rights to remove the
Servicer upon the occurrence of any event described in clauses  (i)(A),  (i)(B),
(i)(D), (iii), (iv) or (v) below:

          (i)(A)  an  Event  of  Nonpayment,  unless  in the case of an Event of
     Nonpayment  described in clauses (i) or (ii) of the definition thereof, the
     insufficiency  described in such clauses (i) or (ii) results from a failure
     of the Certificate Insurer or the Trustee to perform in accordance with its
     respective  obligations  with respect to such Group; (B) the failure by the
     Servicer to make any required Servicing Advance with respect to such Group,
     to the extent such failure  materially and adversely  affects the interests
     of the  Certificate  Insurer  or the  related  Certificateholders;  (C) the
     failure by the Servicer to make any  required  Advance with respect to such
     Group;  or (D) any  other  failure  by the  Servicer  to remit  to  related
     Certificateholders,  or to the  Trustee  for  the  benefit  of the  related
     Certificateholders,  any payment required to be made under the terms of the
     Pooling Agreement with respect to the related  Certificates,  to the extent
     such  failure  materially  and  adversely  affects  the  interests  of  the
     Certificate Insurer or the related  Certificateholders  and which continues
     unremedied  after  the date upon  which  written  notice  of such  failure,
     requiring the same to be remedied, shall have been given to the Servicer by
     the  Certificate  Insurer or the Trustee or to the Servicer and the Trustee
     with the consent of the Certificate Insurer; or

          (ii)  failure  by the  Servicer  duly to observe  or  perform,  in any
     material  respect,  any other  covenants,  obligations or agreements of the
     Servicer with respect to a Group as set forth in the Pooling Agreement with
     respect to the related Certificates, which failure continues unremedied for
     a period of 60 days after the date on which written notice of such failure,
     requiring the same to be remedied, shall have been given to the Servicer by
     the Trustee or to the Servicer and the Trustee by the  Certificate  Insurer
     or any  related  Certificateholder  with  the  consent  of the  Certificate
     Insurer; or

          (iii) 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 Servicer
     and such decree or order  shall have  remained  in force,  undischarged  or
     unstayed for a period of 60 days; or

          (iv) the Servicer shall consent to the appointment of a conservator or
     receiver or liquidator in any insolvency, readjustment of debt, marshalling
     of assets and  liabilities  or similar  proceedings  of or  relating to the
     Servicer or of or relating to all or  substantially  all of the  Servicer's
     property and such appointment shall continue  unremedied for a period of 30
     days after the Servicer has received notice of such default; or

          (v) the Servicer shall admit in writing its inability to pay its debts
     as they become due,  file a petition to take  advantage  of any  applicable
     insolvency or reorganization statute, make an assignment for the benefit of
     its creditors,  or voluntarily  suspend payment of its obligations,  any of
     which shall continue  unremedied for a period of 30 days after the Servicer
     has received notice of such default; or

          (vi) certain  other events if required by the  Certificate  Insurer in
     the Pooling Agreement.

     Upon the  occurrence  of the  event  described  in clause  (i)(C),  and the
Servicer's failure to remedy such by twelve o'clock noon, New York City time, on
the next  succeeding  Business  Day,  the Trustee or a successor  Servicer  will
immediately assume the duties of the Servicer with respect to the related Group.

     An "Event of  Nonpayment"  is defined in the Pooling  Agreement as (i) with
respect to any Remittance  Date, the  insufficiency  of amounts  remitted to the
Trustee by the Servicer  and  available to the Trustee to pay the full amount of
the related  Class A Remittance  Amounts for a Group  (exclusive  of the related
Class A  Carry-Forward  Amounts  that  represent  Insured  Payments  or interest
accrued in respect of Insured Payments),  and the monthly premium payable to the
Certificate Insurer and (ii) the sum of all Realized Losses with respect to such
Group exceeds an amount specified in the Pooling Agreement. In certain instances
of the  occurrence  of an Event of  Nonpayment  the Trustee and the  Certificate
Insurer may prohibit the  termination of the Servicer with respect to a Group if
such Event of  Nonpayment  does not result  from the action or  omission  of the
Servicer.

     Under the Pooling  Agreement,  if Realized  Losses and  delinquencies  with
respect to a Group reach certain specified levels,  the Certificate  Insurer has
the option to direct the  Trustee to remove the  Servicer  with  respect to such
Group.

     Upon  removal or  resignation  of the  Servicer as servicer of the Mortgage
Loans,  the Trustee will be the successor  servicer of the Mortgage Loans of the
related Group (the  "Successor  Servicer").  The Trustee and any other Successor
Servicer in such capacity is entitled to the same reimbursement for advances and
servicing  compensation  with respect to the Mortgage Loans of the related Group
as the Servicer. See "Description of the Pooling and Servicing

                                      S-87

<PAGE>


Agreements--Servicing  and Other  Compensation  and  Payment  of  Expenses"  and
"--Rights Upon Event of Default" in the Prospectus.

Recordation of Assignments of Mortgages

     Assignments  of the Mortgage  Loans to the Trustee (or its nominee) will be
recorded in the appropriate  public office for real property records,  except in
states such as New York where, in the opinion of counsel,  such recording is not
required to protect the  Trustee's  interest in the  Mortgage  Loan  against the
claim of any subsequent transferee or creditor of the Depositor.

Amendment

     In addition  to the  provisions  for  amendment  of the  Pooling  Agreement
described  in the  Prospectus,  with respect to the  Certificates,  the Required
Overcollateralization Amounts and the Subordinated Amounts may be reduced at the
discretion of the Certificate Insurer and, consequently, without the consent of,
or notice to, the Holders of Class A Certificates.

          THE CERTIFICATE INSURER AND THE CERTIFICATE INSURANCE POLICY

     The information  set forth in this section and in the financial  statements
of Financial Guaranty Insurance Company (the "Certificate Insurer") set forth in
Appendix A and Appendix B hereto, has been provided by the Certificate  Insurer.
No  representation  is made by the Depositor or any of its  affiliates as to the
accuracy or completeness of any such information.

     Financial Guaranty Insurance Company,  the Certificate  Insurer, a New York
stock insurance corporation,  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 and
pass-through  securities.   The  Certificate  Insurer  is  authorized  to  write
insurance in all 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 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 the State of New York Insurance  Department and by each
other  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 of other  intercorporate  transfer 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.

     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.

     Insurance  written by the  Certificate  Insurer insures the full and timely
payment of interest and principal when due on insured debt securities and timely
interest  and  ultimate  principal  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

                                      S-88

<PAGE>


the insured  amounts,  the Certificate  Insurer will make the 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,  Standard & Poor's and Fitch  Investors  Service,
Inc., 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,  semiannual 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.

     As of June 30, 1998, December 31, 1997 and 1996 the Certificate Insurer had
written  directly or assumed through  reinsurance,  guaranties of  approximately
$246.7  billion,  $230.2  billion and $205.0  billion  par value of  securities,
respectively  (of which  approximately  80  percent,  86 percent and 82 percent,
respectively,  constituted  guaranties  of  municipal  bonds),  for which it had
collected gross premiums of approximately $2.19 billion, $2.14 billion and $2.05
billion,  respectively.  As of  June  30,  1998,  the  Certificate  Insurer  had
reinsured  approximately  21  percent  of the risks it had  written,  30 percent
through quota share  reinsurance,  24 percent through excess of loss reinsurance
and 46 percent through facultative arrangements.

Capitalization

     The  following  table  sets  forth the  capitalization  of the  Certificate
Insurer  as of  December  31,  1996,  December  31,  1997  and  June  30,  1998,
respectively,  on the basis of generally accepted accounting principles (subject
to year end  adjustments  with  respect to the June 30,  1998  information).  No
material  adverse change in the  capitalization  of the Certificate  Insurer has
occurred since June 30, 1998.

<TABLE>
<CAPTION>
                                                                                    (Unaudited)
                                                  December 31,     December 31,       June 30,
                                                      1996             1997             1998
                                                 (In Millions)    (In Millions)    (In Millions)
                                                 -------------    -------------    -------------
<S>                                                  <C>              <C>              <C>   
Unearned Premiums ........................           $  682           $  629           $  604
Other Liabilities ........................              288              250              292
  Stockholder's Equity(1)
  Common Stock ...........................               15               15               15
  Additional Paid-in Capital .............              334              384              384
  Accumulated Other Comprehensive Income .               38               84               64
  Retained Earnings ......................            1,297            1,470            1,542
                                                     ------           ------           ------
Total Stockholder's Equity ...............            1,684            1,953            2,005
                                                     ------           ------           ------
Total Liabilities and Stockholder's Equity           $2,654           $2,832           $2,901
                                                     ======           ======           ======
</TABLE>

(1)  Components  of  stockholder's  equity  have been  restated  for all periods
     presented to reflect "accumulated other comprehensive income" in accordance
     with the Statement of Financial  Accounting  Standards  No. 130  "Reporting
     Comprehensive  Income" adopted by the Certificate Insurer effective January
     1, 1998. As this new standard only requires  additional  information in the
     financial  statements,   it  does  not  affect  the  Certificate  Insurer's
     financial position or results of operations.

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

     Copies  of  the  Certificate   Insurer's  quarterly  and  annual  statutory
statements filed by the Certificate Insurer with the State of 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  Supplement  or  the  Prospectus  or  any
information or disclosure contained herein, or omitted herefrom, other than with
respect to the accuracy of information in this Prospectus  Supplement  regarding
the Certificate Insurer and the Certificate Insurance Policy set forth under the
heading "The Certificate  Insurer and the Certificate  Insurance  Policy" herein
and in Appendix A and Appendix B.

     The Certificate  Insurer will issue a certificate  insurance policy for the
Class A Certificates  (the  "Certificate  Insurance  Policy").  The  Certificate
Insurance Policy  unconditionally  guarantees the payment of Insured Payments on
the Class A Certificates. "Insured Payments" as to any Remittance Date means the
amount,  if any, by which the related Class A Remittance  Amount with respect to
all related  Classes of the Class A Certificates  (excepting  amounts payable in
connection with the repurchase or  substitution  of defective  Mortgage Loans if
such amounts are due but not paid by

                                      S-89

<PAGE>


the Depositor)  exceeds the sum of (a) the related  Available  Remittance Amount
(minus the monthly premium payable to the Certificate  Insurer),  (b) the lesser
of (1) the sum of (i) if any such  Remittance  Date is  prior to the  Cross-Over
Date,  the Excess Spread  deposited into the related  Certificate  Account as of
such Remittance  Date, (ii) to the extent of an Available Funds  Shortfall,  the
Net Excess  Spread from the other  Group,  if any, and (iii) to the extent of an
Available Funds  Shortfall,  the Excess  Principal from the other Group, if any,
and (2) the  related  Subordinated  Amount and (c) the  aggregate  amount of any
previous related Insured Payments for which the Certificate Insurer has not been
reimbursed by the Trustee pursuant to the Pooling Agreement,  together with that
portion of the amounts described in the immediately  preceding clause (a) of the
definition of Insured  Payment that  represents  interest  accrued in respect of
prior  Insured  Payments.  The  Certificate  Insurer will make each such Insured
Payment (other than that portion of an Insured Payment constituting a Preference
Amount  (defined  below)) to the Trustee as paying agent on the later of (a) the
Remittance  Date on which such Insured Payment is  distributable  to the related
Class  A  Certificateholders  pursuant  to the  Pooling  Agreement  and  (b) 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 as paying agent
specifying that an Insured Payment is due. The Certificate Insurance Policy will
provide for payment of the amount (a "Preference  Amount") of any  distributions
in  respect  of   principal   or   interest   previously   paid  to  a  Class  A
Certificateholder  that are subsequently  recovered from such  Certificateholder
prior to the expiration date of the Certificate Insurance Policy,  pursuant to a
final, nonappealable order of a court of competent jurisdiction under the United
States  Bankruptcy  Code. Any such payments would be made under the  Certificate
Insurance Policy on the second business day following receipt by the Certificate
Insurer of notice as  described  above,  a certified  copy of such final  order,
assignment to the  Certificate  Insurer of such  Certificateholder's  rights and
claims with respect to such Preference Amount and appointment of the Certificate
Insurer as such  Certificateholder's  agent in respect of the Preference Amount.
No Holder of a Class A Certificate  shall be entitled to  reimbursement  for any
payment avoided as a preference as to which the Certificate  Insurer  previously
has  made  a  payment  under  the  Certificate  Insurance  Policy,  nor  is  the
Certificate  Insurer  obligated to make any payment in respect of any Preference
Amount  which  represent  a  payment  of the  principal  amount  of the  Class A
Certificates prior to the time the Certificate Insurer otherwise would have been
required to make a payment in respect of such principal.

     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.

     For   purposes   of   the   Certificate    Insurance   Policy,   "Class   A
Certificateholder"  as to a particular  Certificate,  does not include the Trust
Fund, the Servicer, any Sub-Servicer or the Depositor.

     The Certificate  Insurer only insures the timely receipt of interest on the
Class A  Certificates  and the  ultimate  receipt  of  principal  on the Class A
Certificates.  The  Certificate  Insurer  does  not  guarantee  (i) any  rate of
principal  payments on the Class A Certificates other than that set forth in the
related  Principal Payment Table attached as an exhibit to the Pooling Agreement
and provided by the  Certificate  Insurer,  (ii) any recovery of payments deemed
voidable preferences under state law, (iii) the payment of the purchase price by
the Depositor in connection with the purchase of Mortgage Loans due to defective
documentation or a breach of representation or warranty,  or (iv) the payment of
any  Available  Funds Cap Carry  Forward  Amount with respect to Group 2 for any
Remittance  Date.  The  Certificate  Insurance  Policy  is  non-cancelable.  The
Certificate  Insurance  Policy expires and terminates  without any action on the
part of the Certificate Insurer or any other person on the date that is one year
and one day following the date on which the Class A Certificates  have been paid
in full.

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

     In  the  absence  of  payments  under  the  Certificate  Insurance  Policy,
Certificateholders will directly bear the credit and other risks associated with
their undivided interest in the Trust Fund.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

     Upon the  issuance of the Class A  Certificates,  Thacher  Proffitt & Wood,
counsel to the Depositor, will deliver its opinion generally to the effect that,
assuming  compliance with all provisions of the Pooling  Agreement,  for federal
income tax  purposes,  the Trust Fund REMIC will  qualify as a REMIC  within the
meaning of the Code.

     For federal income tax purposes,  the Class R Certificates will be the sole
Class of "residual  interests" and the Class A Certificates will be the "regular
interests"  in the  Trust  Fund  REMIC and will  generally  be  treated  as debt
instruments  of  the  Trust  Fund  REMIC.   See  "Certain   Federal  Income  Tax
Consequences" in the Prospectus.

     For  federal  income  tax  information  reporting  purposes,  the  Class  A
Certificates  will not be treated as having  been  issued  with  original  issue
discount.  With respect to Group 1, the prepayment assumptions that will be used
in determining the rate of accrual of market  discount and premium,  if any, for
federal income tax purposes will be based on the assumption  that  subsequent to
the date of any determination,  the Group 1 Mortgage Loans will prepay at a rate
of 2% per  annum of the  then  outstanding  principal  balance  of such  Group 1
Mortgage  Loans in the first month of the life of the Group 1 Mortgage Loans and
an additional  1.2% per annum in each month  thereafter  until the  twenty-first
month,  then,  beginning in the twenty-first  month and in each month thereafter
during the life of the Group 1 Mortgage

                                      S-90

<PAGE>


Loans,  26% per  annum  each  month.  With  respect  to Group 2, the  prepayment
assumptions  that  will be used in  determining  the rate of  accrual  of market
discount and premium, if any, for federal income tax purposes for the REMIC will
be based on the assumption that subsequent to the date of any determination, the
Group 2 Mortgage  Loans will prepay at a rate of 28% CPR. No  representation  is
made that the  Mortgage  Loans will  prepay at these rates or at any other rate.
See  "Certain  Federal  Income Tax  Consequences--REMICs--Taxation  of Owners of
REMIC Regular  Certificates--Original  Issue Discount",  "--Market Discount" and
"--Premium" in the Prospectus.

     The Internal  Revenue Service (the "IRS") has issued  regulations (the "OID
Regulations")  under Sections 1271 to 1275 of the Code generally  addressing the
treatment of debt instruments issued with original issue discount. Purchasers of
the  Class A  Certificates  should  be  aware  that the OID  Regulations  do not
adequately  address  certain  issues  relevant  to,  or are  not  applicable  to
prepayable securities,  such as the Class A Certificates.  In addition, there is
considerable uncertainty concerning the application of Section 1272(a)(6) of the
Code and the OID  Regulations  to REMIC  Regular  Certificates  that provide for
payments based on an adjustable rate, such as the Class A Certificates.  Because
of the  uncertainties  concerning the  application of Section  1272(a)(6) of the
Code to the Class 1A Certificates  and the Class 2A Certificates and because the
rules of the OID Regulations  relating to debt instruments  having an adjustable
rate of interest are limited in their  application  in ways that could  preclude
their  application  to the Class A  Certificates  even in the absence of Section
1272(a)(6) of the Code,  the IRS could assert that the Class A should be treated
as having been issued with original issue discount or should be governed by some
other method not yet set forth in  regulations.  Prospective  purchasers  of the
Class A  Certificates  are advised to consult their tax advisors  concerning the
tax treatment of such Certificates.

     If the Class A  Certificates  are  required  to be treated  as having  been
issued with  original  issue  discount it appears  that a  reasonable  method of
reporting  original issue discount with respect to the Class 1A Certificates and
the Class 2A Certificates,  generally would be to report all income with respect
to such Certificates as original issue discount for each period,  computing such
original issue  discount (i) by assuming that the value of the applicable  index
will remain  constant for purposes of determining the original yield to maturity
of, and projecting future distributions on, such Certificates,  thereby treating
such Certificates as fixed rate instruments to which the original issue discount
computation  rules  described  in the  Prospectus  can be  applied,  and (ii) by
accounting  for any  positive or negative  variation  in the actual value of the
applicable index in any period from its assumed value as a current adjustment to
original issue discount with respect to such period. See "Certain Federal Income
Tax     Consequences--REMICs--Taxation    of    Owners    of    REMIC    Regular
Certificates--Original Issue Discount" in the Prospectus.

     In general the Class A Certificates  will be treated as assets described in
Section  7701(a)(19)(C)  of the Code and as "real estate  assets"  under Section
856(c)(4)(A) of the Code generally in the same proportion that the assets of the
Trust Fund REMIC  would be so treated.  Moreover,  if 95% or more of such assets
qualify for any of the foregoing treatments at all times during a calendar year,
the Class A  Certificates  will  qualify for the  corresponding  status in their
entirety for that calendar year. In addition,  the Class A Certificates  will be
"qualified  mortgages"  within the  meaning of Section  860G(a)(3)  of the Code.
Furthermore,  interest on the Class A Certificates  will be treated as "interest
on obligations secured by mortgages on real property" under Section 856(c)(3)(B)
of the Code generally to the extent that such Class A  Certificates  are treated
as "real estate assets" under Section  856(c)(4)(A) of the Code. Amounts held in
the Trustee  Expense  Accounts  and the Reserve  Accounts  may not be treated as
assets  described in the  foregoing  sections of the Code.  In addition,  to the
extent that the Mortgage Loans represent loans secured by mixed  residential and
commercial structures, such loans will be treated as assets described in Section
7701(a)(19)(C)  of the Code only if the residential use of the property securing
such loans exceeds 80% of the property's entire use. See "Certain Federal Income
Tax  Consequences--REMICs--Characterization of Investment in REMIC Certificates"
in the Prospectus.

     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
Trust Fund REMIC will be borne by the  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 Pooling  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 Trust  Fund  REMIC  which may reduce  the  amounts  otherwise  payable to
Holders   of  Class  A   Certificates.   See   "Certain   Federal   Income   Tax
Consequences--Taxation  of  Owners  of REMIC  Residual  Certificates--Prohibited
Transactions and Other Possible REMIC Taxes" in the Prospectus.

     A Certificateholder that is not a "United States person" (as defined in the
Prospectus)  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
Certificate  will not be subject to United States  federal income or withholding
tax in respect of a  distribution  on a  Certificate,  provided  that the holder
complies  to the  extent  necessary  with  certain  identification  requirements
(including  delivery  of a  statement,  signed  by the  Certificateholder  under
penalties of perjury,  certifying  that such  Certificateholder  is not a United
States person and providing the name and address of such Certificateholder).  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.

     The Servicer will be designated as the "tax matters  person" (as defined in
Treasury regulation Section 301.6231(a)(7)-(1)(a) with respect to the Trust Fund
REMIC, and in connection  therewith will be required to hold not less than 0.01%
of the Percentage Interests of the Class R Certificates.

                                      S-91

<PAGE>


     For further  information  regarding the federal income tax  consequences of
investing  in  the  Class  A  Certificates,  see  "Certain  Federal  Income  Tax
Consequences--REMICs--Taxation  of Owners of REMIC Regular  Certificates" in the
Prospectus.

                              ERISA CONSIDERATIONS

     A fiduciary of an employee  benefit plan and certain other retirement plans
and arrangements,  including individual retirement accounts and annuities, Keogh
plans,  collective  investment funds and separate  accounts in which such plans,
accounts or arrangements  are invested,  and any other entity that may be deemed
to be investing plan assets, including insurance companies, as applicable,  that
are subject to the fiduciary responsibility provisions of ERISA and Section 4975
of the Code ("Plans")  should  carefully  review with its legal advisors whether
the purchase or holding of Class A Certificates could give rise to a transaction
prohibited or not otherwise permissible under ERISA or the Code.

     Any Plan  fiduciary  which  proposes  to cause a Plan to  purchase  Class A
Certificates  should  consult  with its counsel  with  respect to the  potential
applicability  of ERISA and the Code to such investment and the  availability of
the Exemptions (as defined below) or any other prohibited  transaction exemption
in connection  therewith.  A purchaser of a Class A  Certificate  should also be
aware that even if the conditions  specified in one or more  exemptions are met,
the scope of the relief  provided by an exemption might not cover all acts which
might be construed as prohibited transactions. With respect to the applicability
of ERISA, each Group will be deemed to be a separate  sub-trust within the Trust
Fund.

     The DOL issued  individual  exemptions,  Prohibited  Transaction  Exemption
90-29 to Merrill Lynch,  Pierce,  Fenner & Smith Incorporated  ("Merrill Lynch")
and Prohibited Transaction Exemption 90-23 to J.P. Morgan Securities Inc. ("J.P.
Morgan") (the "Exemptions"),  which generally exempt from the application of the
prohibited  transaction provisions of Section 406 of ERISA, and the excise taxes
and  penalties  imposed  on such  prohibited  transactions  pursuant  to Section
4975(a) and (b) of the Code and Section 502(i) of ERISA,  certain  transactions,
among others,  relating to the servicing and operation of mortgage pools and the
purchase, sale and holding of mortgage pass-through certificates underwritten or
placed  by an  Underwriter  (as  hereinafter  defined),  provided  that  certain
conditions  set forth in the  Exemptions  are  satisfied.  For  purposes of this
section "ERISA Considerations", the term "Underwriter" shall include (a) Merrill
Lynch,  (b) J.P. Morgan,  (c) any person directly or indirectly,  through one or
more  intermediaries,  controlling,  controlled by or under common  control with
either  Merrill  Lynch or J.P.  Morgan  and (d) any  member of the  underwriting
syndicate or selling  group of which a person  described in (a), (b) or (c) is a
manager or co-manager with respect to a Class of Certificates.

     The Exemptions set forth six general conditions which must be satisfied for
a transaction  involving the purchase,  sale and holding of Class A Certificates
to be eligible for exemptive relief thereunder.  First, the acquisition of Class
A Certificates  by a Plan must be on terms that are at least as favorable to the
Plan as they would be in an arm's-length  transaction  with an unrelated  party.
Second, the Exemptions only apply to Class A Certificates  evidencing rights and
interests not  subordinated  to the rights and interests  evidenced by the other
certificates of the same Trust Fund. Third, the Class A Certificates at the time
of  acquisition  by the Plan must be rated in one of the three  highest  generic
rating categories by Standard & Poor's, Moody's, Duff & Phelps Credit Rating Co.
or Fitch.  Fourth, the Trustee cannot be an affiliate of any other member of the
"Restricted  Group",  which  consists of any  Underwriter,  the  Depositor,  the
Trustee,  the  Servicer,  any  sub-servicer,  the  Certificate  Insurer  and any
mortgagor  with  respect  to  Mortgage  Loans  constituting  more than 5% of the
aggregate  unamortized  principal  balance of the Mortgage  Loans in the related
Group as of the date of initial issuance of the Certificates.  Fifth, the sum of
all payments made to and retained by the  Underwriters  must  represent not more
than reasonable compensation for underwriting the Class A Certificates;  the sum
of all payments made to and retained by the Depositor pursuant to the assignment
of the Mortgage  Loans to the Trust Fund must  represent  not more than the fair
market value of the  Mortgage  Loans;  and the sum of all  payments  made to and
retained by the  Servicer  and any  sub-servicer  must  represent  not more than
reasonable  compensation for such person's  services under the Pooling Agreement
and reimbursement of such person's reasonable expenses in connection  therewith.
Sixth,  the  investing  Plan must be an  accredited  investor as defined in Rule
501(a)(1) of Regulation D of the  Securities and Exchange  Commission  under the
Securities Act of 1933, as amended.

     If the general  conditions of the Exemptions are satisfied,  the Exemptions
may provide an exemption from the  restrictions  imposed by Sections  406(a) and
407 of ERISA (as well as the excise taxes imposed by Sections 4975(a) and (b) of
the  Code by  reason  of  Sections  4975(c)(1)(A)  through  (D) of the  Code) in
connection with the direct or indirect sale, exchange,  transfer, holding 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 Sections  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" by any person
who has discretionary authority or renders investment advice with respect to the
assets of such Excluded Plan. For purposes of the Certificates, an Excluded Plan
is a Plan sponsored by any member of the Restricted Group.

     If certain  specific  conditions of the Exemptions are also satisfied,  the
Exemptions  may provide an exemption from the  restrictions  imposed by Sections
406(b)(1) and (b)(2) of ERISA and the taxes imposed by 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  Depositor  or an  Underwriter  and a Plan when the  person who has
discretionary  authority  or  renders  investment  advice  with  respect  to the
investment of Plan assets in the Class A  Certificates  is (a) a mortgagor  with
respect to 5% or less of the fair market value of the Mortgage Loans or (b) an

                                      S-92

<PAGE>


affiliate  of  such  a  person,  (2)  the  direct  or  indirect  acquisition  or
disposition in the secondary  market of Class A  Certificates  by a Plan and (3)
the holding of Class A Certificates by a Plan.

     Further,  if certain  specific  conditions of the Exemptions are satisfied,
the  Exemptions  may  provide  an  exemption  from the  restrictions  imposed by
Sections  406(a),  406(b) and 407 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
Mortgage Pool.

     The Exemptions also may provide an exemption from the restrictions  imposed
by Sections 406(a) and 407(a) of ERISA, and the taxes imposed by Section 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"  (within  the  meaning of  Section  3(14) of
ERISA) or a "disqualified  person" (within the meaning of Section  4975(e)(2) of
the Code) 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 the Plan's ownership of Certificates.

     On July 21, 1997,  the DOL issued (62 Fed.  Reg.  39021)  amendments to the
Exemptions,   and  similar   exemptions   issued  to  other   underwriters  (the
"Amendments")   under  which  the  Exemptions   would  apply,   subject  to  the
satisfaction of certain conditions, to transactions involving a trust the assets
of which include a pre-funding  account to be used  subsequent to the closing of
the  transaction to purchase  additional  assets for the trust. In its prefatory
comments to the Amendments as proposed by the DOL (62 Fed. Reg. 28502),  the DOL
stated  its  interpretive  position  that  a  transaction  which  satisfied  the
conditions  of the  Exemptions,  but  did  not  satisfy  the  conditions  of the
Amendments as proposed  could  nevertheless  qualify for exemptive  relief if it
included a  pre-funding  account  that was used only to acquire  assets that are
specifically identified by the sponsor or originator as of the closing date, but
transferred  to the trust after the  closing  date for  administrative  or other
reasons. Although the Pre-Funding Account will not satisfy the conditions of the
Amendments,  it will be used by the Trustee solely to pay for the acquisition of
Subsequent  Mortgage Loans in accordance with the Pooling Agreement from a fixed
pool of loans that will have been  specifically  identified prior to the closing
date. It is expected that all of the loans in such fixed pool,  except for those
which are  determined  not to meet the  criteria  for  purchase set forth in the
Pooling  Agreement,  will be  acquired  using  the  related  Pre-Funded  Amount.
Accordingly,  the  Depositor  believes  that the  existence  of the  Pre-Funding
Account should not cause the Exemptions to be inapplicable.

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

     Any Plan fiduciary considering whether to purchase a Class A Certificate on
behalf of a Plan should consult with its counsel  regarding the applicability of
the fiduciary  responsibility and prohibited transaction provisions of ERISA and
the Code to such investment. See "ERISA Considerations" in the Prospectus.

                                LEGAL INVESTMENT

     Although  at  their  initial   issuance  the  Class  1A-1  and  Class  1A-2
Certificates  will be rated Aaa by Moody's and "AAA" by  Standard & Poor's,  the
Class 1A-2  Certificates will not constitute  "mortgage related  securities" for
purposes of the Secondary  Mortgage  Market  Enhancement  Act of 1984  ("SMMEA")
because Group 1 includes Mortgage Loans which are secured by second liens.

     The Class 2A-1 and Class 2A-2  Certificates  will not constitute  "mortgage
related  securities" for purposes of SMMEA until such time as the balance of the
related  Pre-Funding Account is reduced to zero. At such time the Class 2A-1 and
Class 2A-2  Certificates  will  constitute  "mortgage  related  securities"  for
purposes  of SMMEA so long as they are  rated in one of the two  highest  rating
categories   by  at  least  one   nationally   recognized   statistical   rating
organization,  and, as such, they will constitute legal  investments for certain
entities to the extent provided for in SMMEA.

     Institutions  whose investment  activities are subject to review by federal
and state  regulatory  authorities  should  consult  with  their  counsel or the
applicable  authorities  to determine  whether an  investment in the Class 1A or
Class 2A Certificates complies with applicable guidelines,  policy statements or
restrictions. See "Legal Investment" in the Prospectus.

                             METHOD OF DISTRIBUTION

     Subject to the terms and conditions set forth in an underwriting  agreement
(the  "Underwriting  Agreement"),  the  Depositor  has agreed to sell to Merrill
Lynch, Pierce,  Fenner & Smith Incorporated and J.P. Morgan Securities Inc. (the
"Underwriters"),  and each of the  Underwriters  has agreed to purchase from the
Depositor,  the principal  amount of the Class A Certificates set forth opposite
its name below:

                                      S-93

<PAGE>


<TABLE>
<CAPTION>
                                          Principal          Principal         Principal          Principal
                                          Amount of          Amount of         Amount of          Amount of
                                          Class 1A-1        Class 1A-2         Class 2A-1        Class 2A-2
           Underwriters                 Certificates       Certificates       Certificates      Certificates
           ------------                 ------------       ------------       ------------      ------------
<S>                                      <C>               <C>                <C>               <C>         
Merrill Lynch, Pierce, Fenner &
Smith Incorporated.................      $25,500,000       $ 94,000,000       $39,000,000       $ 66,500,000
J.P. Morgan Securities, Inc........      $25,500,000       $ 94,000,000       $39,000,000       $ 66,500,000
                                         -----------      -------------       -----------      -------------
Total..............................      $51,000,000       $188,000,000       $78,000,000       $133,000,000
</TABLE>

     In the Underwriting Agreement, each of the Underwriters has agreed, subject
to the terms and conditions set forth therein, to purchase all of its respective
allocation of the Class A Certificates  if any of the Class A  Certificates  are
purchased.

     The Underwriters  have advised the Depositor that they propose initially to
offer the Class A Certificates to the public at the price set forth on the cover
page  hereof,  and to certain  dealers at such  price less a  concession  not in
excess  of  0.17%  of  the   Certificate   denominations   for  the  Class  1A-1
Certificates,  not in excess of 0.17% for the Class  1A-2  Certificates,  not in
excess of 0.17% for the Class 2A-1  Certificates  and not in excess of 0.17% for
the Class 2A-2  Certificates.  The  Underwriters  may allow and such dealers may
reallow a concession not in excess of 0.125% of the Certificate denominations to
certain other dealers.  After the initial public  offering,  the public offering
price and such concessions may be changed.

     Until the  distribution of the Class A Certificates is completed,  rules of
the Securities and Exchange Commission may limit the ability of the Underwriters
and  certain  selling  group  members  to bid  for  and  purchase  the  Class  A
Certificates.  As an exception to these rules, the Underwriters are permitted to
engage  in  certain  transactions  that  stabilize  the  price  of the  Class  A
Certificates.  Such transactions consist of bids or purchases for the purpose of
pegging, fixing or maintaining the price of the Class A Certificates.

     In general,  purchases of a security for the purpose of stabilization could
cause the price of the  security to be higher than it might be in the absence of
such purchases.

     Neither the Depositor or any of its affiliates nor any of the  Underwriters
makes any  representation  or prediction as to the direction or magnitude of any
effect that the transactions  described above may have on the price of the Class
A Certificates.  In addition, neither the Depositor or any of its affiliates nor
any of the Underwriters  makes any  representation  that the  Underwriters  will
engage in such transactions or that such transactions,  once commenced, will not
be discontinued without notice.

     The Underwriting  Agreement  provides that the Depositor will indemnify the
Underwriters  against  certain  liabilities,  including  liabilities  under  the
Securities Act of 1933, as amended.

     There  can  be no  assurance  that a  secondary  market  for  the  Class  A
Certificates  will develop or, if it does develop,  that it will  continue.  The
primary  source of  information  available to investors  concerning  the Class A
Certificates  will be the monthly  statements  discussed in the Prospectus under
"Description of the  Certificates--Reports  to  Certificateholders",  which will
include  information  as to the  outstanding  principal  balance  of the Class A
Certificates and the status of any existing credit enhancement.  There can be no
assurance  that any  additional  information  regarding the Class A Certificates
will be available  through any other source.  In addition,  the Depositor is not
aware  of  any  source  through  which  price  information  about  the  Class  A
Certificates will be generally available on an ongoing basis. The limited nature
of such information  regarding the Class A Certificates may adversely affect the
liquidity of the Class A Certificates,  even if a secondary market for the Class
A Certificates becomes available.

                                     EXPERTS

     The financial  statements of Financial  Guaranty Insurance Company included
in this Prospectus Supplement in Appendix A as of December 31, 1997 and 1996 and
for each of the years in the  three-year  period ended  December 31, 1997,  have
been included in reliance upon the report of KPMG Peat Marwick LLP,  independent
certified public accountants, appearing in Appendix A upon the authority of such
firm as experts in accounting and auditing.

                                     RATINGS

     As a condition of issuance,  the Class 1A and Class 2A Certificates will be
rated Aaa by Moody's Investors Service, Inc. ("Moody's") and "AAA" by Standard &
Poor's  Ratings  Services,  A  Division  of  the  McGraw-Hill  Companies,   Inc.
("Standard & Poor's").  The security ratings of the Class A Certificates  should
be evaluated independently from similar ratings on other types of securities.  A
security rating is not a recommendation  to buy, sell or hold securities and may
be subject to  revision or  withdrawal  at any time by the rating  agencies.  In
general,  ratings  address credit risk and do not address the likelihood or rate
of prepayment. See "Rating" and "Risk Factors--Limited Nature of Ratings" in the
Prospectus.

                                      S-94

<PAGE>


     The ratings of Moody's on mortgage  pass-through  certificates  address the
likelihood  of the receipt by the holders  thereof of all  distributions  on the
underlying  mortgage  loans  to which  they are  entitled.  Moody's  ratings  on
pass-through certificates do not represent any assessment of the likelihood that
principal  prepayments  will be made by  mortgagors  or the degree to which such
prepayments might differ from that originally  anticipated.  The rating assigned
by Moody's to the Class A Certificates does not address the possibility that the
Class A Certificateholders might suffer a lower than anticipated yield, nor does
it address the likelihood that the Available Funds Cap Carry Forward Amount will
be paid to the Class 2A Certificateholders.

     Standard & Poor's ratings on mortgage pass-through certificates address the
likelihood of the receipt by  certificateholders  of payments  required thereon.
Standard & Poor's  ratings  take into  consideration  the credit  quality of the
mortgage pool,  structural and legal aspects  associated with the  certificates,
and the extent to which the payment  stream on the mortgage  pool is adequate to
make payments required under the  certificates.  Standard & Poor's rating on the
Class A  Certificates  does  not,  however,  constitute  a  statement  regarding
frequency of  prepayments  on the  Mortgage  Loans nor the  likelihood  that the
Available  Funds  Cap  Carry  Forward  Amount  will  be  paid  to the  Class  2A
Certificateholders.

     The Depositor does not expect a rating on the Class A  Certificates  by any
rating agency other than as set forth above. However,  there can be no assurance
as to whether any other rating agency will rate the Class A Certificates, or, if
it does, what rating would be assigned by such other rating agency.  A rating on
the Class A Certificates  by another  rating agency,  if assigned at all, may be
lower than the ratings assigned to the Class A Certificates as set forth above.

                                  LEGAL MATTERS

     Certain legal matters  relating to the Class A Certificates  will be passed
upon for the  Depositor by Thacher  Proffitt & Wood and Lawrence S. Rigie,  Esq.
and for the Underwriters by Brown & Wood LLP.

                                      S-95

<PAGE>


                         INDEX OF PRINCIPAL DEFINITIONS


Term                                                                        Page
- ----                                                                        ----
Accrual Period ........................................................... 8, 68
Actual/360 Basis ............................................................  8
Additional Principal .................................................... 11, 77
Adjustment Date ............................................................. 32
Advance ..................................................................... 14
Amount Available ............................................................ 77
ARMs ........................................................................ 54
Available Funds Cap Carry Forward Amount ....................................  7
Available Funds Cap Rate ....................................................  7
Available Funds Shortfall ............................................... 11, 77
Available Principal Amount .............................................. 11, 77
Available Remittance Amount ................................................. 77
Available Transfer Cashflow ............................................. 11, 78
Balloon Loans ............................................................... 14
Business Day ................................................................ 45
Cedel .......................................................................  4
Cedel Participants .......................................................... 70
Certificate Account ......................................................... 71
Certificate Insurance Policy ................................................ 12
Certificate Insurer ......................................................... 12
Certificateholders ........................................................ 3, 5
Certificates .......................................................... 1, 4, 68
Class .................................................................... 4, 68
Class 1A Certificates ..................................................... 1, 4
Class 1A Principal Balance ..................................................  5
Class 1A-1 Certificates .....................................................  5
Class 1A-1 Pass-Through Rate ................................................  6
Class 1A-1 Principal Balance ................................................  5
Class 1A-2 Certificates .....................................................  5
Class 1A-2 Principal Balance ................................................  5
Class 2A Cap Rate ........................................................ 7, 78
Class 2A Certificates ................................................. 1, 4, 68
Class 2A Pass-Through Rate .................................................. 78
Class 2A Principal Balance ..................................................  5
Class 2A-1 Certificates .....................................................  5
Class 2A-1 LIBOR Rate .......................................................  6
Class 2A-1 Principal Balance ................................................  5
Class 2A-2 Certificates .....................................................  5
Class 2A-2 LIBOR Rate .......................................................  7
Class 2A-2 Principal Balance ................................................  5
Class A Carry-Forward Amount ................................................ 79
Class A Certificates ...................................................... 1, 4
Class A Interest Remittance Amount .......................................... 79
Class A Principal Balance ...................................................  5
Class A Principal Remittance Amount ...................................... 8, 11
Class A Remittance Amount ................................................... 80
Closing Date ................................................................  5
CLTV ........................................................................ 27
CLTVs ....................................................................... 27
Code ........................................................................ 15
Commercial Loans ............................................................ 17
Commercial Properties ............................................... 12, 17, 21
Commission ..................................................................  3
Cooperative ................................................................. 70
Cross-Over Date ............................................................. 80
Curtailments ................................................................ 45
Cut-off Date ................................................................  4
Deferred Payment ............................................................ 21
Deferred Payment Loans ...................................................... 21
Depositaries ............................................................. 4, 69
Depositor ................................................................. 1, 4
Determination Date .......................................................... 82
DSCR ........................................................................ 64

                                      S-96

<PAGE>


DTC .........................................................................  4
Due Period ..................................................................  8
ERISA ....................................................................... 16
Euroclear ...................................................................  4
Euroclear Operator .......................................................... 70
Euroclear Participants ...................................................... 70
Event of Default ............................................................ 86
Event of Nonpayment ......................................................... 87
Excess Principal ............................................................ 11
Excess Spread ............................................................... 80
Exemptions .................................................................. 16
First Lien .................................................................. 14
Funding Periods ............................................................. 44
GE Capital .................................................................. 88
Gross Margin ................................................................ 32
Group .......................................................................  2
Group 1 ............................................................... 2, 5, 68
Group 1 Certificate Account ................................................. 71
Group 1 Funding Period ...................................................... 31
Group 1 Initial Mortgage Loans ........................................... 5, 12
Group 1 Interest Coverage Account ........................................... 82
Group 1 Interest Coverage Amount ............................................ 82
Group 1 Pre-Funded Amount ................................................... 31
Group 1 Pre-Funding Account ................................................. 31
Group 1 Principal and Interest Account ...................................... 71
Group 1 Subsequent Cut-off Date ............................................. 31
Group 1 Subsequent Mortgage Loans ....................................... 13, 30
Group 1 Subsequent Transfer Dates ........................................... 31
Group 1 Subsequent Transfer Instruments ..................................... 30
Group 2 ............................................................... 2, 5, 68
Group 2 Certificate Account ................................................. 71
Group 2 Funding Period ...................................................... 44
Group 2 Initial Mortgage Loans ........................................... 5, 12
Group 2 Interest Coverage Account ........................................... 82
Group 2 Interest Coverage Amount ............................................ 82
Group 2 Pre-Funded Amount ................................................... 44
Group 2 Principal and Interest Account ...................................... 71
Group 2 Subsequent Cut-off Date ............................................. 44
Group 2 Subsequent Mortgage Loans ....................................... 13, 44
Group 2 Subsequent Transfer Dates ........................................... 44
Group 2 Subsequent Transfer Instruments ..................................... 44
Holders ................................................................... 3, 5
Index ................................................................... 13, 32
Indirect Participants ....................................................... 70
Initial Group 1 ............................................................. 21
Initial Group 2 ............................................................. 32
Initial Mortgage Loans ...................................................... 12
Initial Sub-Pool I .......................................................... 21
Initial Sub-Pool II ......................................................... 22
Initial Sub-Pool III ........................................................ 32
Initial Sub-Pool IV ......................................................... 32
Insurance Proceeds ..........................................................  8
Insured Payments ............................................................ 89
Interest Coverage Amount .................................................... 82
J P Morgan .................................................................. 92
LaSalle ..................................................................... 86
Liquidated Mortgage Loan .................................................... 82
LTV ......................................................................... 37
Majority Certificateholders ................................................. 87
Mandatory Prepayments ....................................................... 82
Manufactured Home Loans ..................................................... 14
Maximum Mortgage Rate ....................................................... 32
Merrill Lynch ............................................................... 92
Minimum Mortgage Rate ....................................................... 32
Mixed Use Loans ............................................................. 17
Mixed Use Properties ................................................ 12, 17, 21
Moody's ..................................................................... 15
Mortgage Loans ..............................................................  1

                                      S-97

<PAGE>


Mortgage Notes .............................................................. 12
Mortgage Pool ............................................................. 2, 5
Mortgage Rates .............................................................. 20
Mortgaged Properties .................................................... 12, 21
Mortgages ................................................................... 12
Multifamily Properties .............................................. 12, 17, 21
Net Excess Amount Available ................................................. 81
Net Excess Principal ........................................................ 11
Net Excess Spread ........................................................... 11
Net Liquidation Proceeds ....................................................  8
OID Regulations ............................................................. 91
One-Month LIBOR ......................................................... 47, 53
Original Group 1 Pre-Funded Amount .......................................... 31
Original Group 1 Principal Balance .......................................... 21
Original Group 2 Principal Balance .......................................... 32
Original Pool Principal Balance .............................................  5
Original Pre-Funded Amounts ................................................. 13
Original Sub- Pool II Pre-Funded Amount ..................................... 31
Original Sub-Pool I Pre-Funded Amount ....................................... 31
Original Sub-Pool I Principal Balance .................................... 5, 22
Original Sub-Pool II Pre-Funded Amount ...................................... 13
Original Sub-Pool II Principal Balance ................................... 5, 22
Original Sub-Pool III Pre-Funded Amount ................................. 13, 44
Original Sub-Pool III Principal Balance .................................. 5, 32
Original Sub-Pool IV Pre-Funded Amount .................................. 13, 44
Original Sub-Pool IV Principal Balance ................................... 5, 32
OTS ......................................................................... 86
Overcollateralization Amount ............................................. 8, 12
Participants ................................................................ 70
Percentage Interest ......................................................... 69
Periodic Payment ........................................................ 14, 21
Periodic Payment Loan ................................................... 14, 21
Periodic Rate Cap ........................................................... 32
Plans ....................................................................... 92
Pooling Agreement ...........................................................  4
Pre-Funding Account ......................................................... 13
Preference Amount ........................................................ 8, 90
Prepayment Assumption ................................................... 50, 81
Prepayment Model ............................................................ 47
Principal and Interest Account .............................................. 71
Principal Payment Table ..................................................... 80
Principal Prepayments ....................................................... 45
Realized Losses ............................................................. 87
Record Date .............................................................. 4, 69
Released Mortgaged Property Proceeds ........................................  8
Remaining Net Excess Spread ................................................. 11
REMIC .......................................................................  2
Remittance Date ....................................................... 2, 4, 69
Required Overcollateralization Amount .......................................  8
Required Payments ........................................................... 11
Reserve Account ............................................................. 82
Riegle Act .................................................................. 19
Scheduled Class A Principal Balance ......................................... 81
Servicer ....................................................................  4
Servicing Fee ............................................................... 14
Servicing Fee Rate .......................................................... 14
Simple Interest Loans ....................................................... 20
Simple Interest Method ...................................................... 20
Single Family Loans ......................................................... 17
Single Family Properties ............................................ 12, 17, 21
SMMEA ....................................................................... 16
Standard & Poor's ........................................................... 15
Step-Down Date .............................................................. 48
Sub-Pool .................................................................. 2, 5
Sub-Pool I ................................................................ 2, 5
Sub-Pool I Initial Mortgage Loans ...........................................  5
Sub-Pool I Mortgage Loans ................................................... 12
Sub-Pool I Pre-Funding Account .......................................... 13, 31

                                      S-98

<PAGE>


Sub-Pool I Principal and Interest Account ................................... 71
Sub-Pool II ............................................................... 2, 5
Sub-Pool II Initial Mortgage Loans ..........................................  5
Sub-Pool II Mortgage Loans .................................................. 13
Sub-Pool II Pre-Funding Account ......................................... 13, 31
Sub-Pool II Principal and Interest Account .................................. 71
Sub-Pool III .............................................................. 2, 5
Sub-Pool III Initial Mortgage Loans .........................................  5
Sub-Pool III Mortgage Loans ................................................. 13
Sub-Pool III Pre-Funding Account ............................................ 13
Sub-Pool III Principal and Interest Account ................................. 71
Sub-Pool IV ............................................................... 2, 5
Sub-Pool IV Initial Mortgage Loans ..........................................  5
Sub-Pool IV Mortgage Loans .................................................. 13
Sub-Pool IV Pre-Funding Account ......................................... 13, 44
Sub-Pool IV Principal and Interest Account .................................. 71
Subordinated Amount ......................................................... 80
Subsequent Cut-off Dates .................................................... 44
Subsequent Mortgage Loans ............................................... 13, 44
Subsequent Transfer Dates ................................................... 44
Subsequent Transfer Instruments ............................................. 44
Successor Servicer .......................................................... 87
Termination Price ........................................................... 86
Terms and Conditions ........................................................ 70
Trigger Event ............................................................... 87
Trust Fund ................................................................ 1, 5
Trust Fund REMIC ............................................................  2
Trustee Expense Account ..................................................... 86
Underwriters ................................................................  2
Underwriting Agreement ...................................................... 93
Unrecovered Class A Portion ................................................. 81

                                      S-99

<PAGE>


                                     ANNEX I

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

     Except in certain limited circumstances,  the globally offered AFC Mortgage
Loan Asset Backed Certificates,  Series 1998-3 (the "Global Securities") will be
available only in book-entry form.  Investors in the Global  Securities may hold
such Global  Securities  through any of The  Depository  Trust Company  ("DTC"),
Centrale de Livraison de Valeurs  Mobilieres  S.A.  ("Cedel"),  or the Euroclear
System  ("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  holding  Global  Securities
through Cedel and Euroclear  will be conducted in the ordinary way in accordance
with  their  normal  rules  and  operating  procedures  and in  accordance  with
conventional eurobond practice (i.e., seven calendar day settlement).

     Secondary  market  trading  between  investors  holding  Global  Securities
through DTC will be conducted  according to the rules and procedures  applicable
to U.S.  corporate  debt  obligations  and prior  Home  Equity  Loan  Asset Back
Certificates issues.

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

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

Initial Settlement

     All Global Securities will be held in book-entry form by DTC in the name of
CEDE & Co. as nominee of DTC. Investors' interests in the Global Securities will
be represented  through financial  institutions acting on their behalf as Direct
and Indirect  Participants  in DTC. As a result,  Cedel and Euroclear  will hold
positions on behalf of their participants through their respective Depositaries,
which in turn will hold such positions in accounts as DTC Participants.

     Investors  electing to hold their Global Securities through DTC will follow
the  settlement  practices  applicable  to prior Home Equity  Loan Asset  Backed
Certificates issues.  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 "lockup" 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 the  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.

     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  purchaser.  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  respective  Depositary,  as the case may be, to receive the
Global Securities against payment.  Payment will include interest accrued on the
Global  Securities  from and  including  the  last  coupon  payment  date to and
excluding the settlement date, on the basis of the actual number of days in such
accrual  period and a year  assumed to  consist  of 360 days.  For  transactions
settling on the 31st of the month,  payment will include interest accrued to and
excluding the first day of the following month. Payment will then be made by the
respective  Depositary of 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).

                                       I-1

<PAGE>


If  settlement  is not  completed  on the intended  value date (i.e.,  the trade
fails), the Cedel or Euroclear cash debt will be valued instead as of the actual
settlement date.

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

     As an  alternative,  if Cedel or Euroclear has extended a line of credit to
them, Cedel Participants or Euroclear  Participants can elect not to proposition
funds and allow that credit line to be drawn upon the 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  this  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 sending Global  Securities to
the  respective  Depositary for the benefit of Cedel  Participants  or Euroclear
Participants.  The sale  proceeds  will be  available  to the DTC  seller on the
settlement  date.  Thus, to the DTC Participant a cross-market  transaction will
settle no differently than a trade between two DTC Participants.

     Trading  between Cedel or Euroclear  seller and DTC purchaser.  Due to time
zone differences in their favor, Cedel  Participants and Euroclear  Participants
may  employ  their  customary   procedures  for  transactions  in  which  Global
Securities are to be transferred by the respective clearing system,  through the
respective Depositary,  to a DTC Participant.  The seller will send instructions
to Cedel or Euroclear  through a Cedel  Participant or Euroclear  Participant at
least  one  business  day  prior to the  settlement.  In these  cases,  Cedel or
Euroclear will instruct the respective  Depositary,  as appropriate,  to deliver
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 the Cedel  Participant  or
Euroclear Participant the following day, and receipt of the cash proceeds in the
Cedel Participant's or Euroclear  Participant's account would be backed-value to
the value date (which would be the preceding  day, when  settlement  occurred in
New York). Should the Cedel Participant or Euroclear  Participant have a line of
credit  with  its  respective  clearing  system  and  elect  to  be in  debt  in
anticipation of receipt of the sale proceeds in its account,  the back-valuation
will extinguish any overdraft  incurred over that one-day period.  If settlement
is not completed on the intended value date (i.e., the trade fails),  receipt of
the cash proceeds in the Cedel Participant's or Euroclear  Participant's account
would instead be valued as of the actual settlement date.

     Finally,  day traders that use Cedel or Euroclear and that purchase  Global
Securities from 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 were taken. At least three techniques should be
readily available to eliminate this potential problem:

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

     (b) borrowing the Global  Securities in the U.S. from a 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  Participants or Euroclear
Participants.

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

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

                                       I-2

<PAGE>


     Exemption  for non-U.S.  Persons with  effectively  connected  income (Form
4224). A non-U.S. Person,  including a non-U.S.  corporation or bank with a U.S.
branch, for which the interest income is effectively  connected with its conduct
of 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 that are Certificate Owners residing in a country
that has a tax treaty with the United  States can obtain an exemption or reduced
tax rate  (depending  on the  treaty  terms)  by filing  Form  1001  (Ownership,
Exemption  or  Reduced  Rate  Certificate).  If the treaty  provides  only for a
reduced  rate,  withholding  tax will be imposed  at that rate  unless the filer
alternatively  files Form W-8. Form 1001 may be filed by the Certificate  Owners
or their agents.

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

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

     The term "U.S.  Person" means 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
whose income is subject to United States  federal  income tax  regardless of its
source,  or a trust if a court  within  the  United  States is able to  exercise
supervision over the  administration  of the trust and one or more United States
fiduciaries  have authority to control all  substantial  decisions of the trust.
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-3

<PAGE>


[LOGO] KPMG                                                           Appendix A
The Global Leader












                      FINANCIAL GUARANTY INSURANCE COMPANY

                              Financial Statements

                               December 31, 1997



                  (With Independent Auditors' Report Thereon)
 





<PAGE>


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


Audited Financial Statements


December 31, 1997




         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


<PAGE>


[LOGO]   KPMG Peat Marwick LLP

         345 Park Avenue
         New York, NY 10154



                          Independent Auditors' Report


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, 1997 and 1996, and the related  statements of income,
stockholder's  equity,  and cash  flows for each of the years in the three  year
period  ended   December  31,  1997.   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 financial  position of Financial Guaranty Insurance
Company as of December 31, 1997 and 1996 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.

                                                       /s/ KPMG Peat Marwick LLP

January 23, 1998


<PAGE>



Financial Guaranty Insurance
Company                                                           Balance Sheets
================================================================================

($ in Thousands, except per share amounts)

<TABLE>
<CAPTION>
                                                                  December 31,   December 31,
Assets                                                                1997          1996 
                                                                  -----------    -----------
<S>                                                               <C>            <C>        
Fixed maturity securities available-for-sale
  (amortized cost of $2,313,458 in 1997 and $2,190,303 in 1996)   $ 2,443,746    $ 2,250,549
Short-term investments, at cost, which approximates market             76,039         73,839
Cash                                                                      802            860
Accrued investment income                                              38,927         37,655
Reinsurance recoverable                                                 8,220          7,015
Prepaid reinsurance premiums                                          154,208        167,683
Deferred policy acquisition costs                                      86,286         91,945
Property and equipment, net of accumulated depreciation
($17,346 in 1997 and $15,333 in 1996)                                   3,142          4,696
Receivable for securities sold                                             --            379
Prepaid expenses and other assets                                      21,002         19,520
                                                                  -----------    -----------
        Total assets                                              $ 2,832,372      2,654,141
                                                                  ===========    ===========
Liabilities and Stockholder's Equity

Liabilities:

Unearned premiums                                                 $   628,553    $   681,816
Loss and loss adjustment expenses                                      76,926         72,616
Ceded reinsurance balances payable                                      3,932         10,561
Accounts payable and accrued expenses                                  26,352         54,165
Payable to Parent                                                          --          1,791
Current federal income taxes payable                                   19,335         52,016
Deferred federal income taxes                                         118,522         91,805
Payable for securities purchased                                        5,811          4,937
                                                                  -----------    -----------
        Total liabilities                                             879,431        969,707
                                                                  -----------    -----------

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                                            383,511        334,011
Net unrealized gains on fixed maturity securities available-
  for-sale, net of tax                                                 84,687         39,160
Foreign currency translation adjustment, net of tax                      (752)          (429)
Retained earnings                                                   1,470,495      1,296,692
                                                                  -----------    -----------
        Total stockholder's equity                                  1,952,941      1,684,434
                                                                  -----------    -----------
        Total liabilities and stockholder's equity                $ 2,832,372    $ 2,654,141
                                                                  ===========    ===========
</TABLE>

                See accompanying notes to financial statements.

                                       -2-

<PAGE>


Financial Guaranty Insurance
Company                                                     Statements of Income
================================================================================

($ in Thousands)

<TABLE>
<CAPTION>
                                                             For the Year Ended December 31, 
                                                           -----------------------------------
                                                              1997        1996         1995
                                                           ---------    ---------    ---------
<S>                                                        <C>          <C>          <C>      
Revenues:

Gross premiums written                                     $  95,995    $  97,027    $  97,288
Ceded premiums                                               (19,780)     (29,376)     (19,319)
                                                           ---------    ---------    ---------
  Net premiums written                                        76,215       67,651       77,969
Decrease in net unearned premiums                             39,788       51,314       27,309
                                                           ---------    ---------    ---------
  Net premiums earned                                        116,003      118,965      105,278
Net investment income                                        127,773      124,635      120,398
Net realized gains                                            16,700       15,022       30,762
                                                           ---------    ---------    ---------
  Total revenues                                             260,476      258,622      256,438
                                                           ---------    ---------    ---------
Expenses:

Loss and loss adjustment expenses                             12,539        2,389       (8,426)
Policy acquisition costs                                      12,936       16,327       13,072
Decrease (Increase) in deferred policy acquisition costs       5,659        2,923       (3,940)
Other underwriting expenses                                   14,691       12,508       19,100
                                                           ---------    ---------    ---------
  Total expenses                                              45,825       34,147       19,806
                                                           ---------    ---------    ---------
Income before provision for Federal income taxes             214,651      224,475      236,632
                                                           ---------    ---------    ---------
Federal income tax expense:
  Current                                                     39,133       41,548       28,913
  Deferred                                                     1,715        5,318       19,841
                                                           ---------    ---------    ---------
  Total Federal income tax expense                            40,848       46,866       48,754
                                                           ---------    ---------    ---------
  Net income                                               $ 173,803    $ 177,609    $ 187,878
                                                           =========    =========    =========
</TABLE>

                 See accompanying notes to financial statements.

                                       -3-

<PAGE>


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

($ in Thousands)

<TABLE>
<CAPTION>
                                                                                    Net Unrealized        Foreign
                                                                                    Gains (Losses)       Currency
                                                                   Additional      on Fixed Maturity    Translation
                                                       Common        Paid-in     Securities Available-   Adjustment,      Retained
                                                       Stock         Capita      For-Sale, Net of Tax    Net of Tax       Earnings
                                                     -----------   -----------   --------------------    -----------    -----------
<S>                                                  <C>           <C>           <C>                     <C>            <C>        
Balance, January 1, 1995                             $    15,000   $   334,011   $            (41,773)   $    (1,221)   $   973,706
Net income                                                    --            --                     --             --        187,878
Dividend paid                                                 --            --                     --             --        (25,000)
Change in fixed maturity securities                           --            --                105,558             --             --
available for sale, net of tax of $56,839                    
Foreign currency translation adjustment                       --            --                     --           (278)            --
                                                     -----------   -----------   --------------------    -----------    -----------
Balance, December 31, 1995                                15,000       334,011                 63,785         (1,499)     1,136,584
                                                     -----------   -----------   --------------------    -----------    -----------
Net Income                                                    --            --                     --             --        177,609
Dividend paid                                                 --            --                     --             --        (17,500)
Change in fixed maturity securities                           --            --                (24,625)            --             --
available for sale, net of tax of ($13,260)                   
Foreign currency translation adjustment                       --            --                     --          1,070             --
                                                     -----------   -----------   --------------------    -----------    -----------
Balance at December 31, 1996                              15,000       334,011                 39,160           (429)     1,296,692
                                                     -----------   -----------   --------------------    -----------    -----------
Net Income                                                    --            --                     --             --        173,803
Capital contribution                                        --          49,500                     --             --             --
Change in fixed maturity securities                           --            --                 45,527             --             --
available for sale, net of tax of $24,516                   
Foreign currency translation adjustment                       --            --                     --           (323)            --
                                                     -----------   -----------   --------------------    -----------    -----------
Balance at December 31, 1997                         $    15,000   $   383,511   $             84,687    ($      752)   $ 1,470,495
                                                     ===========   ===========   ====================    ===========    ===========
</TABLE>

      See accompanying notes to financial statements.

                                       -4-
<PAGE>


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

($ in Thousands)

<TABLE>
<CAPTION>
                                                                       For the Year Ended December 31, 
                                                                  -----------------------------------------
                                                                     1997           1996            1995
                                                                  -----------    -----------    -----------
<S>                                                               <C>            <C>            <C>        
Operating Activities:

 Net income                                                       $   173,803    $   177,609    $   187,878
   Adjustments to reconcile net income
     to net cash provided by operating activities:
   Change in unearned premiums                                        (53,263)       (45,719)       (29,890)
   Change in loss and loss adjustment expense reserves                  4,310         (5,192)       (20,938)
   Depreciation of property and equipment                               2,013          2,472          2,348
   Change in reinsurance receivable                                    (1,205)           657          6,800
   Change in prepaid reinsurance premiums                              13,475         (5,596)         2,581
   Change in foreign currency translation adjustment                     (497)         1,646           (427)
   Policy acquisition costs deferred                                  (12,936)       (16,327)       (16,219)
   Amortization of deferred policy acquisition costs                   18,595         19,250         12,279
   Change in accrued investment income, and prepaid
       expenses and other assets                                       (2,754)        (7,201)         2,906
   Change in other liabilities                                        (36,233)        30,117        (12,946)
   Change in deferred income taxes                                      1,715          5,318         19,841
   Amortization of fixed maturity securities                            2,698            792          1,922
   Change in current income taxes payable                             (32,681)           720        (30,827)
   Net realized gains on investments                                  (16,700)       (15,022)       (30,762)
                                                                  -----------    -----------    -----------
 Net cash provided by operating activities                             60,340        143,524         94,546
                                                                  -----------    -----------    -----------
 Investing Activities:

 Sales and maturities of fixed maturity securities                    741,604        891,643        836,103
 Purchases of fixed maturity securities                              (848,843)    (1,033,345)      (891,108)
 Purchases, sales and maturities of short-term investments, net        (2,200)        17,193        (15,358)
 Purchases of property and equipment, net                                (459)          (854)          (750)
                                                                  -----------    -----------    -----------
 Net cash used in investing activities                               (109,898)      (125,363)       (71,113)
                                                                  -----------    -----------    -----------
 Financing Activities:

 Capital Contributions                                                 49,500             --             --
 Dividends paid                                                            --        (17,500)       (25,000)
                                                                  -----------    -----------    -----------
 Net cash provided by financing activities                             49,500        (17,500)       (25,000)
                                                                  -----------    -----------    -----------
 (Decrease) Increase in cash                                              (58)           661         (1,567)
 Cash at beginning of year                                                860            199          1,766
                                                                  -----------    -----------    -----------
 Cash at end of year                                              $       802    $       860    $       199
                                                                  ===========    ===========    ===========
</TABLE>

                 See accompanying notes to financial statements.

                                       -5-

<PAGE>


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

(1)      Business

         Financial Guaranty Insurance Company (the "Company") is a wholly-owned
         insurance subsidiary of FGIC Corporation (the "Parent"). The Parent is
         owned approximately ninety-nine percent by General Electric Capital
         Corporation ("GE Capital") and approximately one percent by Sumitomo
         Marine and Fire Insurance Company, Ltd. The Company 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 86%
         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 1997 presentation.
         Significant accounting policies are as follows:

         Investments

         The Company accounts for its investments in accordance with 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>


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

         Premium Revenue Recognition

         Premiums for policies where premiums are collected in a single payment
         at policy inception are earned over the period at risk, based on the
         total exposure outstanding at any point in time. Financial guaranty
         insurance policies exposure generally declines according to
         predetermined schedules. For policies with premiums that are collected
         periodically, premiums are reflected in income pro rata over the period
         covered by the premium payment.

         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 $76.9 million and $72.6 million at December 31,
         1997 and 1996, respectively. As of December 31, 1997 and 1996, such
         reserves included $35.1 million and $28.9 million, respectively,
         established based on an evaluation of the insured portfolio in light of
         current economic conditions and other relevant factors. As of December
         31, 1997 and 1996, case-basis loss and loss adjustment expense reserves
         were $41.8 million and $43.7 million, respectively. Loss and loss
         adjustment expenses include amounts discounted at an interest rate
         between 5.9% and 6.0% in 1997 and between 6.5% and 6.6% in 1996. The
         discount rate used is based upon the risk free rate for the average
         maturity of the applicable bond sector. 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>


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, 1997 and 1996 and revenues and
         expenses are translated at average monthly exchange rates. The
         cumulative translation loss at December 31, 1997 and 1996 was $0.7
         million and $0.4 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 directly in proportion to the scheduled
              principal and interest payments rather than in proportion to the
              total exposure outstanding at any point in time.

         (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>


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,
                                               ------------------------------------------------------------------------------------
                                                          1997                         1996                         1995 
                                               --------------------------   --------------------------   --------------------------
                                                  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                              $   173,803    $ 1,952,941   $   177,609    $ 1,684,434   $   187,878    $ 1,547,881

Premium revenue recognition                         (4,924)      (181,209)       (9,358)      (176,285)      (22,555)      (166,927)

Deferral of acquisition costs                        5,659        (86,286)        2,923        (91,945)       (3,940)       (94,868)

Contingency reserve                                     --       (540,677)           --       (460,973)           --       (386,564)
                                                                                                              
Contingency reserve tax deduction (see Note 2)          --         95,185            --         85,176            --         78,196
                                                                                                              
Non-admitted assets                                     --         (2,593)           --         (3,879)           --         (5,731)
                                                                                                              
Case basis loss reserves                             1,377         (1,872)       (3,197)        (3,249)        4,048            (52)

Portfolio loss reserves                              5,000         29,000            --         24,000       (22,100)        24,000

Deferral of income taxes                             1,715         72,260         5,317         70,719        19,842         64,825

Unrealized (gains) on fixed maturity
securities held at fair value, net of tax               --        (84,687)           --        (39,160)           --        (63,785)

Recognition of profit commission                    (1,203)        (7,388)         (441)        (6,185)        3,096         (5,744)

Allocation of tax benefits due to
Parent's net operating loss to the
Company (see Note 5)                                   313         10,916           313         10,603          (637)        10,290
                                               -----------    -----------   -----------    -----------   -----------    -----------
Statutory-basis amount                         $   181,740    $ 1,255,590   $   173,166    $ 1,093,256   $   166,906    $ 1,001,521
                                               ===========    ===========   ===========    ===========   ===========    ===========
</TABLE>

                                       -9-

<PAGE>


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

(4)      Investments

         Investments in fixed maturity securities carried at fair value of $3.1
         million and $3.1 million as of December 31, 1997 and 1996,
         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    
         1997                                        Cost         Gains         Losses         Value   
         ----                                     ----------    ----------    ----------    ---------- 
         <S>                                      <C>           <C>           <C>           <C>        
          U.S. Treasury securities and                                                                 
           obligations of U.S. government                                                              
           corporations and agencies              $   11,539    $      185    $       --    $   11,724 
         Obligations of states and political                                                           
           subdivisions                            2,272,225       130,183           655     2,401,753 
         Debt securities issued by foreign                                                             
           governments                                29,694           603            28        30,269 
                                                  ----------    ----------    ----------    ---------- 
         Investments available-for-sale            2,313,458       130,971           683     2,443,746 
         Short-term investments                       76,039            --            --        76,039 
                                                  ----------    ----------    ----------    ---------- 
         Total                                    $2,389,497    $  130,971    $      683    $2,519,785 
                                                  ==========    ==========    ==========    ========== 
</TABLE> 

         The amortized cost and fair values of short-term investments and of
         investments in fixed maturity securities available-for-sale at December
         31, 1997, 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.
                                                    Amortized      Fair
         1997                                         Cost         Value
         ----                                       ----------   ----------
         Due in one year or less                    $   85,199   $   85,395   
         Due after one year through five years          61,168       62,955   
         Due after five years through ten years        589,772      619,972   
         Due after ten years through twenty years    1,604,167    1,700,193   
         Due after twenty years                         49,191       51,270   
                                                    ----------   ----------   

         Total                                      $2,389,497   $2,519,785   
                                                    ==========   ==========   

                                      -10-

<PAGE>


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

<TABLE>
<CAPTION>
                                                                           Gross        Gross    
                                                                         Unrealized   Unrealized 
                                               Amortized     Holding      Holding        Fair    
         1996                                     Cost        Gains       Losses        Value    
         ----                                  ----------   ----------   ----------   ---------- 
         <S>                                   <C>          <C>          <C>          <C>        
         U.S. Treasury securities and                                                            
          obligations of U.S. government                                                         
          corporations and agencies            $   57,987   $      373   $        1   $   58,359 

         Obligations of states and political                                                     
          subdivisions                          2,098,486       65,254        4,854    2,158,886 

         Debt securities issued by foreign         33,830           --          526       33,304 
          governments                                                                            
                                               ----------   ----------   ----------   ---------- 
         Investments available-for-sale         2,190,303       65,627        5,381    2,250,549 

         Short-term investments                    73,839           --           --       73,839 
                                               ----------   ----------   ----------   ---------- 
         Total                                 $2,264,142   $   65,627   $    5,381   $2,324,388 
                                               ==========   ==========   ==========   ========== 
</TABLE> 

         In 1997, 1996 and 1995, proceeds from sales and maturities of
         investments in fixed maturity securities available-for-sale carried at
         fair value were $741.6 million, $891.6 million, and $836.1 million,
         respectively. For 1997, 1996 and 1995 gross gains of $19.1 million,
         $19.8 million and $36.3 million respectively, and gross losses of $2.4
         million, $4.8 million and $5.5 million respectively, were realized on
         such sales.

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

                                                     Year Ended December 31,
                                                --------------------------------
                                                  1997        1996        1995  
                                                --------    --------    --------
         Income from fixed maturity securities  $122,372    $119,290    $112,684
         Income from short-term investments        6,366       6,423       8,450
                                                --------    --------    --------
         Total investment income                 128,738     125,713     121,134
         Investment expenses                         965       1,078         736
                                                --------    --------    --------
         Net investment income                  $127,773    $124,635    $120,398
                                                ========    ========    ========

         As of December 31, 1997, the Company did not have more than 10% of its
         investment portfolio concentrated in a single issuer or industry.

                                      -11-

<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 also has a separate tax sharing
         agreement with its Parent. Under this agreement the Company can utilize
         its Parent's net operating loss to offset taxable income on a
         stand-alone basis. The Company's effective federal corporate tax rate
         (19.0 percent in 1997, 20.8 percent in 1996 and 20.6 percent in 1995)
         is less than the corporate tax rate on ordinary income of 35 percent in
         1997, 1996 and 1995.

         Federal income tax expense relating to operations of the Company for
         1997, 1996 and 1995 is comprised of the following (in thousands):

                                                   Year Ended December 31,
                                                 ---------------------------
                                                   1997      1996      1995
                                                 -------   -------   -------
         Current tax expense                     $39,133   $41,548   $28,913
         Deferred tax expense                      1,715     5,318    19,841
                                                 -------   -------   -------
         Federal income tax expense              $40,848   $46,866   $48,754
                                                 =======   =======   =======

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

                                                   Year Ended December 31,
                                                 -----------------------------
                                                   1997      1996      1995   
                                                 --------  --------  -------- 
         Income taxes computed on income                                       
           before provision for federal                                        
           income taxes, at the statutory rate   $ 75,128  $ 78,566  $ 82,821 

         Tax effect of:                                                       
           Tax-exempt interest                    (34,508)  (32,609)  (30,630 
           Other, net                                 228       909    (3,437 
                                                 --------  --------  -------- 

         Provision for income taxes              $ 40,848  $ 46,866  $ 48,754 
                                                 ========  ========  ======== 

                                      -12-

<PAGE>


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

         The tax effects of temporary differences that give rise to significant
         portions of the net deferred tax liability or asset at December 31,
         1997 and 1996 are presented below (in thousands):

                                                            1997         1996
                                                          --------     -------- 
         Deferred tax assets:
              Loss reserves                               $ 10,999     $  9,249 
              Deferred compensation                          2,242        2,531 
              Tax over book capital gains                    2,996        2,144 
              Other                                          2,260        2,601 
                                                          --------     -------- 
         Total gross deferred tax assets                    18,497       16,525 
                                                          --------     -------- 

         Deferred tax liabilities:                                              
              Unrealized gains on fixed maturity                                
              securities, available-for-sale                45,601       21,086 
              Deferred acquisition costs                    30,200       32,181 
              Premium revenue recognition                   40,103       37,159 
              Rate differential on tax and loss bonds        9,454        9,454 
              Other                                         11,661        8,450 
                                                          --------     -------- 
         Total gross deferred tax liabilities              137,019      108,330 
                                                          --------     -------- 
         Net deferred tax liability                       $118,522     $ 91,805 
                                                          ========     ======== 

         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, 1997 and 1996. The
         Company anticipates that the related deferred tax asset will be
         realized based on future profitable business.

         Total federal income tax payments during 1997, 1996 and 1995 were $71.8
         million, $33.9 million, and $59.8 million, respectively.

                                      -13-

<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 $37.0 million that can be drawn on in the event of default.

         Net premiums earned are presented net of ceded earned premiums of $33.3
         million, $23.7 million and $21.9 million for the years ended December
         31, 1997, 1996 and 1995, respectively. Loss and loss adjustment
         expenses incurred are presented net of ceded losses of $0.2 million,
         $(0.8) million and $1.1 million for the years ended December 31, 1997,
         1996 and 1995, respectively.

                                      -14-

<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):


                                                 Year Ended December 31,       
                                           --------------------------------  
                                             1997        1996        1995    
                                           --------    --------    --------  
         Balance at January 1,             $ 72,616    $ 77,808    $ 98,746  
            Less reinsurance recoverable      7,015      (7,672)     14,472  
                                           --------    --------    --------  
         Net balance at January 1,           65,601      70,136      84,274  

         Incurred related to:                                                
         Current year                         1,047          --      26,681  
         Prior years                          6,492       2,389      (1,207) 
         Portfolio reserves                   5,000          --     (33,900) 
                                           --------    --------    --------  

         Total Incurred                      12,539       2,389      (8,426) 
                                           --------    --------    --------  

         Paid related to:                                                    
         Current year                        (1,047)         --        (197) 
         Prior years                         (8,387)     (6,924)     (5,515) 
                                           --------    --------    --------  

         Total Paid                          (9,434)     (6,924)     (5,712) 
                                           --------    --------    --------  

         Net balance at December 31,         68,706      65,601      70,136  
            Plus reinsurance recoverable      8,220       7,015       7,672  
                                           --------    --------    --------  
         Balance at December 31,           $ 76,926    $ 72,616    $ 77,808  
                                           ========    ========    ========  

         The changes in incurred portfolio and case reserves principally relates
         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>


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 $4.9 million, $8.1
         million and $3.2 million in expenses were incurred in 1997, 1996 and
         1995, 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 $0.5 million in 1997, $0.6 million
         in 1996, and $1.3 million in 1995. As of December 31, 1997, par
         outstanding on these deals before reinsurance was $112.9 million.

         The Company insures bond issues and securities in trusts that were
         sponsored by affiliates of GE (approximately 1 percent of gross
         premiums written) in 1997, 1996 and 1995.

(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 $5.0 million, $4.5 million and $7.5
         million in 1997, 1996 and 1995, 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 $66.4 million in 1997 and 1996, 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, 1997 and 1996, the amount
         of the Company's surplus available for dividends was approximately
         $124.6 million and $91.8 million, respectively.

         During 1997, 1996 and 1995, the Company paid dividends of $0.0, $17.5
         million and $25.0 million, respectively.

(11)     Capital Contribution

         During 1997, the Parent made a capital contribution of $49.5 million to
         the Company.

                                      -16-

<PAGE>


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

(12)     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, 1997 and 1996 are as follows (in thousands):

<TABLE>
<CAPTION>
                                                          1997                       1996
                                                 ----------------------    -----------------------
                                                  Carrying       Fair       Carrying      Fair
                                                   amount       Value        amount       Value
                                                  ---------   ---------    ----------   ----------
<S>                                              <C>          <C>          <C>          <C>       
         Financial Assets

           Cash
             On hand and in demand accounts      $      802   $      802   $      860   $      860

          Short-term investments                 $   76,039   $   76,039   $   73,839   $   73,839
          Fixed maturity securities              $2,443,746   $2,443,746   $2,250,549   $2,250,549
</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 $355.7 million and $382.6 million compared to
         a carrying value of $456.8 million as of December 31, 1997 and between
         $358.7 million and $387.4 million compared to a carrying value of
         $487.8 million as of December 31, 1996.

                                      -17-

<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, 1997, the Company's total insured principal exposure
         to credit loss in the event of default by bond issuers was $108.4
         billion, net of reinsurance of $31.6 billion. The Company's insured
         portfolio as of December 31, 1997 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, 1997, the composition of principal exposure by type
         of issue, net of reinsurance, was as follows (in millions):

                                                        Net
                                                     Principal
                                                    Outstanding
                                                    -----------
         Municipal:                               
           General obligation                         $57,244.4
           Special revenue                             35,526.8
           Industrial revenue                             405.7
           Non-municipal                               15,268.7
                                                    -----------
         Total                                       $108,445.6
                                                    ===========

         The Company's gross and net exposure outstanding was $254,441.1 million
         and $193,612.9 million, respectively, as of December 31, 1997.

         As of December 31, 1997, the composition of principal exposure ceded to
         reinsurers was as follows (in millions):

                                                       Ceded
                                                     Principal
                                                    Outstanding
                                                    -----------
         Reinsurer:
           Capital Re                                 $14,909.1
           Enhance Re                                   8,431.7
           Other                                        8,290.7
                                                    -----------
             Total                                    $31,631.5
                                                    ===========

                                      -18-

<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, 1997 by state, net of reinsurance, was as
         follows (in millions):
                                                        Net
                                                      Principal
                                                     Outstanding
                                                    ------------
         California                                   $12,308.1
         Pennsylvania                                  10,277.8
         Florida                                       10,181.7
         New York                                       8,945.5
         Illinois                                       7,203.8
         Texas                                          6,072.4
         Michigan                                       4,526.3
         New Jersey                                     4,476.2
         Arizona                                        3,109.2
         Ohio                                           2,616.1
                                                     ----------

         Sub-total                                     69,717.1
         Other states                                  38,421.7
         International                                    306.8
                                                     ----------
         Total                                       $108,445.6
                                                     ==========

(13)     Commitments

         Total rent expense was $2.4 million, $2.8 million and $2.2 million in
         1997, 1996 and 1995, respectively. For each of the next five years and
         in the aggregate as of December 31, 1997, the minimum future rental
         payments under noncancellable operating leases having remaining terms
          in excess of one year approximate (in thousands):

         Year                                          Amount  
         ----                                         -------- 
         1998                                          $ 2,909 
         1999                                            2,909 
         2000                                            2,909 
         2001                                            2,911 
         2002                                               -- 
                                                       ------- 
          Total minimum future rental payments         $11,638 
                                                       ======= 

                                      -19-

<PAGE>


                                                                      APPENDIX B

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

Unaudited Interim Financial Statements

June 30, 1998

Balance Sheets................................................................ 1
Statements of Income.......................................................... 2
Statements of Cash Flows...................................................... 3
Notes to Unaudited Interim Financial Statements............................... 4

<PAGE>


Financial Guaranty Insurance
Company                                                           Balance Sheets
================================================================================
($ in Thousands)
<TABLE>
<CAPTION>
                                                                    June 30,    December 31,
                                                                      1998         1997
                                                                   ----------   ----------
                                                                  (Unaudited)
<S>                                                                <C>          <C>       
Assets
Fixed maturity securities, available for sale,
  at fair value (amortized cost of
  $2,439,765 in 1998 and $2,313,458 in 1997)                       $2,538,259   $2,443,746
Short-term investments, at cost, which approximates market             74,599       76,039
Cash                                                                    1,068          802
Accrued investment income                                              38,593       38,927
Reinsurance receivable                                                  7,581        8,220
Deferred policy acquisition costs                                      84,225       86,286
Property, plant and equipment net of
  accumulated depreciation of $6,904 in 1998 and $17,346 in 1997        2,469        3,142
Prepaid reinsurance premiums                                          146,578      154,208
Prepaid expenses and other assets                                       7,617       21,002
                                                                   ----------   ----------
      Total assets                                                 $2,900,989   $2,832,372
                                                                   ==========   ==========
Liabilities and Stockholder's Equity

Liabilities:

Unearned premiums                                                  $  604,325   $  628,553
Losses and loss adjustment expenses                                    61,170       76,926
Ceded reinsurance payable                                               1,178        3,932
Accounts payable and accrued expenses                                  42,395       26,352
Current federal income taxes payable                                   49,114       19,335
Deferred federal income taxes payable                                 108,190      118,522
Payable for securities purchased                                       29,213        5,811
                                                                   ----------   ----------
      Total liabilities                                               895,585      879,431
                                                                   ----------   ----------

Stockholder's Equity:

Common stock, par value $1,500 per share at June 30,
  1998 and at December 31, 1997: 10,000 shares authorized,
  issued and outstanding                                               15,000       15,000
Additional paid-in capital                                            383,511      383,511
Accumulated other comprehensive income, net of tax                     63,517       83,935
Retained earnings                                                   1,543,376    1,470,495
                                                                   ----------   ----------
      Total stockholder's equity                                    2,005,404    1,952,941
                                                                   ----------   ----------
      Total liabilities and stockholder's equity                   $2,900,989   $2,832,372
                                                                   ==========   ==========
</TABLE>

        See accompanying notes to unaudited interim financial statements

                                       -1-

<PAGE>


Financial Guaranty Insurance
Company                                                     Statements Of Income
================================================================================

($ in Thousands)
                                                      Six Months Ended June 30,
                                                          1998         1997
                                                       ---------    ---------
                                                            (Unaudited)
Revenues:
  Gross premiums written                               $  46,221    $  46,339
  Ceded premiums                                          (4,818)     (11,668)
                                                       ---------    ---------
  Net premiums written                                    41,403       34,671
  Decrease in net unearned premiums                       16,654       23,982
                                                       ---------    ---------
  Net premiums earned                                     58,057       58,653
  Net investment income                                   66,023       63,518
  Net realized gains                                      25,773        9,127
                                                       ---------    ---------
      Total revenues                                     149,853      131,298
                                                       ---------    ---------
Expenses:
  Losses and loss adjustment expenses                      3,381        1,063
  Policy acquisition costs                                10,576        7,525
  Other underwriting expenses                              9,426        7,949
                                                       ---------    ---------
      Total expenses                                      23,383       16,537
                                                       ---------    ---------
      Income before provision for federal income taxes   126,470      114,761

  Provision for federal income taxes                      28,589       24,733
                                                       ---------    ---------
      Net income                                       $  97,881    $  90,028
                                                       =========    =========

        See accompanying notes to unaudited interim financial statements

                                       -2-

<PAGE>


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

<TABLE>
<CAPTION>
($ in Thousands)
                                                                  Six Months Ended June 30,
                                                                      1998          1997
                                                                   ---------      ---------
                                                                         (Unaudited)
<S>                                                                <C>            <C>      
Operating activities:
Net income                                                         $  97,881      $  90,028
  Adjustments to reconcile net income to net
    cash provided by operating activities:
  Provision for deferred income taxes                                    663          1,586
  Amortization of fixed maturity securities                            1,886            671
  Policy acquisition costs deferred                                   (8,515)        (6,979)
  Amortization of deferred policy acquisition costs                   10,576          7,525
  Depreciation of fixed assets                                           732          1,267
  Change in reinsurance receivable                                       639            (62)
  Change in prepaid reinsurance premiums                               7,630          1,977
  Foreign currency translation adjustment                                382           (380)
  Change in accrued investment income, prepaid
     expenses and other assets                                        13,719          4,090
  Change in unearned premiums                                        (24,228)       (25,959)
  Change in losses and loss adjustment expense reserves              (15,756)        (2,500)
  Change in other liabilities                                         13,289        (25,679)
  Change in current income taxes payable                              29,779        (27,208)
  Net realized gains on investments                                  (25,773)        (9,127)
                                                                   ---------      ---------

Net cash provided by operating activities                            102,904          9,250
                                                                   ---------      ---------
Investing activities:

Sales or maturities of fixed maturity securities                     431,647        425,102
Purchases of fixed maturity securities                              (535,726)      (419,674)
Sales or maturities (purchases) of short-term investments, net         1,441        (12,863)
Purchases of property and equipment, net                                  --           (484)
                                                                   ---------      ---------

Net cash used for investing activities                              (102,638)        (7,919)

Increase in cash                                                         266          1,331
Cash at beginning of period                                              802            860
                                                                   ---------      ---------

Cash at end of period                                              $   1,068      $   2,191
                                                                   =========      =========
</TABLE>

        See accompanying notes to unaudited interim financial statements

                                       -3-

<PAGE>


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

June 30, 1998 and 1997
(Unaudited)


     (1)  Basis of Presentation

          The interim  financial  statements  of  Financial  Guaranty  Insurance
          Company  (the  Company)  in  this  report   reflect  all   adjustments
          necessary,  in the opinion of management,  for a fair statement of (a)
          results of operations for the six months ended June 30, 1998 and 1997,
          (b) the financial position at June 30, 1998 and December 31, 1997, and
          (c) cash flows for the six months ended June 30, 1998 and 1997.

          These interim financial  statements should be read in conjunction with
          the  financial  statements  and  related  notes  included  in the 1997
          audited financial statements.

          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)  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  directly  in  proportion  to the  scheduled
               principal and interest  payments rather than in proportion to the
               total exposure outstanding at any point in time;

          (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 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.

                                       -4-

<PAGE>


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


The following is a reconciliation of the net income and stockholder's  equity of
Financial  Guaranty  prepared  on a  GAAP  basis  to the  corresponding  amounts
reported on a statutory basis for the periods  indicated below:

<TABLE>
<CAPTION>
                                                                  Six Months Ended June 30,
                                               --------------------------------------------------------------
                                                           1998                              1997
                                               ----------------------------      ----------------------------
                                                    Net         Stockholder's         Net         Stockholder's
                                                  Income           Equity           Income           Equity 
                                               -----------      -----------      -----------      -----------
<S>                                            <C>              <C>              <C>              <C>        
GAAP basis amount                              $    97,881      $ 2,005,404      $    90,028      $ 1,783,238

Premium revenue recognition                         (6,709)        (187,918)          (2,158)        (178,443)

Deferral of acquisition costs                        2,061          (84,225)             545          (91,399)

Contingency reserve                                     --         (567,350)              --         (489,210)

Non-admitted assets                                     --           (2,090)              --           (3,369)

Case-basis losses incurred                           1,286             (586)            (355)          (3,604)

Portfolio loss reserves                              1,400           30,400               --           24,000

Deferral of income tax                                 663           73,633            1,586           72,173

Unrealized gains on fixed maturity
   securities held at fair value, net of                --          (64,021)              --          (48,183)
   taxes

Profit commission                                    1,754           (5,635)            (266)          (6,452)

Contingency reserve tax deduction                       --           74,059               --           95,185

Allocation of tax benefits due to Parent's
   net operating loss to the Company                   106           11,022              156           10,759
                                               -----------      -----------      -----------      -----------

Statutory basis amount                         $    98,442      $ 1,282,693      $    89,536      $ 1,164,695
                                               ===========      ===========      ===========      ===========
</TABLE>

                                       -5-

<PAGE>


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


     (3)  Dividends

          Under New York Insurance Law, the Company may pay a dividend only from
          earned surplus subject to the following limitations:

          o    Statutory  surplus  after  dividends  may  not be less  than  the
               minimum  required  paid-in  capital,  which was $66.4  million in
               1997.

          o    Dividends  may not exceed the lesser of 10 percent of its surplus
               or 100  percent of adjusted  net  investment  income,  as defined
               therein,  for the twelve  month  period  ending on the  preceding
               December 31, without the prior approval of the  Superintendent of
               the New York State Insurance Department.


          The amount of the Company's  surplus  available  for dividends  during
          1998 is approximately $128.3 million.

          During 1998, the Company declared dividends of $25.0 million.

     (4)  Income Taxes

          The Company's  effective  Federal corporate tax rate (22.6 percent and
          21.6  percent  for the six  months  ended  June  30,  1998  and  1997,
          respectively)  is less  than  the  statutory  corporate  tax  rate (35
          percent  in  1998  and  1997)  on  ordinary  income  due to  permanent
          differences   between   financial  and  taxable  income,   principally
          tax-exempt interest.

     (5)  Reinsurance

          In accordance with Statement of Financial Accounting Standards No. 113
          ("SFAS  113"),   "Accounting   and  Reporting   for   Reinsurance   of
          Short-Duration  and  Long-Duration  Contracts",  the  Company  reports
          assets and  liabilities  relating to reinsured  contracts gross of the
          effects of reinsurance.  Net premiums earned are shown net of premiums
          ceded of $12.4 million and $13.6  million,  respectively,  for the six
          months ended June 30, 1998 and 1997.

     (6)  Comprehensive Income

          In June 1997, the Financial Accounting Standard Board issued statement
          No. 130, "Reporting  Comprehensive Income", which requires enterprises
          to disclose  comprehensive  income and its  components.  Comprehensive
          income  encompasses all changes in shareholders'  equity (except those
          arising from transactions with  shareholders) and includes net income,
          net   unrealized   capital  gains  or  losses  on   available-for-sale
          securities and foreign currency translation adjustments, net of taxes.
          This new standard only changes the presentation of certain information
          in  the  financial  statements  and  does  not  affect  the  Company's
          financial  position  or  results of  operations.  The  following  is a
          reconciliation of comprehensive income:

                                       -6-
<PAGE>


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


June 30, 1998 and 1997
(Unaudited)

                                                         For the Six Months
                                                            Ended June 30,
                                                         1998          1997
                                                       --------      --------
          Net income                                   $ 97,881        90,028
          Other comprehensive income:
            Change in unrealized investment gains,
              net of taxes                              (20,666)        9,023
            Change in foreign exchange gains,
              net of taxes                                  248          (247)
                                                       --------      --------
          Comprehensive income                         $ 77,463      $ 98,804
                                                       ========      ========

                                      -7-

<PAGE>


                                    EXHIBIT A

                         Approved Financial Information
                               As of June 30, 1998

As of June 30, 1998, December 31, 1997 and 1996 the Certificate Insurer had
written directly or assumed through reinsurance, guaranties of approximately
$246.7 billion, $230.2 billion, and $205.0 billion par value of securities,
respectively (of which approximately 80 percent, 86 percent and 82 percent
constituted guaranties of municipal bonds), for which it had collected gross
premiums of approximately $2.19 billion, $2.14 billion and $2.05 billion,
respectively. As of June 30, 1998, the Certificate Insurer had reinsured
approximately 21 percent of the risks it had written, 30 percent through quota
share reinsurance, 24 percent through excess of loss reinsurance, and 46 percent
through facultative arrangements.

Capitalization

The following table sets forth the capitalization of the Certificate Insurer as
of December 31, 1996, December 31, 1997 and June 30, 1998 respectively, on the
basis of generally accepted accounting principles. No material adverse change in
the capitalization of the Certificate Insurer has occurred since June 30, 1998.

                                                                   (Unaudited)
                                    December 31,    December 31,     June 30,
                                       1996            1997            1998
                                   (In Millions)   (In Millions)   (In Millions)
                                   -------------   -------------   -------------
Unearned Premiums                       $682             $629           $604
Other Liabilities                        288              250            292
Stockholder's Equity (1)
  Common Stock                            15               15             15
  Additional Paid-in Capital             334              384            384
  Accumulated Other Comprehensive
    Income                                38               84             64
  Retained Earnings                    1,297            1,470          1,542
                                      ------           ------         ------
Total Stockholder's Equity             1,684            1,953          2,005
                                      ------           ------         ------
Total Liabilities and
  Stockholder's Equity                $2,654           $2,832         $2,901
                                      ======           ======         ======

(1)  Components of stockholder's equity have been restated for all periods
     presented to reflect "accumulated other comprehensive income" in accordance
     with the Statement of Financial accounting standards No. 130 "Reporting
     comprehensive Income" adopted by the Certificate Insurer effective January
     1, 1998. as this new standard only requires additional information in the
     financial statements, it does not affect the Certificate insurer's
     financial position or results of operations.

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

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.

<PAGE>


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 headings "The Certificate Insurance Policy" and "The
Certificate Insurer" and in Appendix A and Appendix B.

<PAGE>

                                   PROSPECTUS

                   AFC Mortgage Loan Asset Backed Certificates
                              (Issuable in Series)

                               SUPERIOR BANK FSB,
                                    Depositor

     The Certificates  offered hereby and by Supplements to this Prospectus (the
"Offered Certificates") will be offered from time to time in series. Each series
of Certificates will represent in the aggregate the entire beneficial  ownership
interest  in a trust  fund  (with  respect  to any  series,  the  "Trust  Fund")
consisting  primarily of a segregated pool (a "Mortgage  Pool") of various types
of  conventional  or  FHA  insured  (as  defined  below)  single  family  and/or
multifamily   and/or   commercial   first  and  second   mortgage  loans  and/or
manufactured housing conditional sales contracts and installment loan agreements
and/or  home  improvement  installment  sales  contracts  and  installment  loan
agreements  (collectively,  the "Mortgage Loans") originated or purchased by the
Depositor. If so specified in the related Prospectus Supplement,  the Trust Fund
for a series of Certificates may include letters of credit,  insurance policies,
guarantees,  reserve funds or other types of credit support,  or any combination
thereof  (with  respect to any series,  collectively,  "Credit  Support").  "FHA
insured"  Mortgage  Loans are those  mortgage  loans  which  are,  to the extent
specified in the related Prospectus Supplement, partially insured by the Federal
Housing  Administration  ("FHA")  pursuant to Title I (as defined  herein).  See
"Description   of  the  Trust  Funds",   "Description   of  the   Certificates",
"Description  of Credit  Support" and  "Description of FHA Insurance under Title
I".

     Each  series  of  Certificates  will  consist  of one or  more  classes  of
Certificates  that may (i) provide for the accrual of interest  thereon based on
fixed,  variable or adjustable  rates;  (ii) be senior or  subordinate to one or
more other classes of Certificates in respect of  distributions  of principal or
interest (or both) on the  Mortgage  Loans  included in the related  Trust Fund;
(iii) be entitled  to  principal  distributions,  with  disproportionately  low,
nominal  or  no   interest   distributions;   (iv)  be   entitled   to  interest
distributions,   with   disproportionately   low,   nominal   or  no   principal
distributions;  (v) provide for  distributions  of accrued interest thereon only
following the  occurrence of certain  events,  such as the  retirement of one or
more other  classes of  Certificates  of such  series;  and/or (vi)  provide for
distributions  of  principal   sequentially,   or  based  on  specified  payment
schedules,  to the extent of available  funds,  in each case as described in the
related Prospectus  Supplement.  Any such classes may include classes of Offered
Certificates.  Principal  and  interest  with  respect to  Certificates  will be
distributable monthly,  quarterly,  semi-annually or at such other intervals and
on the dates specified in the related  Prospectus  Supplement.  Distributions on
the  Certificates of any series will be made only from the assets of the related
Trust Fund. See "Description of the Certificates".

     The  Certificates  of each series will not  represent an  obligation  of or
interest in the Depositor,  the Servicer or any of their respective  affiliates,
except to the limited  extent  described  herein and in the  related  Prospectus
Supplement.  Neither the  Certificates  nor any assets in the related Trust Fund
will be guaranteed or insured by any governmental  agency or  instrumentality or
by any  other  person,  unless  otherwise  provided  in the  related  Prospectus
Supplement.  The assets in each Trust Fund will be held in trust for the benefit
of the holders of the related series of  Certificates  pursuant to a Pooling and
Servicing Agreement, as more fully described herein.

     The yield on each class of  Certificates  of a series will be affected  by,
among other things, the rate of payment of principal (including  prepayments) on
the Mortgage  Loans in the related  Trust Fund and the timing of receipt of such
payments as described under the caption "Yield  Considerations" herein and under
the  caption  "Certain  Yield  and  Prepayment  Considerations"  in the  related
Prospectus  Supplement.  A Trust Fund may be subject to early  termination under
the circumstances described herein and in the related Prospectus Supplement.

     Prospective investors should review the information contained herein and in
the related Prospectus Supplement, in particular the information appearing under
the  caption  "Risk  Factors"  herein and in the related  Prospectus  Supplement
before purchasing any Offered Certificate.

     If so provided in the related Prospectus Supplement,  one or more elections
may be made to treat the related Trust Fund or a designated portion thereof as a
"real estate mortgage investment  conduit" for federal income tax purposes.  See
"Certain Federal Income Tax Consequences".

                                   ----------

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

                                   ----------

     Prior to issuance  there will have been no market for the  Certificates  of
any series and there can be no assurance that a secondary market for any Offered
Certificates  will develop or that, if it does develop,  it will continue.  This
Prospectus  may  not  be  used  to  consummate  sales  of a  series  of  Offered
Certificates unless accompanied by a Prospectus Supplement.

     Offers  of  the  Offered  Certificates  may be  made  through  one or  more
different  methods,  including  offerings  through  underwriters,  as more fully
described under "Method of  Distribution"  herein and in the related  Prospectus
Supplement.

                                September 1, 1998


<PAGE>


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

                              PROSPECTUS SUPPLEMENT

     As more particularly  described herein, the Prospectus  Supplement relating
to the Offered  Certificates of each series will, among other things,  set forth
with respect to such  Certificates,  as  appropriate:  (i) a description  of the
class or classes of  Certificates,  the payment  provisions with respect to each
such class and the  Pass-Through  Rate or method of determining the Pass-Through
Rate with respect to each such class;  (ii) the aggregate  principal  amount and
distribution  dates  relating  to such  series,  the  method  used to  calculate
principal  distributions to each class of Certificates on each distribution date
and, if applicable,  the initial and final scheduled distribution dates for each
class;  (iii) information as to the assets comprising the Trust Fund,  including
the general  characteristics  of the Mortgage Loans,  any Credit Support and any
other assets included  therein (with respect to the  Certificates of any series,
the "Trust Assets"); (iv) the additional circumstances,  if any, under which the
Trust Fund may be subject to early termination;  (v) additional information with
respect to the method of distribution of such Certificates;  (vi) whether one or
more REMIC elections will be made and the  designation of the regular  interests
and  residual  interests;  (vii) the  aggregate  original  percentage  ownership
interest in the Trust Fund to be evidenced by each class of Certificates; (viii)
information as to the Servicer,  Sub-Servicer  (or provision for the appointment
thereof),  if any, the provider of Credit Support,  if any, and the Trustee,  as
applicable;  (ix) information as to the nature and extent of subordination  with
respect to any class of Certificates  that is subordinate in right of payment to
any other class; and (x) whether such  Certificates  will be initially issued in
definitive or book-entry form.

                              AVAILABLE INFORMATION

     The Depositor has filed with the  Securities and Exchange  Commission  (the
"Commission") a Registration  Statement (of which this Prospectus  forms a part)
under the  Securities  Act of 1933,  as  amended,  with  respect to the  Offered
Certificates.  This Prospectus and the Prospectus Supplement, which forms a part
of the  Registration  Statement,  omits  certain  information  contained in such
Registration  Statement pursuant to the Rules and Regulations of the Commission.
For further  information,  reference is made to such Registration  Statement and
the exhibits thereto. In addition, the Depositor is subject to the informational
requirements  of the Securities  Exchange Act of 1934, as amended (the "Exchange
Act"), and in accordance  therewith files reports and other information with the
Commission. Such Registration Statement, exhibits, reports and other information
can be  inspected  and  copied  at  prescribed  rates  at the  public  reference
facilities  maintained by the Commission at its Public  Reference  Section,  450
Fifth Street, N.W., Washington,  D.C. 20549, and at its Regional Offices located
as follows:  Chicago Regional  Office,  500 West Madison,  14th Floor,  Chicago,
Illinois  60661;  and New York Regional  Office,  Seven World Trade Center,  New
York, New York 10048.

     No  person  has  been  authorized  to give any  information  or to make any
representations other than those contained in this Prospectus and any Prospectus
Supplement  with  respect  hereto and,  if given or made,  such  information  or
representations  must not be relied upon.  This  Prospectus  and any  Prospectus
Supplement  with  respect  hereto  do not  constitute  an  offer  to  sell  or a
solicitation  of  an  offer  to  buy  any  securities  other  than  the  Offered
Certificates or an offer of the Offered  Certificates to any person in any state
or other  jurisdiction  in which such offer would be  unlawful.  The delivery of
this Prospectus at any time does not imply that information herein is correct as
of any time subsequent to its date; however, if any material change occurs while
this  Prospectus is required by law to be  delivered,  this  Prospectus  will be
amended or supplemented accordingly.

     Unless  otherwise  provided in the  Prospectus  Supplement  for a series of
Certificates, the Servicer or the Trustee will be required to mail to holders of
Offered  Certificates of each series periodic  unaudited reports  concerning the
related Trust Fund.  Unless and until  definitive  Certificates  are issued,  or
unless otherwise  provided in the related  Prospectus  Supplement,  such reports
will be sent on behalf of the  related  Trust Fund to CEDE & Co.,  as nominee of
The  Depository  Trust  Company  ("DTC")  and  registered  holder of the Offered
Certificates,  pursuant to the applicable Pooling and Servicing Agreement.  Such
reports  may be  available  to holders of  interests  in the  Certificates  (the
"Certificateholders")  upon request to their  respective DTC  participants.  See
"Description   of   the   Certificates--Reports   to   Certificateholders"   and
"Description   of  the  Pooling  and   Servicing   Agreements--Evidence   as  to
Compliance".  The Depositor  will file or cause to be filed with the  Commission
such periodic  reports with respect to each Trust Fund as are required under the
Exchange Act and the rules and regulations of the Commission thereunder.

                          REPORTS TO CERTIFICATEHOLDERS

     Periodic and annual reports  concerning  the related Trust Fund,  including
the amount of  distribution  of  principal  and  interest  and  certain  amounts
relating to the Mortgage  Loans  included in the Trust Fund,  are required under
the Pooling and  Servicing  Agreement  to be  forwarded  to  Certificateholders.
Unless otherwise  specified in the related Prospectus  Supplement,  such reports
will not be examined and reported on by an independent  public  accountant.  See
"Description of the Certificates--Reports to Certificateholders" herein.

                INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

     There are incorporated  herein and in the related Prospectus  Supplement by
reference  all  documents  and  reports  filed  or  caused  to be  filed  by the
Registrant with respect to a Trust Fund pursuant to Section 13(a),  13(c), 14 or
15(d) of the  Exchange  Act,  prior to the  termination  of the  offering of the
Offered Certificates of the related series. The Registrant will provide or cause
to be provided


                                      -ii-


<PAGE>


without charge to each person to whom this Prospectus is delivered in connection
with the offering of one or more classes of Offered  Certificates,  upon written
or oral request of such person,  a copy of any or all such reports  incorporated
herein by  reference,  in each case to the extent such reports  relate to one or
more of such  classes of such Offered  Certificates,  other than the exhibits to
such documents,  unless such exhibits are specifically incorporated by reference
in such documents.  Requests should be directed in writing to Superior Bank FSB,
135  Chestnut  Ridge  Road,  Montvale,  New Jersey  07645.  The  Registrant  has
determined that its financial statements will not be material to the offering of
any Offered Certificates.


                                      -iii-


<PAGE>


                                                          TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                                                Page
                                                                                                                                ----
<S>                                                                                                                              <C>
PROSPECTUS SUPPLEMENT ........................................................................  ii

AVAILABLE INFORMATION ........................................................................  ii

REPORTS TO CERTIFICATEHOLDERS ................................................................  ii

INCORPORATION OF CERTAIN INFORMATION BY REFERENCE ............................................  ii

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

RISK FACTORS .................................................................................   7
     Limited Liquidity .......................................................................   7
     Limited Assets and Obligations ..........................................................   7
     Average Life of Certificates; Prepayments; Yields .......................................   7
     Limited Nature of Ratings ...............................................................   8
     Risks Associated With the Mortgage Loans and Mortgaged Properties .......................   8
          Investment in the Mortgage Loans ...................................................   8
          Second Liens .......................................................................   9
          Bankruptcy Proceedings .............................................................   9
          Delinquent Loans ...................................................................  10
          Regulatory Matters .................................................................  10
          Balloon Payments ...................................................................  10
     Credit Support Limitations ..............................................................  10
          Limitation on FHA Insurance for Title I Loans ......................................  11
     Enforceability ..........................................................................  11
     The Status of the Mortgage Loans in the Event of Insolvency of the Depositor ............  11
     Limitations on Interest Payments and Foreclosures .......................................  11
     Environmental Risks .....................................................................  12
     ERISA Considerations ....................................................................  12
     Certain Federal Tax Considerations Regarding REMIC Residual Certificates ................  12
     Control .................................................................................  12
     Book-Entry Registration .................................................................  12

DESCRIPTION OF THE TRUST FUNDS ...............................................................  13
     Mortgage Loans ..........................................................................  13
          General ............................................................................  13
          Mortgage Loan Information in Prospectus Supplements ................................  14
          Payment Provisions of the Mortgage Loans ...........................................  14
          ARM Loans ..........................................................................  14
     Principal and Interest Account ..........................................................  14
     Certificate Account .....................................................................  14
     Pre-Funding Account .....................................................................  15
     Credit Support ..........................................................................  15

USE OF PROCEEDS ..............................................................................  15

YIELD CONSIDERATIONS .........................................................................  15
     General .................................................................................  15
     Pass-Through Rate .......................................................................  15
     Timing of Payment of Interest and Principal .............................................  15
     Principal Prepayments ...................................................................  16
     Defaults ................................................................................  16
     Prepayments--Maturity and Weighted Average Life .........................................  16
     Other Factors Affecting Weighted Average Life ...........................................  17
          Type of Mortgage Loan ..............................................................  17
     Foreclosures and Payment Plans ..........................................................  18
          Due-on-Sale Clauses ................................................................  18

THE DEPOSITOR ................................................................................  18
</TABLE>


                                                               -iv-


<PAGE>


<TABLE>
<CAPTION>
                                                                                                                                Page
                                                                                                                                ----
<S>                                                                                                                              <C>
THE SERVICER .................................................................................  18

DESCRIPTION OF THE CERTIFICATES ..............................................................  18
     General .................................................................................  18
     Distributions ...........................................................................  19
     Distributions of Interest on the Certificates ...........................................  19
     Distributions of Principal on the Certificates ..........................................  20
     Allocation of Losses and Shortfalls .....................................................  20
     Example of Distributions ................................................................  20
     Monthly Advances in Respect of Delinquencies ............................................  21
     Compensating Interest ...................................................................  21
     Reports to Certificateholders ...........................................................  21
     Termination .............................................................................  22
     Book-Entry Registration and Definitive Certificates .....................................  22

DESCRIPTION OF THE POOLING AND SERVICING AGREEMENTS ..........................................  24
     Assignment of Mortgage Loans; Repurchases ...............................................  25
     Representations and Warranties; Repurchases .............................................  25
     Payments on Mortgage Loans; Deposits to Principal and Interest Account ..................  26
     Deposits to Certificate Account .........................................................  27
     Collection and Other Servicing Procedures ...............................................  27
     Servicing Advances ......................................................................  28
     Sub-Servicers ...........................................................................  28
     Realization Upon Defaulted Mortgage Loans ...............................................  29
     Hazard Insurance Policies ...............................................................  29
     Due-on-Sale Provisions ..................................................................  30
     Servicing and Other Compensation and Payment of Expenses ................................  30
     Evidence as to Compliance ...............................................................  30
     Certain Matters Regarding the Servicer ..................................................  30
     Events of Default .......................................................................  31
     Rights Upon Event of Default ............................................................  31
     Amendment ...............................................................................  31
     Duties of the Trustee ...................................................................  31
     The Trustee .............................................................................  31

DESCRIPTION OF CREDIT SUPPORT ................................................................  32
     General .................................................................................  32
     Subordinate Certificates ................................................................  32
     Cross-Support Provisions ................................................................  32
     Insurance or Guarantees With Respect to the Mortgage Loans ..............................  32
     Letter of Credit ........................................................................  32
     Insurance Policies and Surety Bonds .....................................................  33
     Reserve Funds or Spread Account .........................................................  33
     Overcollateralization ...................................................................  33

DESCRIPTION OF FHA INSURANCE UNDER TITLE I ...................................................  33

CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS ......................................................  35
     General .................................................................................  35
     Single Family, Multifamily and Commercial Loans .........................................  35
     Manufactured Home Contracts .............................................................  35
     The Home Improvement Contracts ..........................................................  36
     Foreclosure on Mortgages ................................................................  37
     Repossession With Respect to Manufactured Home Contracts ................................  38
     Second Mortgages ........................................................................  38
     Rights of Redemption ....................................................................  39
          Single Family, Multifamily and Commercial Properties ...............................  39
          Manufactured Homes .................................................................  39
     Anti-Deficiency Legislation and Other Limitations on Lenders ............................  39
          Single Family, Multifamily and Commercial Properties ...............................  39
          Manufactured Home Contracts ........................................................  40
     Enforceability of Certain Provisions ....................................................  40
          Single Family, Multifamily and Commercial Properties ...............................  40
</TABLE>


                                                               -v-


<PAGE>


<TABLE>
<CAPTION>
                                                                                                                                Page
                                                                                                                                ----
<S>                                                                                                                              <C>
          Manufactured Homes .................................................................  40
     Leases and Rents ........................................................................  41
     Subordinate Financing ...................................................................  41
     Applicability of Usury Laws .............................................................  41
     Consumer Protection Laws with respect to Contracts ......................................  41
     Environmental Legislation ...............................................................  42
     Formaldehyde Litigation With Respect to Manufactured Home Contracts .....................  42
     Soldiers' and Sailors' Civil Relief Act .................................................  42
     Installment Contracts ...................................................................  42

CERTAIN FEDERAL INCOME TAX CONSEQUENCES ......................................................  43
     General .................................................................................  43
     REMICs ..................................................................................  43
          Classification of REMICs ...........................................................  43
          Characterization of Investments in REMIC Certificates ..............................  43
          Tiered REMIC Structures ............................................................  44
     Taxation of Owners of REMIC Regular Certificates ........................................  44
          General ............................................................................  44
          Original Issue Discount ............................................................  44
          Market Discount ....................................................................  46
          Premium ............................................................................  46
          Realized Losses ....................................................................  47
     Taxation of Owners of REMIC Residual Certificates .......................................  47
          General ............................................................................  47
          Taxable Income of the REMIC ........................................................  47
          Basis Rules, Net Losses and Distributions ..........................................  48
          Excess Inclusions ..................................................................  49
          Noneconomic REMIC Residual Certificates ............................................  49
          Mark-to-Market Rules ...............................................................  50
          Possible Pass-Through of Miscellaneous Itemized Deductions .........................  50
          Sales of REMIC Certificates ........................................................  50
          Prohibited Transactions and Other Possible REMIC Taxes .............................  51
          Tax and Restrictions on Transfers of REMIC Residual Certificates to 
            Certain Organizations ............................................................  51
          Termination ........................................................................  52
          Reporting and Other Administrative Matters .........................................  52
          Backup Withholding With Respect to REMIC Certificates ..............................  53
          Foreign Investors in REMIC Certificates ............................................  53

STATE AND OTHER TAX CONSEQUENCES .............................................................  53

ERISA CONSIDERATIONS .........................................................................  53
     General .................................................................................  53
     Plan Asset Regulations ..................................................................  54
     Prohibited Transaction Exemptions .......................................................  54

LEGAL INVESTMENT .............................................................................  55

METHOD OF DISTRIBUTION .......................................................................  55

LEGAL MATTERS ................................................................................  56

FINANCIAL INFORMATION ........................................................................  56

RATING .......................................................................................  56

INDEX OF PRINCIPAL DEFINITIONS ...............................................................  57
</TABLE>


                                                               -vi-


<PAGE>


                              SUMMARY OF PROSPECTUS

     The following summary of certain pertinent  information is qualified in its
entirety by reference to the more detailed  information  appearing  elsewhere in
this Prospectus and by reference to the information  with respect to each series
of  Certificates  contained  in the  Prospectus  Supplement  to be prepared  and
delivered in connection with the offering of such series.  An Index of Principal
Definitions is included at the end of this Prospectus.

Title of Certificates .............   AFC    Mortgage    Loan    Asset    Backed
                                        Certificates,  issuable  in series  (the
                                        "Certificates").

Depositor .........................   Superior Bank FSB, a  federally  chartered
                                        stock  savings  bank (the  "Depositor"),
                                        will   deposit   into  each  Trust  Fund
                                        Mortgage  Loans  originated or purchased
                                        by the Depositor. See "The Depositor".

Servicer ..........................   The servicer (the "Servicer" or "Servicing
                                        Division")    for   each    series    of
                                        Certificates will be Superior Bank FSB -
                                        Servicing  Division.  See "The Servicer"
                                        and  "Description  of  the  Pooling  and
                                        Servicing   Agreements--Collection   and
                                        Other Servicing Procedures".

Trustee ...........................   The  trustee  (the   "Trustee")  for  each
                                        series of Certificates  will be named in
                                        the related Prospectus  Supplement.  See
                                        "Description    of   the   Pooling   and
                                        Servicing Agreements--The Trustee".

The Trust Funds ...................   Each series of Certificates will represent
                                        in the aggregate  the entire  beneficial
                                        ownership   interest  in  a  Trust  Fund
                                        consisting of:

     (a) Mortgage Loans ...........   The Mortgage  Loans  with  respect to each
                                        series of Certificates will consist of a
                                        pool (a "Mortgage Pool") of conventional
                                        or FHA  insured  mortgage  loans  and/or
                                        manufactured  housing  conditional sales
                                        contracts    and    installment     loan
                                        agreements   and/or   home   improvement
                                        installment    sales    contracts    and
                                        installment  loan  agreements  that  are
                                        secured  by  first  or  second  liens on
                                        properties  located  in  any  one of the
                                        fifty   states   or  the   District   of
                                        Columbia.  Unless otherwise specified in
                                        the related Prospectus  Supplement,  the
                                        properties  securing the Mortgage  Loans
                                        will consist of (i) one- to  four-family
                                        residential  properties  ("Single Family
                                        Properties"),      (ii)      residential
                                        properties  consisting  of  five or more
                                        dwelling    units     including    mixed
                                        residential  and  commercial  structures
                                        ("Multifamily    Properties"),     (iii)
                                        commercial    properties    ("Commercial
                                        Properties")  and/or  (iv)  new or  used
                                        manufactured    homes     ("Manufactured
                                        Homes";  collectively with Single Family
                                        Properties,  Multifamily  Properties and
                                        Commercial  Properties,  the  "Mortgaged
                                        Properties"). To the extent specified in
                                        the related Prospectus Supplement,  some
                                        of the  Mortgage  Loans may be partially
                                        insured by the FHA  pursuant  to Title I
                                        ("Title I") of the National  Housing Act
                                        of  1934,  as  amended  (the   "National
                                        Housing  Act").  All Mortgage Loans will
                                        have been originated by the Depositor or
                                        will   have   been   purchased,   either
                                        directly or indirectly, by the Depositor
                                        on  or  before   the  date  of   initial
                                        issuance  of  the   related   series  of
                                        Certificates    from    affiliated    or
                                        unaffiliated    sellers,    except   for
                                        Mortgage  Loans  purchased  subsequently
                                        with funds in a Pre- Funding Account (as
                                        defined herein).

                                      Each Mortgage Loan may provide for accrual
                                        of interest  thereon at an interest rate
                                        (a  "Mortgage  Rate") that is fixed over
                                        its term or that  adjusts  from  time to
                                        time,  or that may be converted  from an
                                        adjustable to a fixed  Mortgage Rate, or
                                        from a fixed to an  adjustable  Mortgage
                                        Rate,   from   time   to   time  at  the
                                        mortgagor's  election,  in each  case as
                                        described  in  the  related   Prospectus
                                        Supplement.   Each   Mortgage  Loan  may
                                        provide   for   scheduled   payments  to
                                        maturity, payments that adjust from time
                                        to time to  accommodate  changes  in the
                                        Mortgage   Rate   or  to   reflect   the
                                        occurrence  of certain  events,  and may
                                        provide  for  negative  amortization  or
                                        accelerated  amortization,  in each case
                                        as described  in the related  Prospectus
                                        Supplement.  Each  Mortgage  Loan may be
                                        fully  amortizing  or  require a balloon
                                        payment due on its stated maturity date,
                                        in each case as described in the related
                                        Prospectus   Supplement.   The  Mortgage
                                        Loans  may  provide   for   payments  of
                                        principal,  interest  or  both,  on  due
                                        dates  that  occur  monthly,  quarterly,
                                        semi-annually  or at such other interval
                                        as   is   specified   in   the   related
                                        Prospectus Supplement.  See "Description
                                        of the Trust Funds--Mortgage Loans".


<PAGE>


     (b) Principal and Interest
         Account and Certificate
         Account ..................   Each Trust Fund will  include  one or more
                                        accounts  (collectively,  the "Principal
                                        and Interest  Account")  established and
                                        maintained     on    behalf    of    the
                                        Certificateholders    into   which   the
                                        Servicer  will, to the extent  described
                                        herein  and  in the  related  Prospectus
                                        Supplement,  deposit  all  payments  and
                                        collections  received or  advanced  with
                                        respect to the Mortgage Loans other than
                                        (i) the  Depositor's  Yield (as  defined
                                        herein),   if  any,  and  (ii)  payments
                                        received  on or after the  Cut-off  Date
                                        (as   defined   herein)  in  respect  of
                                        interest  accrued on the Mortgage  Loans
                                        prior to the  Cut-off  Date.  Each Trust
                                        Fund  will  also  include  one  or  more
                                        accounts (collectively, the "Certificate
                                        Account")  established and maintained on
                                        behalf  of the  Certificateholders  into
                                        which the  Trustee  will,  to the extent
                                        described  herein  and  in  the  related
                                        Prospectus   Supplement,   deposit   all
                                        amounts  remitted by the  Servicer  from
                                        the Principal  and Interest  Account and
                                        other payments and collections  received
                                        from  other  assets in the Trust Fund or
                                        advanced   by   the   Servicer.   Unless
                                        otherwise   specified   in  the  related
                                        Prospectus  Supplement funds held in the
                                        Principal  and Interest  Account and the
                                        Certificate  Account  may be invested in
                                        certain    short-term,    high   quality
                                        investments.  See  "Description  of  the
                                        Trust   Funds--Principal   and  Interest
                                        Account;  and  "--Certificate  Account",
                                        and  "Description  of  the  Pooling  and
                                        Servicing     Agreements--Payments    on
                                        Mortgage   Loans;    Deposits   to   the
                                        Principal   and  Interest   Account  and
                                        "--Deposits to Certificate Account".

     (c) Pre-Funding Account ......   If so provided in the  related  Prospectus
                                        Supplement,  the related Trust Fund will
                                        include    one    or    more    accounts
                                        (collectively,      the     "Pre-Funding
                                        Account")  established and maintained on
                                        behalf  of the  Certificateholders  into
                                        which the  Trustee  will,  to the extent
                                        described  herein  and  in  the  related
                                        Prospectus  Supplement,  deposit amounts
                                        received   from  the   Depositor  to  be
                                        applied to acquire  additional  Mortgage
                                        Loans  subject  to  certain   conditions
                                        specified  in  the  related   Prospectus
                                        Supplement.   See  "Description  of  the
                                        Trust Funds - Pre- Funding Account", and
                                        "Description  of Pooling  and  Servicing
                                        Agreements - Subsequent Mortgage Loans".

     (d) Credit Support ...........   If so provided in the  related  Prospectus
                                        Supplement,  partial or full  protection
                                        against  certain  defaults and losses on
                                        the Mortgage  Loans in the related Trust
                                        Fund  may be  provided  to  one or  more
                                        classes of  Certificates  of the related
                                        series in the form of  subordination  of
                                        one   or   more    other    classes   of
                                        Certificates of such series or by one or
                                        more other types of credit support, such
                                        as a letter of credit, insurance policy,
                                        guarantee,    reserve    fund,    cross-
                                        collateralization, overcollateralization
                                        or another type of credit support,  or a
                                        combination  thereof (any such  coverage
                                        with respect to the  Certificates of any
                                        series,   "Credit   Support").   If   so
                                        specified  in  the  related   Prospectus
                                        Supplement,  some of the Mortgage  Loans
                                        may be  partially  insured  by  the  FHA
                                        pursuant  to  Title I.  The  amount  and
                                        types of coverage, the identification of
                                        the entity  providing  the  coverage (if
                                        applicable) and related information with
                                        respect to each type of Credit  Support,
                                        if  any,   will  be   described  in  the
                                        Prospectus  Supplement  for a series  of
                                        Certificates.  See "Risk Factors--Credit
                                        Support Limitations" and "Description of
                                        Credit Support".

Description of Certificates .......   Each series of Certificates will be issued
                                        pursuant  to  a  Pooling  and  Servicing
                                        Agreement  (a  "Pooling  and   Servicing
                                        Agreement")  among  the  Depositor,  the
                                        Servicer  and the  Trustee.  Pooling and
                                        Servicing   Agreements   are   sometimes
                                        referred to herein as  Agreements.  Each
                                        series of Certificates  will include one
                                        or  more   classes.   Each   series   of
                                        Certificates  (including  any  class  or
                                        classes of  Certificates  of such series
                                        not offered  hereby)  will  represent in
                                        the  aggregate  the  entire   beneficial
                                        ownership interest in a Trust Fund. Each
                                        class  of   Certificates   (other   than
                                        certain Stripped Interest  Certificates,
                                        as  defined  below)  will  have a stated
                                        principal    amount   (a    "Certificate
                                        Balance")   and  (other   than   certain
                                        Stripped  Principal   Certificates,   as
                                        defined   below)  will  be  entitled  to
                                        distributions    of   interest   accrued
                                        thereon  based on a fixed,  variable  or
                                        adjustable      interest     rate     (a
                                        "Pass-Through    Rate").   The   related
                                        Prospectus  Supplement  will specify the
                                        Certificate Balance and the Pass-Through
                                        Rate for each class of Certificates,  as
                                        applicable,   or,   in  the  case  of  a
                                        variable  or   adjustable   Pass-Through
                                        Rate,  the  method for  determining  the
                                        Pass-Through Rate.


                                        2


<PAGE>


                                      Each series of  Certificates  will consist
                                        of one or more  classes of  Certificates
                                        that  may (i) be  senior  (collectively,
                                        "Senior  Certificates")  or  subordinate
                                        (collectively,              "Subordinate
                                        Certificates")  to  one  or  more  other
                                        classes  of  Certificates  in respect of
                                        certain     distributions     on     the
                                        Certificates;   (ii)  be   entitled   to
                                        principal      distributions,       with
                                        disproportionately  low,  nominal  or no
                                        interest  distributions   (collectively,
                                        "Stripped   Principal    Certificates");
                                        (iii)   be    entitled    to    interest
                                        distributions,  with  disproportionately
                                        low,    nominal    or    no    principal
                                        distributions  (collectively,  "Stripped
                                        Interest  Certificates");  (iv)  provide
                                        for  distributions  of accrued  interest
                                        thereon only following the occurrence of
                                        certain  events,  such as the retirement
                                        of  one  or  more   other   classes   of
                                        Certificates      of     such     series
                                        (collectively,  "Accrual Certificates");
                                        and/or  (v)  provide  for   payments  of
                                        principal    sequentially,    based   on
                                        specified  payment  schedules  or  other
                                        methodologies,    to   the   extent   of
                                        available   funds,   in  each   case  as
                                        described  in  the  related   Prospectus
                                        Supplement. Any such classes may include
                                        classes of Offered Certificates.

                                      As to each series of Certificates,  unless
                                        otherwise   specified   in  the  related
                                        Prospectus   Supplement,   one  or  more
                                        elections  will  be made  to  treat  the
                                        Trust  Fund  or  a  designated   portion
                                        thereof  as  a  "real  estate   mortgage
                                        investment   conduit"   or   "REMIC"  as
                                        defined in the Internal  Revenue Code of
                                        1986 (the "Code").

                                      The  Certificates  will not  represent  an
                                        obligation   of  or   interest   in  the
                                        Depositor,  the Servicer or any of their
                                        respective   affiliates  except  as  set
                                        forth herein,  nor will the Certificates
                                        or any Mortgage  Loans be  guaranteed or
                                        insured by the  Depositor  or any of its
                                        affiliates,  by any governmental  agency
                                        or   instrumentality  or  by  any  other
                                        person, unless otherwise provided in the
                                        related Prospectus Supplement. See "Risk
                                        Factors--Limited Assets and Obligations"
                                        and "Description of the Certificates".

Distributions of Interest of
     Certificates .................   Interest   on  each   class   of   Offered
                                        Certificates (other than certain classes
                                        of Stripped  Interest  Certificates  and
                                        Stripped Principal Certificates) of each
                                        series  will  accrue  at the  applicable
                                        Pass-Through  Rate  on  the  outstanding
                                        Certificate  Balance thereof and will be
                                        distributed  to   Certificateholders  as
                                        provided  in  the   related   Prospectus
                                        Supplement  (each of the specified dates
                                        on which distributions are to be made, a
                                        "Remittance  Date").  Distributions with
                                        respect to interest on Stripped Interest
                                        Certificates   may  be   made   on  each
                                        Remittance   Date  on  the  basis  of  a
                                        notional  amount  as  described  in  the
                                        related      Prospectus      Supplement.
                                        Distributions  of interest  with respect
                                        to one or more  classes of  Certificates
                                        may be  reduced to the extent of certain
                                        delinquencies  and  other  contingencies
                                        described  herein  and  in  the  related
                                        Prospectus    Supplement.    See   "Risk
                                        Factors--  Average Life of Certificates;
                                        Prepayments;       Yields",       "Yield
                                        Considerations", and "Description of the
                                        Certificates-- Distributions of Interest
                                        on the Certificates".

Distributions of Principal on
     Certificates .................   The  Certificates  of each  series  (other
                                        than   certain   classes   of   Stripped
                                        Interest  Certificates)  initially  will
                                        have an aggregate Certificate Balance no
                                        greater than the  outstanding  principal
                                        balance of the Mortgage  Loans  included
                                        in the related  Trust Fund as of, unless
                                        the   related   Prospectus    Supplement
                                        provides otherwise, the first day of the
                                        month of formation of the related  Trust
                                        Fund   (the   "Cut-off    Date").    The
                                        Certificate  Balance  of  a  Certificate
                                        outstanding from time to time represents
                                        the  maximum   amount  that  the  holder
                                        thereof is then  entitled  to receive in
                                        respect of  principal  from  future cash
                                        flow on the assets in the related  Trust
                                        Fund.  Unless otherwise  provided in the
                                        related      Prospectus      Supplement,
                                        distributions  of principal will be made
                                        on each  Remittance Date to the class or
                                        classes of Certificates entitled thereto
                                        until the  Certificate  Balances of such
                                        Certificates  have been reduced to zero.
                                        Distributions  of principal on any class
                                        of Certificates entitled thereto will be
                                        made on a pro rata  basis  among  all of
                                        the Certificates of such class. Stripped
                                        Interest     Certificates     with    no
                                        Certificate   Balance   or  a   notional
                                        balance  will not receive  distributions
                                        in respect of  principal.  Distributions
                                        of    principal   on   any   series   of
                                        Certificates  or with  respect to one or
                                        more  classes  included  therein  may be
                                        reduced to the  extent of  delinquencies
                                        and other contingencies described herein
                                        and in the related Prospectus Supplement
                                        and  not  otherwise  covered  by  Credit
                                        Support, if any.


                                        3


<PAGE>


                                        See      "Description       of       the
                                        Certificates--Distributions of Principal
                                        of the Certificates".

Monthly Advances ..................   The   Servicer,    directly   or   through
                                        Sub-Servicers (as defined herein),  will
                                        service  and   administer  the  Mortgage
                                        Loans  included  in each Trust Fund and,
                                        unless otherwise provided in the related
                                        Prospectus Supplement, will be obligated
                                        as     part     of     its     servicing
                                        responsibilities    to   make    certain
                                        advances  (each,  a  "Monthly  Advance")
                                        with  respect  to  delinquent  scheduled
                                        payments  of  interest  on the  Mortgage
                                        Loans  in  such  Trust   Fund.   Monthly
                                        Advances   made  by  the   Servicer  are
                                        reimbursable  generally from  subsequent
                                        recoveries  in respect of such  Mortgage
                                        Loans  and   otherwise   to  the  extent
                                        described  herein  and  in  the  related
                                        Prospectus Supplement.  See "Description
                                        of the Certificates--Monthly Advances in
                                        Respect of Delinquencies".

Compensating Interest .............   Unless   otherwise    specified   in   the
                                        Prospectus  Supplement  for a series  of
                                        Certificates,   the  Servicer   will  be
                                        required  to remit to the Trustee on the
                                        date specified in the related Prospectus
                                        Supplement as the "Determination  Date",
                                        with  respect to each  Mortgage  Loan in
                                        the  related  Trust  Fund as to  which a
                                        principal    prepayment   in   full   (a
                                        "Principal  Prepayment")  or a principal
                                        payment which is in excess of four times
                                        the scheduled monthly payment and is not
                                        intended  to  cure  a   delinquency   (a
                                        "Curtailment")  was received  during the
                                        calendar  month  preceding  the month in
                                        which such  Determination Date occurs (a
                                        "Due  Period"),  an amount,  from and to
                                        the extent of amounts  otherwise payable
                                        to    the    Servicer    as    servicing
                                        compensation,  equal to the  excess,  if
                                        any,  of (a) 30  days'  interest  on the
                                        principal   balance   of   the   related
                                        Mortgage  Loan at the Mortgage  Rate net
                                        of the  per  annum  rate  at  which  the
                                        Servicer's  servicing fee accrues,  over
                                        (b)  the  amount  of  interest  actually
                                        received  on such  Mortgage  Loan during
                                        such Due Period,  net of the  Servicer's
                                        servicing fee. See  "Description  of the
                                        Certificates--Compensating Interest".

Termination .......................   Unless  otherwise  provided in the related
                                        Prospectus   Supplement,   a  series  of
                                        Certificates will be subject to optional
                                        early termination through the repurchase
                                        of the  Mortgage  Loans  in the  related
                                        Trust  Fund by the  Servicer,  under the
                                        circumstances  and  in  the  manner  set
                                        forth herein.  See  "Description  of the
                                        Certificates--Termination".

                                      If so specified in the related  Prospectus
                                        Supplement, a series of Certificates may
                                        also  be  subject  to   optional   early
                                        termination  through the  repurchase  of
                                        the assets in the related  Trust Fund by
                                        the  provider  of Credit  Support or the
                                        holders of  Certificates  of a specified
                                        class under the circumstances and in the
                                        manner set forth therein.

Depositor's Yield .................   For each Mortgage Loan,  the  "Depositor's
                                        Yield"  represents  the right to receive
                                        all  prepayment  penalties  and premiums
                                        collected  on  the  Mortgage   Loan  and
                                        certain  other  amounts if  specified in
                                        the   related   Prospectus   Supplement.
                                        Unless   otherwise   specified   in  the
                                        Prospectus  Supplement  for a series  of
                                        Certificates, the Depositor's Yield will
                                        be  retained by the  Depositor  and will
                                        not be a part of any Trust Fund.

Registration of Certificates ......   If so provided in the  related  Prospectus
                                        Supplement,  one or more  classes of the
                                        Offered  Certificates  will initially be
                                        represented by one or more  Certificates
                                        registered in the name of CEDE & Co., as
                                        the  nominee  of  The  Depository  Trust
                                        Company ("DTC") in the United States, or
                                        Centrale   de   Livraison   de   Valeurs
                                        Mobilieres   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.  No person acquiring an interest
                                        in Offered  Certificates  so  registered
                                        will be entitled to receive a definitive
                                        certificate  representing  such person's
                                        interest   except  in  the  event   that
                                        definitive certificates are issued under
                                        the  limited   circumstances   described
                                        herein.  See  "Risk  Factors--Book-Entry
                                        Registration"  and  "Description  of the
                                        Certificates--Book-Entry    Registration
                                        and Definitive Certificates".

Tax Status of the Certificates ....   The  Certificates   of  each  series  will
                                        constitute  "regular  interests" ("REMIC
                                        Regular   Certificates")  and  "residual
                                        interests"        ("REMIC       Residual
                                        Certificates")  in  one or  more  REMICs
                                        under  Sections 860A through 860G of the
                                        Code,

                              
                                        4


<PAGE>


                                        unless   otherwise   specified   in  the
                                        related   Prospectus   Supplement.   See
                                        "Certain      Federal     Income     Tax
                                        Consequences"  herein and in the related
                                        Prospectus Supplement.

                                      REMIC Regular Certificates  generally will
                                        be  treated as debt  obligations  of the
                                        applicable  REMIC for federal income tax
                                        purposes.  In general, to the extent the
                                        assets  and  income  of  the  REMIC  are
                                        treated as qualifying  assets and income
                                        under  the  following  sections  of  the
                                        Code,  REMIC  Regular  Certificates  (i)
                                        owned  by a thrift  institution  will be
                                        treated    as    "obligations    secured
                                        principally   by  an  interest  in  real
                                        property"   for   purposes   of  Section
                                        7701(a)(19)(C)  of  the  Code  and  (ii)
                                        owned by a real estate  investment trust
                                        will be treated as "real estate  assets"
                                        for purposes of Section  856(c)(4)(A) of
                                        the Code and interest  income  therefrom
                                        will  be   treated   as   "interest   on
                                        obligations secured by mortgages on real
                                        property"   for   purposes   of  Section
                                        856(c)(3)(B)  of the Code.  In addition,
                                        REMIC  Regular   Certificates   will  be
                                        "obligations.   .  .  which.   .  .  are
                                        principally  secured by an  interest  in
                                        real  property"  within  the  meaning of
                                        Section   860G(a)(3)(C)   of  the  Code.
                                        Moreover,  if 95% or more of the  assets
                                        and the income of the REMIC  qualify for
                                        any of  the  foregoing  treatments,  the
                                        REMIC Regular  Certificates will qualify
                                        for the  foregoing  treatments  in their
                                        entirety.   Holders  of  REMIC   Regular
                                        Certificates  must  report  income  with
                                        respect  thereto on the accrual  method,
                                        regardless   of  their   method  of  tax
                                        accounting  generally.  Holders  of  any
                                        class  of  REMIC  Regular   Certificates
                                        issued  with  original   issue  discount
                                        generally  will be  required  to include
                                        the original issue discount in income as
                                        it  accrues,  which  will be  determined
                                        using an initial  prepayment  assumption
                                        and taking  into  account,  from time to
                                        time, actual prepayments  occurring at a
                                        rate   different   than  the  prepayment
                                        assumption.

                                      REMIC Residual Certificates generally will
                                        be treated as  representing  an interest
                                        in  qualifying  assets and income to the
                                        same   extent    described   above   for
                                        institutions    subject   to    Sections
                                        856(c)(4)(A),      856(c)(3)(B)      and
                                        7701(a)(19)(C)  of the  Code.  A portion
                                        (or,  in  certain  cases,  all)  of  the
                                        income from REMIC Residual  Certificates
                                        (i) may not be offset by any losses from
                                        other  activities  of the holder of such
                                        REMIC Residual Certificates, (ii) may be
                                        treated as  unrelated  business  taxable
                                        income,  for  holders of REMIC  Residual
                                        Certificates  that are subject to tax on
                                        unrelated  business  taxable  income (as
                                        defined in Section 511 of the Code), and
                                        (iii)   may  be   subject   to   foreign
                                        withholding    rules.    In    addition,
                                        transfers  of  certain  REMIC   Residual
                                        Certificates  may be prohibited,  or may
                                        be disregarded under some  circumstances
                                        for all federal income tax purposes. See
                                        "Certain      Federal     Income     Tax
                                        Consequences--REMICs    --Taxation    of
                                        Owners of REMIC Residual  Certificates",
                                        "--Excess Inclusions" and "--Noneconomic
                                        REMIC Residual Certificates".

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

ERISA Considerations ..............   A fiduciary  of an employee  benefit  plan
                                        and certain other  retirement  plans and
                                        arrangements,    including    individual
                                        retirement  accounts,  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
                                        should  carefully  review with its legal
                                        advisors whether the purchase or holding
                                        of Offered  Certificates could give rise
                                        to  a  transaction  that  is  prohibited
                                        under or otherwise  violates  applicable
                                        provisions  of ERISA or Section  4975 of
                                        the  Code.  See  "ERISA  Considerations"
                                        herein  and  in the  related  Prospectus
                                        Supplement.

Legal Investment ..................   Unless  otherwise  provided in the related
                                        Prospectus   Supplement,   the   Offered
                                        Certificates    will   not    constitute
                                        "mortgage   related    securities"   for
                                        purposes  of  the   Secondary   Mortgage
                                        Market    Enhancement   Act   of   1984.
                                        Accordingly,  investors whose investment
                                        authority    is    subject    to   legal
                                        restrictions  should  consult  their own
                                        legal advisors to determine  whether and
                                        to what extent the Offered  Certificates
                                        constitute  legal  investments for them.
                                        See "Legal Investment" herein and in the
                                        related Prospectus Supplement.


                                        5


<PAGE>



Rating ............................   At the date  of   issuance,   as  to  each
                                        series,    each    class   of    Offered
                                        Certificates will be rated in one of the
                                        four highest rating categories by one or
                                        more nationally  recognized  statistical
                                        rating   agencies   (each,   a   "Rating
                                        Agency"). See "Rating" herein and in the
                                        related Prospectus Supplement.


                                        6


<PAGE>


                                  RISK FACTORS

     In connection with the purchase of Offered  Certificates,  investors should
pay particular  attention to the following  factors and certain other factors as
may be set forth under the  caption  "Risk  Factors"  in the related  Prospectus
Supplement.

Limited Liquidity

     There  can  be no  assurance  that  a  secondary  market  for  the  Offered
Certificates  of any series will  develop or, if it does  develop,  that it will
provide holders with liquidity of investment or will continue while Certificates
of such series remain outstanding.  The Offered  Certificates will not be listed
on any securities exchange. The market value of Certificates will fluctuate with
changes in prevailing rates of interest and prepayments. Consequently, a sale of
Certificates  by a holder in any  secondary  market that may develop may be at a
discount from 100% of their  original  principal  balance or from their purchase
price.  Furthermore,  secondary market  purchasers may look only hereto,  to the
related Prospectus Supplement and to the reports to Certificateholders delivered
pursuant to the Pooling and  Servicing  Agreement as described  herein under the
heading  "Description  of  the   Certificates--Reports  to  Certificateholders";
"--Book-Entry  Registration and Definitive Certificates" and "Description of the
Pooling and Servicing  Agreements--Evidence  as to Compliance"  for  information
concerning the Certificates.  Issuance of the Offered Certificates in book-entry
form may also reduce the liquidity of such  Certificates  since investors may be
unwilling  to  purchase  Certificates  for which  they  cannot  obtain  physical
certificates. See "Risk Factors--Book-Entry Registration".  Except to the extent
described herein and in the related  Prospectus  Supplement,  Certificateholders
will  have no  redemption  rights  and the  Certificates  are  subject  to early
retirement only under certain  specified  circumstances  described herein and in
the  related  Prospectus  Supplement.  See  "Description  of the  Certificates--
Termination".  Each class of Offered  Certificates of a series will be issued in
minimum  denominations  corresponding to Certificate Balances or, in the case of
Stripped  Interest  Certificates,  notional amounts  specified in the Prospectus
Supplement for such series.

Limited Assets and Obligations

     Unless otherwise specified in the related Prospectus  Supplement,  a series
of  Certificates  will not have any claim  against or  security  interest in the
Trust Fund for any other series.  If the related Trust Fund is  insufficient  to
make payments on the related Certificates, no other assets will be available for
payment of the deficiency.  Additionally,  certain amounts  remaining in certain
funds or accounts,  including the Principal  and Interest  Account,  Certificate
Account and any accounts  maintained as Credit  Support,  may be withdrawn under
certain conditions,  as described in the related Prospectus  Supplement.  In the
event of such withdrawal,  such amounts will not be available for future payment
of principal or interest on the  Certificates.  If so provided in the Prospectus
Supplement  for a series of  Certificates  consisting  of one or more classes of
Subordinate  Certificates,  on any Remittance Date in respect of which losses or
shortfalls in collections  on the Mortgage Loans have been incurred,  the amount
of such losses or  shortfalls  will be borne first by one or more classes of the
Subordinate   Certificates,   and,  thereafter,  by  the  remaining  classes  of
Certificates in the priority and manner and subject to the limitations specified
in such Prospectus Supplement.

     The  Certificates  will not  represent an  obligation of or interest in the
Depositor,  the  Servicer  or any  of  their  respective  affiliates.  The  only
obligations of the foregoing  entities with respect to the  Certificates  or the
Mortgage  Loans will be  obligations  (if any) of the Depositor and the Servicer
pursuant to certain limited  representations and warranties made with respect to
the Mortgage  Loans,  the  Servicer's  servicing  obligations  under the related
Pooling  and  Servicing  Agreement  (including  its limited  obligation  to make
certain advances in the event of  delinquencies  with respect to interest on the
Mortgage  Loans,  and, if and to the extent  expressly  described in the related
Prospectus Supplement,  certain limited obligations of the Depositor or Servicer
in connection  with an agreement to purchase or act as a remarketing  agent with
respect to a Convertible  Mortgage Loan (as defined herein) upon conversion to a
fixed rate. Except as so described in the related Prospectus Supplement, neither
the Certificates nor the underlying Mortgage Loans will be guaranteed or insured
by any governmental agency or instrumentality, or by the Depositor, the Servicer
or any of their  respective  affiliates.  Proceeds of the assets included in the
related Trust Fund for a series of  Certificates  (including  the Mortgage Loans
and any Credit Support) will be the sole source of payments on the Certificates,
and there will be no recourse to the  Depositor  or the Servicer or any of their
respective  affiliates  in the event  that such  proceeds  are  insufficient  or
otherwise unavailable to make all payments provided for under the Certificates.

Average Life of Certificates; Prepayments; Yields

     Prepayments (including  liquidations due to defaults and repurchases due to
conversion of Convertible Mortgage Loans to fixed interest rate loans,  breaches
of  representations  and  warranties  or  exercise of a  repurchase  option upon
default)  on the  Mortgage  Loans in any Trust Fund  generally  will result in a
faster  rate  of  principal  payments  on one or  more  classes  of the  related
Certificates  than if payments on such  Mortgage  Loans were made as  scheduled.
Thus,  the  prepayment  experience on the Mortgage  Loans may affect the average
life of each class of related  Certificates.  The rate of principal  payments on
pools of mortgage loans varies between pools and from time to time is influenced
by a variety of economic, demographic,  geographic, social, tax, legal and other
factors.  There can be no assurance as to the rate of prepayment on the Mortgage
Loans in any Trust Fund or that the rate of payments  will  conform to any model
described herein or in any Prospectus  Supplement.  If prevailing interest rates
fall significantly  below (or rise significantly  above) the applicable mortgage
rates,  principal  prepayments  are  likely  to be  higher  (or  lower)  than if
prevailing  rates remain at the rates borne by the Mortgage Loans  underlying or
comprising  the  Mortgage  Loans in any  Trust  Fund.  As a result,  the  actual
maturity  of any class of  Certificates  could occur  significantly  earlier (or
later) than expected.  A series of Certificates  may include one or more classes
of  Certificates  with  priorities of payment and, as a result,  yields on other
classes of  Certificates,  including  classes of Offered  Certificates,  of such
series may be more  sensitive  to  prepayments  on Mortgage  Loans.  A series of
Certificates may include one or more classes offered at a significant premium or
discount.  Yields on such classes of Certificates will be sensitive, and in some
cases extremely


                                        7


<PAGE>


sensitive,  to  prepayments  on Mortgage Loans and, where the amount of interest
payable with respect to a class is  disproportionately  high, as compared to the
amount of principal,  as with certain classes of Stripped Interest Certificates,
a holder  might,  in some  prepayment  scenarios,  fail to recoup  its  original
investment.  A  series  of  Certificates  may  include  one or more  classes  of
Certificates   ("Accrual   Certificates"),    including   classes   of   Offered
Certificates,  with respect to which certain accrued  certificate  interest will
not be  distributed  but rather will be added to the principal  balance  thereof
and,  as a result,  yields on such  Certificates  will be  sensitive  to (a) the
provisions of such Accrual Certificates  relating to the timing of distributions
of interest  thereon and (b) if such Accrual  Certificates  accrue interest at a
variable  or  adjustable  Pass-Through  Rate,  changes in such rate.  See "Yield
Considerations" herein and, if applicable, in the related Prospectus Supplement.

Limited Nature of Ratings

     A security rating is not a  recommendation  to buy, sell or hold securities
and may be subject to revision or withdrawal at any time. No person is obligated
to maintain the rating on any Certificate. In the event the rating is revised or
withdrawn, the liquidity of the Certificates may be adversely affected.

     Any rating  assigned  by a Rating  Agency to a class of  Certificates  will
reflect such Rating Agency's assessment solely of the likelihood that holders of
Certificates   of   such   class   will   receive   payments   to   which   such
Certificateholders   are  entitled  under  the  related  Pooling  and  Servicing
Agreement.  Such rating will not constitute an assessment of the likelihood that
principal  prepayments on the related Mortgage Loans will be made, the degree to
which the rate of such prepayments might differ from that originally anticipated
or the likelihood of early optional  termination of the series of  Certificates.
Such rating will not address the possibility  that prepayment at higher or lower
rates than  anticipated  by an investor may cause such  investor to experience a
lower than anticipated  yield or that an investor  purchasing a Certificate at a
significant  premium might fail to recoup its initial  investment  under certain
prepayment  scenarios.  Each Prospectus  Supplement will identify any payment to
which holders of Offered Certificates of the related series are entitled that is
not covered by the applicable rating.

     The amount,  type and nature of credit support,  if any,  established  with
respect to a series of Certificates  will be determined on the basis of criteria
established by each Rating Agency rating  classes of such series.  Such criteria
are sometimes based upon an actuarial analysis of the behavior of mortgage loans
in a larger  group.  Such  analysis  is often the basis upon  which each  Rating
Agency  determines  the amount of credit  support  required with respect to each
such class.  There can be no assurance that the historical  data  supporting any
such  actuarial  analysis will  accurately  reflect  future  experience  nor any
assurance that the data derived from a large pool of mortgage  loans  accurately
predicts the delinquency,  foreclosure or loss experience of any particular pool
of Mortgage Loans. In addition,  adverse economic  conditions  (which may or may
not affect real property  values) may affect the timely payment by mortgagors of
scheduled  payments  of  principal  and  interest  on the  Mortgage  Loans  and,
accordingly, the rates of delinquencies, foreclosures and losses with respect to
any Trust  Fund.  To the  extent  that such  losses  are not  covered  by Credit
Support,  such losses will be borne by the holders of one or more classes of the
Certificates  of the related  series.  See  "Description  of Credit Support" and
"Rating".

Risks Associated With the Mortgage Loans and Mortgaged Properties

     Investment in the Mortgage  Loans.  An investment in securities such as the
Offered   Certificates  will  represent   interests  in  mortgage  loans  and/or
manufactured housing conditional sales contracts and installment loan agreements
and/or  home  improvement  installment  sales  contracts  and  installment  loan
agreements and may be affected by, among other things,  a decline in real estate
values.  No assurance can be given that values of the Mortgaged  Properties will
remain  at the  levels  existing  on the  dates of  origination  of the  related
Mortgage  Loans.  If the  residential  or  commercial  real estate market should
experience  an overall  decline in  property  values  such that the  outstanding
balances of the Mortgage  Loans,  and any  secondary  financing on the Mortgaged
Properties,  become  equal  to or  greater  than  the  value  of  the  Mortgaged
Properties, the actual rates of delinquencies,  foreclosures and losses could be
higher than those now generally experienced in the mortgage lending industry. In
addition,   in  the  case  of  Mortgage  Loans  that  are  subject  to  negative
amortization,  due to the addition to the  principal  balance of that portion of
interest  that has accrued but is not payable in any month because the amount of
interest  accrued in such month  exceeded the scheduled  payment on the Mortgage
Loan (such portion of 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 Support, holders of Certificates of the series evidencing interest 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. Certain of the types of loans which 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 Mortgagor's  income
may not be  sufficient to enable the Mortgagor to continue to make required loan
payments as such  payments  increase  and thus the  likelihood  of default  will
increase.  To the extent  that such  losses are not  covered by Credit  Support,
holders of the Certificates will bear all risk of loss resulting from default by
Mortgagors  and  will  have to look  primarily  to the  value  of the  Mortgaged
Properties for recovery of the outstanding  principal and unpaid interest of the
defaulted  Mortgage  Loans.  In addition to the  foregoing,  certain  geographic
regions of the United States from time to time will  experience  weaker regional
economic  conditions and housing  markets,  and,  consequently,  will experience
higher  rates  of  loss  and  delinquency  on  mortgage  loans  generally.   Any
concentration  of  the  Mortgage  Loans  in  such  a  region  may  present  risk
considerations   in   addition   to  those   generally   present   for   similar
mortgage-backed securities without such concentration.

     Certain of the Mortgage Loans included in a Trust Fund,  particularly those
secured by  Multifamily  Properties or Commercial  Properties,  may not be fully
amortizing  over their terms to maturity  and,  thus,  will require  substantial
payments of principal (that is,


                                        8


<PAGE>



balloon payments) at their stated maturity.  Mortgage Loans of this type involve
a greater  degree of risk than  self-amortizing  loans  because the ability of a
Mortgagor  to make a balloon  payment  typically  will  depend  upon its ability
either to fully refinance the loan or to sell the related Mortgaged  Property at
a price  sufficient  to permit the  Mortgagor to make the balloon  payment.  The
ability of a Mortgagor to accomplish either of these goals will be affected by a
number of factors,  including the value of the related Mortgaged  Property,  the
level  of  available  mortgage  rates at the  time of sale or  refinancing,  the
Mortgagor's  equity  in  the  related  Mortgaged  Property,  prevailing  general
economic conditions,  the availability of credit for loans secured by comparable
real  properties  and,  in the case of  Multifamily  Properties  and  Commercial
Properties,  the financial  condition and operating history of the Mortgagor and
the related Mortgaged Property, tax laws and rent control laws.

     Mortgage Loans secured by Multifamily  Properties and Commercial Properties
may entail risks of delinquency and foreclosure,  and risks of loss in the event
thereof,  that are greater than similar risks  associated  with loans secured by
Single Family  Properties.  The ability of a borrower to repay a loan secured by
an   income-producing   property  typically  is  dependent  primarily  upon  the
successful  operation  of such  property  rather  than  upon  the  existence  of
independent   income  or  assets  of  the  borrower;   thus,  the  value  of  an
income-producing  property  is  directly  related  to the net  operating  income
derived  from such  property.  If the net  operating  income of the  property is
reduced (for  example,  if rental or occupancy  rates decline or real estate tax
rates or other operating expenses increase), the borrower's ability to repay the
loan may be impaired. In addition, the concentration of default, foreclosure and
loss risk for a pool of Mortgage  Loans secured by  Multifamily  Properties  and
Commercial  Properties  may be greater than for a pool of Mortgage Loans secured
by Single Family  Properties of comparable  aggregate unpaid  principal  balance
because  the pool of  Mortgage  Loans  secured  by  Multifamily  Properties  and
Commercial Properties is likely to consist of a smaller number of higher balance
loans.

     Additional special risks associated with particular types of Mortgage Loans
may be specified in the related Prospectus Supplement.

     Second Liens.  Certain of the Mortgage Loans may be secured by second liens
and the related first liens ("First  Liens") may not be included in the Mortgage
Pool.  The primary risk to holders of Mortgage  Loans secured by second liens is
the  possibility  that adequate funds will not be received in connection  with a
foreclosure  of the related  First Lien to satisfy fully both the First Lien and
the Mortgage Loan. In the event that a holder of the First Lien  forecloses on a
Mortgaged  Property,  the  proceeds of the  foreclosure  or similar sale will be
applied  first to the  payment of court  costs and fees in  connection  with the
foreclosure,  second  to  real  estate  taxes,  third  in  satisfaction  of  all
principal, interest, prepayment or acceleration penalties, if any, and any other
sums due and owing to the holder of the First Lien.  The claims of the holder of
the First Lien will be satisfied in full out of proceeds of the  liquidation  of
the Mortgage  Loan,  if such proceeds are  sufficient,  before the Trust Fund as
holder of the second lien receives any payments in respect of the Mortgage Loan.
With  respect  to the  Mortgage  Loans  which are  partially  insured by the FHA
pursuant  to Title  I,  however,  a claim  may be  payable  subject  to  certain
limitations,  as described in the related  Prospectus  Supplement and herein. If
the Servicer  were to foreclose on any Mortgage  Loan, it would do so subject to
any related First Lien. In order for the debt related to the Mortgage Loan to be
paid in full at such sale,  a bidder at the  foreclosure  sale of such  Mortgage
Loan  would have to bid an amount  sufficient  to pay off all sums due under the
Mortgage Loan and the First Lien or purchase the Mortgaged  Property  subject to
the First Lien. In the event that such  proceeds  from a foreclosure  or similar
sale of the related Mortgaged Property are insufficient to satisfy both loans in
the  aggregate,  the  Trust  Fund,  as the  holder  of  the  second  lien,  and,
accordingly,  holders  of the  Certificates  bear  (i)  the  risk  of  delay  in
distributions  while a deficiency  judgment against the borrower is obtained and
(ii) the risk of loss if the deficiency judgment is not realized upon. Moreover,
deficiency judgments may not be available in certain jurisdictions. In addition,
a second mortgagee may not foreclose on the property  securing a second mortgage
unless it forecloses subject to the first mortgage.

     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  Certificateholders  could  occur.  An action to
foreclose on a Mortgaged Property securing a Mortgage Loan is regulated by state
statutes  and rules and is subject to many of the delays and  expenses  of other
lawsuits  if defenses  or  counterclaims  are  interposed,  sometimes  requiring
several  years to  complete.  Furthermore,  in some states an action to obtain a
deficiency judgment is not permitted following a nonjudicial sale of a Mortgaged
Property.  In the event of a default by a Mortgagor,  these restrictions,  among
other things, may impede the ability of the Servicer to foreclose on or sell the
Mortgaged  Property or to obtain  liquidation  proceeds  sufficient to repay all
amounts due on the related  Mortgage  Loan.  In addition,  the Servicer  will be
entitled to deduct from related  liquidation  proceeds  all expenses  reasonably
incurred in attempting to recover  amounts due on defaulted  Mortgage  Loans and
not yet repaid,  including payments to senior lienholders,  legal fees and costs
of legal action, real estate taxes and maintenance and preservation expenses.

     Liquidation expenses with respect to defaulted second mortgage loans do not
vary directly with the outstanding  principal balance of the loan at the time of
default.  Therefore,  assuming  that a servicer took the same steps in realizing
upon a defaulted second mortgage loan having a small remaining principal balance
as it would in the  case of a  defaulted  second  mortgage  loan  having a large
remaining  principal balance,  the amount realized after expenses of liquidation
would be smaller as a percentage  of the  outstanding  principal  balance of the
defaulted second mortgage loan having a small remaining  principal  balance than
would be the  case  with  the  defaulted  second  mortgage  loan  having a large
remaining principal balance.  Because the average outstanding  principal balance
of the Mortgage Loans is smaller relative to the size of the average outstanding
principal balance of the loans in a typical pool of conventional  first priority
mortgage loans,  liquidation proceeds may also be smaller as a percentage of the
principal balance of a Mortgage Loan than would be the case in a typical pool of
conventional first priority mortgage loans.  Similarly,  the smaller the balance
of the  Mortgage  Loan is in relation to the First Lien,  the greater may be the
potential is for losses on the Mortgage Loan.

     Bankruptcy  Proceedings.  If so provided in the Prospectus Supplement for a
series of Certificates,  certain of the Mortgagors may be subject to a repayment
plan (a "Bankruptcy Plan"),  filed in proceedings under Chapter 7 or 13 of Title
11, United States


                                        9


<PAGE>



Bankruptcy  Code (the  "Bankruptcy  Code").  The Bankruptcy  Plan may permit the
debtor to cure defaults  with respect to the monthly  payments due in respect of
its Mortgage  Loan (such  Mortgage  Loan,  a  "Bankruptcy  Loan") by  scheduling
payments to pay  arrearages in monthly  installments,  within a reasonable  time
period (each such payment, a "Plan Payment"),  and reinstating the original loan
payment  schedule.  The  debtor may be  required  to make Plan  Payments  to the
bankruptcy  trustee (unless otherwise ordered by the court),  which payments the
bankruptcy  trustee  then  distributes  to  creditors,  and to  continue to make
payments due under its Mortgage Note after the  effectiveness  of the Bankruptcy
Plan to the mortgagee  named therein in  accordance  with the  provisions of the
Bankruptcy  Plan.  To the extent that losses are not covered by Credit  Support,
holders of the  Certificates  representing an interest in a Trust Fund including
Bankruptcy  Loans  will  bear all risk of loss  resulting  from  default  by the
Mortgagors  and  will  have to look  primarily  to the  value  of the  Mortgaged
Properties for recovery of the outstanding  principal and unpaid interest of the
defaulted Bankruptcy Loans.

     Delinquent  Loans.  Certain of the Mortgage Loans in a Trust Fund may be up
to three months past due as of the related  Cut-off  Date.  The primary risk for
holders  of  Certificates  evidencing  an  interest  in such  Trust  Fund is the
increased  possibility of (i) the  foreclosure  of such Mortgage Loan,  (ii) the
Trustee  taking  possession  of  the  Mortgaged   Property  by  deed-in-lieu  of
foreclosure,  or (iii) the  related  Mortgagor  becoming  subject to  bankruptcy
proceedings  with attendant  delays in payment and the further  possibility that
such Mortgage Loan may become a Bankruptcy Loan.

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

     The Mortgage  Loans are also subject to federal  laws,  including:  (i) the
Federal  Truth-in-Lending  Act and  Regulation Z 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;  (iii) the Fair Credit  Reporting  Act,  which  regulates the use and
reporting of information  related to the borrower's credit experience;  and (iv)
the Real Estate Settlement Procedures Act, which requires disclosures related to
settlement  services  associated  with any federally  related  mortgage loan and
establishes   criminal   penalties  for  improper  referrals  and  fee-splitting
arrangements  involving  settlement  service  business.  The  Contracts are also
subject to general  equitable  principles  and other  rules in  consumer  credit
transactions,  such as the  "Holder-in-Due  Course"  Rule of the  Federal  Trade
Commission.   See  "Certain  Legal  Aspects  of  the  Mortgage   Loans--Consumer
Protection  Laws with respect to  Contracts."  Moreover,  the  Contracts  may be
subject to potential  personal injury  litigation based on claims of exposure to
the  chemical   formaldehyde.   See  "Certain  Legal  Aspects  of  the  Mortgage
Loans--Formaldehyde Litigation with respect to Contracts".

     If applicable,  certain legal aspects of the Mortgage Loans for a series of
Certificates  may be described in the related  Prospectus  Supplement.  See also
"Certain Legal Aspects of Mortgage Loans" herein.

     Balloon Payments.  Certain of the Mortgage Loans as of the Cut-off Date may
not be fully  amortizing  over their terms to maturity and,  thus,  will require
substantial   principal  payments  (i.e.,  balloon  payments)  at  their  stated
maturity.  Mortgage Loans with balloon payments involve a greater degree of risk
because the  ability of a mortgagor  to make a balloon  payment  typically  will
depend upon its ability  either to timely  refinance  the loan or to timely sell
the related Mortgaged Property.  The ability of a mortgagor to accomplish either
of these goals will be affected by a number of factors,  including  the level of
available  mortgage rates at the time of sale or  refinancing,  the  mortgagor's
equity  in the  related  Mortgaged  Property,  the  financial  condition  of the
mortgagor and  applicable  tax laws.  Because  Mortgagors of Mortgage Loans with
balloon  payments  are  required to make  substantial  principal  payments  upon
maturity,  the default risk associated with Mortgage Loans with balloon payments
is greater than that associated with fully amortizing loans.

Credit Support Limitations

     The Prospectus  Supplement for a series of  Certificates  will describe any
Credit Support for such series,  which may include letters of credit,  insurance
policies,      guarantees,      reserve     funds,      cross-collateralization,
overcollateralization or other types of credit support, or combinations thereof.
Use of  Credit  Support  will  be  subject  to the  conditions  and  limitations
described herein and in the related Prospectus Supplement. Moreover, such Credit
Support may not cover all potential losses or risks. For example, Credit Support
may or may not cover fraud or negligence by a mortgage loan  originator or other
parties.

     A series of  Certificates  may include one or more  classes of  Subordinate
Certificates  (which may include  Offered  Certificates),  if so provided in the
related Prospectus Supplement.  Although subordination is intended to reduce the
risk to holders of Senior  Certificates of delinquent  distributions or ultimate
losses,  the amount of  subordination  will be  limited  and may  decline  under
certain circumstances. In addition, if principal payments on one or more classes
of  Certificates  of a series are made in a  specified  order of  priority,  any
limits with respect to the aggregate  amount of claims under any related  Credit
Support may be exhausted  before the principal of the lower priority  classes of
Certificates  of such  series  has been  repaid.  As a  result,  the  impact  of
significant  losses and shortfalls on the Mortgage Loans may fall primarily upon
those classes of Certificates having a lower priority of payment. Moreover, if a
form of Credit  Support  covers more than one pool of Mortgage  Loans in a Trust
(each, a "Covered Pool") or more than one series


                                       10


<PAGE>



of Certificates (each, a "Covered Trust"), holders of Certificates evidencing an
interest in a Covered  Pool or a Covered  Trust will be subject to the risk that
such Credit  Support will be exhausted by the claims of other  Covered  Pools or
Covered Trusts.

     The amount of any applicable Credit Support  supporting one or more classes
of Offered  Certificates,  including the subordination of one or more classes of
Certificates,  will be determined on the basis of criteria  established  by each
Rating Agency rating such classes of Certificates based on assumptions regarding
levels of defaults,  delinquencies  and losses and on other factors.  There can,
however,  be no assurance that the loss experience on the related Mortgage Loans
will not  exceed  such  assumed  levels.  See  "--Limited  Nature  of  Ratings",
"Description of the Certificates" and "Description of Credit Support".

     Limitation  on FHA  Insurance  for Title I Loans.  The  related  Prospectus
Supplement  will specify the number and  percentage of Mortgage  Loans,  if any,
included  in the  related  Trust  Fund  that are  partially  insured  by the FHA
pursuant  to  Title  I  ("Title  I  Loans").  Unless  specified  in the  related
Prospectus  Supplement  the FHA  Reserves  (as defined  herein)  allocable  to a
related  Trust  Fund may not be  transferred  to the  Trustee  or the FHA Claims
Administrator (as defined herein) on the Closing Date. Accordingly, in the event
of an insolvency and  receivership  of the Depositor,  the FHA may not recognize
the Trust Fund or the  Certificateholders as the owners of the Title I Loans, or
any portion thereof,  entitled to submit FHA claims,  and neither the Trust Fund
nor the  Certificateholders  will  have a  direct  right  to  receive  insurance
payments from the FHA. See "Description of FHA Insurance Under Title I."

     Since the FHA Insurance Amount (as defined herein) for the Title I Loans is
limited as described herein and in the related Prospectus Supplement,  and since
the  adequacy of such FHA  Insurance  Amount is  dependent  upon future  events,
including  reductions  for the payment of FHA claims,  no assurance can be given
that the FHA Insurance  Amount is or will be adequate to cover the percentage of
the potential  losses on the Title I Loans included in the related Trust Fund as
is typically covered by FHA insurance. If the FHA Insurance Amount for the Title
I Loans is reduced to zero, such loans will be uninsured from and after the date
of such reduction. See "Description of FHA Insurance Under Title I."

     The  availability of FHA insurance  reimbursement  following a default on a
Title I Loan is subject to a number of conditions,  including strict  compliance
by  the  originating  lender  of  such  loan,  the  Depositor,  the  FHA  Claims
Administrator (as defined herein), the Servicer and any subservicer with the FHA
Regulations  (as defined herein) in originating and servicing such Title I Loan,
and limits on the aggregate  insurance coverage available in the FHA Reserve (as
defined  herein).  For  example,  the FHA  Regulations  provide  that,  prior to
originating  a Title I Loan, a lender must  exercise  prudence and  diligence in
determining whether the borrower and any co-maker or co-signer is solvent and an
acceptable  credit risk with a reasonable  ability to make payments on the loan.
Although the  Depositor  will  represent and warrant that the Title I Loans have
been  originated  and serviced in  compliance  with all FHA  Regulations,  these
regulations  are  susceptible to substantial  interpretation.  Failure to comply
with any FHA Regulations may result in a denial of FHA claims,  and there can be
no  assurance  that the FHA's  enforcement  of the FHA  Regulations  will not be
stricter in the future. See "Description of FHA Insurance Under Title I."

Enforceability

     Mortgages  will contain a  due-on-sale  clause which  permits the lender to
accelerate the maturity of the Mortgage Loan if the mortgagor  sells,  transfers
or conveys  the related  Mortgaged  Property  or its  interest in the  Mortgaged
Property.  Mortgages may also include a debt-acceleration  clause, which permits
the lender to accelerate the debt upon a monetary or non-monetary default of the
mortgagor. Such clauses are generally enforceable subject to certain exceptions.
The courts of all states will enforce clauses  providing for acceleration in the
event of a material  payment default.  The equity courts of any state,  however,
may refuse the  foreclosure of a mortgage or deed of trust when an  acceleration
of the indebtedness  would be inequitable or unjust or the  circumstances  would
render the acceleration unconscionable.

The Status of the Mortgage Loans in the Event of Insolvency of the Depositor

     The Depositor  believes that the transfer of the Mortgage  Loans by it to a
Trust Fund and the sale of Certificates  to an independent  third party for fair
value and without  recourse will constitute  absolute and  unconditional  sales.
However,  in the event of an insolvency and  receivership  of the Depositor at a
time when it or any affiliate holds Certificates,  the Federal Deposit Insurance
Corporation  (the "FDIC") as its receiver,  for purposes of such a receivership,
could attempt to recharacterize  the sale of the Mortgage Loans by the Depositor
as a  borrowing  by the  Depositor  or such  affiliate  from the  holders of the
Certificates,  secured by a pledge of the Mortgage Loans. Such an attempt,  even
if unsuccessful, could result in delays in payments on the Certificates. If such
an attempt were successful, the FDIC could elect to liquidate the Mortgage Loans
and accelerate  payment of the Certificates with the holders thereof entitled to
the then outstanding principal amount thereof, if any, together with interest at
the applicable  Pass-Through  Rate to the date of payment.  Thus, the holders of
Certificates  could lose the right to future  payments  of  interest,  and might
suffer  reinvestment  loss in a lower interest rate environment and, in the case
of certain Stripped Interest Certificates, may fail to recoup the value of their
investment.

Limitations on Interest Payments and Foreclosures

     Application  of the  Soldiers'  and Sailors'  Civil Relief Act of 1940,  as
amended (the "Relief Act"), may 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,  which  would  not be
recoverable  from the related  Mortgage  Loans, or which would not be covered by
any  applicable  Credit  Support,  would  result in a  reduction  of the amounts
distributable  to the holders of the  Offered  Certificates  of any  series.  In
addition, the Relief Act imposes limitations that would


                                       11


<PAGE>



impair the ability of the Servicer to foreclose on an affected  Mortgage Loan or
enforce  rights under a Contract  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
applies to any  Mortgage  Loan which goes into  default,  there may be delays in
payment  on the  Certificates  or  losses  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 Certificateholders.

Environmental Risks

     Real  property  pledged as security  for a mortgage  loan may be subject to
certain environmental risks. Under the laws of certain states,  contamination of
a  property  may give  rise to a lien on the  property  to  assure  the costs of
cleanup.  In  several  states,  such a lien  has  priority  over  the lien of an
existing  mortgage  against such property.  In addition,  under the laws of some
states and under the federal Comprehensive Environmental Response,  Compensation
and Liability Act of 1980 ("CERCLA"),  a lender may be liable,  as an "owner" or
"operator", for costs of addressing releases or threatened releases of hazardous
substances  that  require  remedy at a property,  if agents or  employees of the
lender have become  sufficiently  involved in the  operations of the  mortgagor,
regardless of whether or not the environmental  damage or threat was caused by a
prior  owner.  See  "Certain  Legal  Aspects of Mortgage  Loans--  Environmental
Legislation".

ERISA Considerations

     Generally,  ERISA applies to investments made by employee benefit plans and
other  retirement  arrangements  and  transactions  involving the assets of such
plans and  arrangements.  Due to the complexity of regulations which govern such
plans,  prospective  investors  that are  subject  to ERISA are urged to consult
their  own  counsel  regarding  consequences  under  ERISA  of the  acquisition,
ownership and disposition of the Offered  Certificates of any series. See "ERISA
Considerations".

Certain Federal Tax Considerations Regarding REMIC Residual Certificates

     Holders of REMIC Residual  Certificates will be required to report on their
federal  income  tax  returns  as  ordinary  income  their pro rata share of the
taxable income of the REMIC, regardless of the amount or timing of their receipt
of   cash   payments,    as   described   in   "Certain   Federal   Income   Tax
Consequences--REMICs".  Accordingly,  under  certain  circumstances,  holders of
Offered  Certificates  that  constitute  REMIC  Residual  Certificates  may have
taxable income and tax liabilities arising from such investment during a taxable
year in excess of the cash received  during such period.  The  requirement  that
holders  of REMIC  Residual  Certificates  report  their  pro rata  share of the
taxable  income and net loss of the REMIC will  continue  until the  Certificate
Balances of all classes of  Certificates of the related series have been reduced
to zero, even though holders of REMIC Residual  Certificates  have received full
payment of their  stated  interest  and  principal.  A portion  (or,  in certain
circumstances,  all) of such  Certificateholder's  share  of the  REMIC  taxable
income  may be treated as "excess  inclusion"  income to such  holder  which (i)
generally,  will not be subject to offset by losses from other activities,  (ii)
for a tax-exempt  holder,  will be treated as unrelated  business taxable income
and (iii) for a foreign holder,  will not qualify for exemption from withholding
tax.  Individual holders of REMIC Residual  Certificates may be limited in their
ability to deduct  Servicing Fees and other expenses of the REMIC.  In addition,
REMIC Residual  Certificates  are subject to certain  restrictions  on transfer.
Because of the special tax treatment of REMIC Residual Certificates, the taxable
income arising in a given year on a REMIC Residual Certificate will not be equal
to the taxable income associated with investment in a corporate bond or stripped
instrument  having  similar  cash  flow   characteristics   and  pre-tax  yield.
Therefore,  the  after-tax  yield  on  the  REMIC  Residual  Certificate  may be
significantly  less than that of a corporate bond or stripped  instrument having
similar cash flow characteristics and may in some circumstances be negative.

Control

     Under  certain  circumstances,  the consent or approval of the holders of a
specified  percentage of the aggregate  Certificate  Balance of all  outstanding
Certificates  of a series,  and/or the consent of the holders of all outstanding
Certificates  of a specific  class affected  thereby,  and/or the consent of the
provider  of  Credit  Support,   if  any,  or  a  similar  means  of  allocating
decision-making  under the Pooling and Servicing  Agreement  ("Voting  Rights"),
will  be   required   to   direct,   and   will  be   sufficient   to  bind  all
Certificateholders  to, or the Certificateholders of the specific class affected
thereby  to,  certain  actions,  including  amending  the  related  Pooling  and
Servicing  Agreement in certain  circumstances.  See "Description of the Pooling
and Servicing  Agreements--Events of Default",  "--Rights Upon Event of Default"
and "--Amendment".

Book-Entry Registration

     If so  provided  in the  Prospectus  Supplement,  one or  more  classes  of
Certificates  will  be  initially   represented  by  one  or  more  certificates
registered  in the name of CEDE & Co.,  the  nominee  for  DTC,  and will not be
registered in the names of the Certificateholders or their nominees.  Because of
this,  unless and until Definitive  Certificates are issued,  Certificateholders
will not be recognized by the Trustee as  "Certificateholders"  (as that term is
to be used in the related Pooling and Servicing  Agreement).  Hence,  until such
time,   Certificateholders   will  be   able   to   exercise   the   rights   of
Certificateholders   only   indirectly   through   DTC  and  its   participating
organizations. See "Description of the Certificates--Book-Entry Registration and
Definitive Certificates".


                                       12


<PAGE>


                         DESCRIPTION OF THE TRUST FUNDS

Mortgage Loans

     General.  Unless otherwise specified in the related Prospectus  Supplement,
the primary assets of each Trust Fund will consist of a pool of  conventional or
FHA  insured  mortgage  loans  (the  "Mortgages")  and/or  manufactured  housing
conditional  sale contracts and installment  loan agreements (the  "Manufactured
Home  Contracts")  and/or  home  improvement  installment  sales  contracts  and
installment loan agreements (the "Home Improvement Contracts"  collectively with
Manufactured Home Contracts, the "Contracts") evidenced by promissory notes (the
"Mortgage  Notes"),  secured by first or second  mortgages  or deeds of trust or
other  similar  instruments  creating  first or second  liens on  Single  Family
Properties,  Multifamily  Properties,  Commercial Properties and/or Manufactured
Homes, each as described below (the "Mortgaged  Properties")  located in any one
of the fifty states or the District of Columbia.

     No more than 10% of the Mortgage  Loans in any  Mortgage  Pool (by original
principal  balance  of  such  Mortgage  Pool)  will  be  secured  by  Commercial
Properties.

     The Mortgage Loans (other than the Contracts)  will be secured by Mortgaged
Properties  that  consist  primarily  of  owner-occupied  attached  or  detached
one-family  dwelling  units,  two- to four-family  dwelling  units,  townhouses,
rowhouses,  individual  condominium  units,  individual  units in  planned  unit
developments  and certain other dwelling units ("Single  Family  Properties" and
the related loans,  "Single Family  Loans").  The Mortgaged  Properties for such
loans may also consist of (i) residential  properties consisting of five or more
dwelling  units in  multi-story  structures  ("Multifamily  Properties"  and the
related loans,  "Multifamily Loans") or (ii) commercial properties  ("Commercial
Properties"  and  the  related  loans,   "Commercial  Loans")  including  office
buildings,  retail buildings and a variety of other commercial properties as may
be described in the related Prospectus Supplement (Commercial Loans, Multifamily
Loans, Single Family Loans and the Contracts  described below,  collectively the
"Mortgage  Loans").  If  specified  in the related  Prospectus  Supplement,  the
Multifamily  Properties may include mixed residential and commercial structures.
The Mortgaged  Properties may include  vacation,  second and  non-owner-occupied
homes. The Mortgaged  Properties may include leasehold  interests in residential
properties,  the title to which is held by third party lessors.  The term of any
such leasehold will exceed the term of the Mortgage Note by at least five years.

     The  Manufactured  Home  Contracts  will  consist of  manufactured  housing
conditional  sales contracts and  installment  loan agreements each secured by a
Manufactured  Home. The  "Manufactured  Homes"  securing the  Manufactured  Home
Contracts  will  consist of  manufactured  homes  within the  meaning of both 42
United States Code Section 5402(6) and Section  25(e)(10) of the Code. 42 United
States Code  Section  5402(6)  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." For purposes of Section 25(e)(10) of the Code,
a manufactured home must have a minimum of 400 square feet of living space and a
minimum width in excess of 102 inches and which is of a kind customarily used at
a fixed location.

     The Home Improvement  Contracts will be secured  primarily by (i) Mortgages
on Single Family Properties that are generally subordinate to other mortgages on
the same Mortgaged  Property,  or (ii) purchase money security  interests in the
home improvements financed thereby.

     Each  Mortgage  Loan will be selected by the  Depositor  for inclusion in a
Mortgage  Pool from among those  originated  by or purchased  by the  Depositor,
either  directly  or  through  its  affiliates,  from  banks,  savings  and loan
associations,  mortgage  bankers,  investment  banking firms, the FDIC and other
mortgage  loan   originators  or  sellers  not  affiliated  with  the  Depositor
("Unaffiliated   Sellers")  or  from  its  affiliates   ("Affiliated   Sellers";
Unaffiliated Sellers and Affiliated Sellers are collectively  referred to herein
as "Sellers").  Each Prospectus  Supplement will contain information,  as of the
date of such Prospectus  Supplement,  with respect to the underwriting standards
and criteria  applied by the Depositor in originating or purchasing the Mortgage
Loans included in the related Trust Fund.

     The Depositor 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 Certificates of a series.  The Servicer
will, directly or through Sub-Servicers,  service the Mortgage Loans pursuant to
a Pooling and Servicing Agreement and will receive a fee for such services.  See
"Description  of the  Pooling  and  Servicing  Agreements--Servicing  and  Other
Compensation and Payment of Expenses".

     The Depositor will make certain  representations  and warranties  regarding
the Mortgage Loans, but its assignment of the Mortgage Loans to the Trustee will
be  without   recourse.   See   "Description   of  the  Pooling  and   Servicing
Agreements--Assignment of the Mortgage Loans;  Repurchases".  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
Agreements  including,  unless  otherwise  specified  in the related  Prospectus
Supplement,  its  obligation  to make  certain  cash  advances  in the  event of
delinquencies  in certain  payments  of  interest  and/or  principal  on or with
respect to the Mortgage Loans in amounts described herein under  "Description of
the Certificates--Monthly


                                       13


<PAGE>



Advances in Respect of  Delinquencies".  Any  obligation of the Servicer to make
advances may be subject to limitations, to the extent provided herein and in the
related Prospectus Supplement.

     Mortgage  Loan  Information  in  Prospectus  Supplements.  Each  Prospectus
Supplement  will  contain  information,  as  of  the  date  of  such  Prospectus
Supplement  and to the extent  then  applicable  and  specifically  known to the
Depositor, with respect to the Mortgage Loans constituting related Trust Assets,
including (i) the aggregate  outstanding  principal balance as of the applicable
Cut-off Date and the largest, smallest and average original principal balance of
the Mortgage  Loans,  (ii) the type of property  securing the Mortgage Loans and
the percentage of Mortgage Loans in the related Mortgaged Pool which are secured
by such  properties,  (iii) the  remaining  terms to maturity  and the  weighted
average  remaining term to maturity of the Mortgage Loans, (iv) the earliest and
latest origination date, (v) the range of loan-to-value ratios at origination of
the Mortgage  Loans,  (vi) the Mortgage Rates or range of Mortgage Rates and the
weighted  average  Mortgage  Rate  borne  by  the  Mortgage  Loans,   (vii)  the
geographical distribution of the Mortgaged Properties on a state-by-state basis,
(viii)  information  with respect to the prepayment  provisions,  if any, of the
Mortgage  Loans,  (ix) with respect to Mortgage Loans with  adjustable  Mortgage
Rates ("ARM Loans"),  the  adjustment  dates,  the highest,  lowest and weighted
average  margin,  and the maximum  Mortgage  Rate  variation  at the time of any
adjustment  and over the life of the ARM  Loan,  (x) the  range of debt  service
coverage  ratios  for  Mortgage  Loans  secured  by  Multifamily  Properties  or
Commercial  Properties,  (xi) the specific type of property securing  Commercial
Loans  and  (xii)  information  regarding  the  payment  characteristics  of the
Mortgage  Loans,   including  without   limitation  balloon  payment  and  other
amortization  provisions.  The related  Prospectus  Supplement will also contain
certain  other  information  available  to the  Depositor  and  referred to in a
general manner under "Description of the Trust Funds-- Mortgage Loans" above. If
specific information respecting the Mortgage Loans is not known to the Depositor
at the time Certificates are initially offered,  more general information of the
nature  described  above  will be  provided  in the  Prospectus  Supplement  and
specific  information  will be set forth in a report  which will be available to
purchasers of the related Certificates at or before the initial issuance thereof
and will be filed, together with the related Pooling and Servicing Agreement, as
part of a Current  Report on Form 8-K with the  Commission  within  fifteen days
after such initial issuance.

     Payment Provisions of the Mortgage Loans. Unless otherwise specified in the
related Prospectus Supplement,  all of the Mortgage Loans will (i) have original
terms to  maturity of not more than 30 years and (ii)  provide  for  payments of
principal,  interest  or both,  on due dates that occur  monthly,  quarterly  or
semi-annually  or  at  such  other  interval  as is  specified  in  the  related
Prospectus  Supplement.  Each  Mortgage Loan may provide for accrual of interest
thereon at an interest  rate (a "Mortgage  Rate") that is fixed over its term or
that adjusts from time to time, or that may be converted from an adjustable to a
fixed Mortgage Rate, or from a fixed to an adjustable  Mortgage Rate,  from time
to time at the  Mortgagor's  election,  in each case as described in the related
Prospectus Supplement. Each Mortgage Loan may provide for accrual of interest on
an actual basis or a daily simple interest basis. Each Mortgage Loan may provide
for scheduled  payments to maturity or payments that adjust from time to time to
accommodate changes in the Mortgage Rate or to reflect the occurrence of certain
events, and may provide for negative  amortization or accelerated  amortization,
in each case as described in the related  Prospectus  Supplement.  Each Mortgage
Loan may be fully  amortizing  or  require a balloon  payment  due on its stated
maturity date, in each case as described in the related Prospectus Supplement.

     ARM Loans. 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"),
generally not later than six to ten years subsequent to the date of origination,
depending upon the length of the initial  adjustment period. If specified in the
related  Prospectus  Supplement,   upon  any  conversion,   the  Depositor  will
repurchase or the Servicer 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 Depositor
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 specified 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  or the
unwillingness of the remarketing  agent to exercise any election to purchase the
converted  Mortgage  Loan  for  its  own  account,  the  related  Mortgage  Pool
thereafter may include both fixed rate and ARM Mortgage Loans.

Principal and Interest Account

     Unless otherwise specified in the related Prospectus Supplement, each Trust
Fund  will  include  one or more  accounts  (collectively,  the  "Principal  and
Interest    Account")    established   and   maintained   on   behalf   of   the
Certificateholders  into which the Servicer will, to the extent described herein
and in such Prospectus Supplement, deposit all payments received on or after the
Cut-off  Date with  respect to the Mortgage  Loans,  other than the  Depositor's
Yield and amounts  received on or after the Cut-off  Date in respect of interest
accrued on the Mortgage Loans prior to the Cut-off Date. The "Depositor's Yield"
represents the right to receive all prepayment  penalties and premiums collected
on a Mortgage  Loan and  certain  other  amounts,  if  specified  in the related
Prospectus  Supplement.  Unless  otherwise  specified in the related  Prospectus
Supplement, the Depositor's Yield is retained by the Depositor and will not be a
part of any Trust Fund. Unless otherwise  provided in the Prospectus  Supplement
for a series of Certificates, a Principal and Interest Account may be maintained
as an interest  bearing or  non-interest  bearing account and funds held therein
may  be  invested  in  certain  short-term,   high  quality   investments.   See
"Description of the Pooling and Servicing  Agreements--Payments  on the Mortgage
Loans; Deposits to Principal and Interest Account".

Certificate Account

     Unless otherwise specified in the related Prospectus Supplement, each Trust
Fund will include one or more accounts (collectively, the "Certificate Account")
established  and maintained on behalf of the  Certificateholders  into which the
Trustee designated


                                       14


<PAGE>


in the related Prospectus Supplement will, to the extent described herein and in
such Prospectus  Supplement,  deposit all amounts  remitted by the Servicer from
the  Principal  and  Interest  Account and  payments  received or advanced  with
respect to the other assets in the Trust Fund. Unless otherwise  provided in the
Prospectus Supplement for a series of Certificates,  a Certificate Account shall
be maintained as a  non-interest  bearing  account and funds held therein may be
invested in certain short-term,  high quality  investments.  See "Description of
the Pooling and Servicing Agreements--Deposits to Certificate Account".

Pre-Funding Account

     If so provided in the related Prospectus Supplement, the related Trust Fund
will include one or more  accounts  (collectively,  the  "Pre-Funding  Account")
established  and maintained on behalf of the  Certificateholders  into which the
Trustee  will,  to the extent  described  herein and in the  related  Prospectus
Supplement, deposit amounts received from the Depositor to be applied to acquire
additional Mortgage Loans subject to certain conditions specified in the related
Prospectus    Supplement.    See   "Description   of   Pooling   and   Servicing
Agreements--Subsequent Mortgage Loans".

Credit Support

     If so  provided  in the  related  Prospectus  Supplement,  partial  or full
protection  against  certain  defaults and losses on the  Mortgage  Loans in the
related Trust Fund may be provided to one or more classes of Certificates in the
related  series by Credit  Support in the form of  subordination  of one or more
other  classes of  Certificates  in such series or by one or more other types of
Credit Support, such as a letter of credit, insurance policy, guarantee, reserve
fund,  cross-collateralization,  overcollateralization or another type of credit
support,  or a  combination  thereof.  The  amount  and types of  coverage,  the
identification  of the entity providing the coverage (if applicable) and related
information  with  respect  to each  type of  Credit  Support,  if any,  will be
described in the Prospectus  Supplement for a series of Certificates.  See "Risk
Factors-- Credit Support Limitations" and "Description of Credit Support".

                                 USE OF PROCEEDS

     Unless  otherwise  provided in the  Prospectus  Supplement  for a series of
Certificates,  the net proceeds to be received from the sale of the Certificates
will be  applied  by the  Depositor  to  finance  the  purchase  of, or to repay
short-term  loans incurred to originate or finance the purchase of, the Mortgage
Loans or will be used by the Depositor for general corporate purposes.

                              YIELD CONSIDERATIONS

General

     The yield on any Offered  Certificate  will depend on the price paid by the
Certificateholder,  the Pass-Through  Rate of the  Certificate,  the receipt and
timing of receipt of distributions on the Certificate, the weighted average life
of the Mortgage Loans in the related Trust Fund,  liquidations of Mortgage Loans
following  Mortgagor defaults and by purchases of Mortgage Loans in the event of
optional  termination of the Trust Fund or breaches of  representations  made in
respect of such Mortgage Loans by the Depositor,  the Servicer and others,  and,
in the case of Certificates evidencing interests in ARM Loans, by changes in the
Net Mortgage  Rates (as defined  below) or  conversions  of ARM Loans to a fixed
interest rate. See "Risk  Factors--Average  Life of  Certificates;  Prepayments;
Yields", and "Description of the Pooling and Servicing Agreements--Assignment of
Mortgage Loans; Repurchases-- Representations and Warranties; Repurchases".

Pass-Through Rate

     Certificates  of any class  within a series  may have  fixed,  variable  or
adjustable  Pass-Through  Rates, which may or may not be based upon the interest
rates borne by the  Mortgage  Loans in the related  Trust Fund.  The  Prospectus
Supplement  with  respect  to  any  series  of  Certificates  will  specify  the
Pass-Through  Rate for  each  class of such  Certificates  or,  in the case of a
variable  or  adjustable  Pass-Through  Rate,  the  method  of  determining  the
Pass-Through  Rate.  Holders of  Stripped  Interest  Certificates  or a class of
Certificates  having a  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 than the average Net Mortgage Rate.

Timing of Payment of Interest and Principal

     The effective yield to Certificateholders  entitled to payments of interest
will be  slightly  lower than the yield  otherwise  produced  by the  applicable
Pass-Through Rate because,  while interest on the Mortgage Loans may accrue from
the first day of each month, the distributions of such interest will not be made
until  the  Remittance  Date  which  may be as late as the 25th day of the month
following  the month in which  interest  accrues  on the  Mortgage  Loans.  Each
payment of interest on the Certificates (or addition to the Certificate  Balance
of a class of Accrual  Certificates)  on a Remittance Date will include interest
accrued during the Interest Accrual Period  described in the related  Prospectus
Supplement for such  Remittance  Date. If the Interest  Accrual Period ends on a
date other than a Remittance Date for the related series,  the yield realized by
the holders of such  Certificates  may be lower than the yield that would result
if the Interest Accrual Period ended on such Remittance Date. In addition, if so
specified in the related Prospectus Supplement, interest accrued for an Interest
Accrual Period for one or more classes of Certificates  may be calculated on the
assumption  that  distributions  of principal (and additions to the  Certificate
Balance of Accrual Certificates) and allocations of losses on the Mortgage Loans
may be made on the first day of the  Interest  Accrual  Period for a  Remittance
Date and not on such Remittance Date. Such method would


                                       15


<PAGE>



produce a lower effective yield than if interest were calculated on the basis of
the actual principal amount outstanding during an Interest Accrual Period.

     For each Mortgage Pool, if all necessary  advances are made and if there is
no unrecoverable  loss on any Mortgage Loan, the net effect of each distribution
respecting  interest will be to  pass-through to each class of Certificates of a
series then  entitled  to  payments of interest an amount  which is equal to one
month's interest at the applicable Pass-Through Rate on such class's Certificate
Balance or notional balance.

Principal Prepayments

     The yield to maturity on the  Certificates  will be affected by the rate of
principal  payments on the  Mortgage  Loans  (including  Principal  Prepayments,
Curtailments (as defined herein), defaults and liquidations).  The rate at which
principal  prepayments occur on the Mortgage Loans will be affected by a variety
of factors, including,  without limitation, the terms of the Mortgage Loans, the
level of prevailing  interest rates, the availability of mortgage credit and, in
the case of Multifamily Loans and Commercial Loans, the quality of management of
the Mortgaged Properties, and economic, demographic,  geographic, tax, legal and
other  factors.   In  general,   however,  if  prevailing  interest  rates  fall
significantly  below (or rise  significantly  above) the  Mortgage  Rates on the
Mortgage  Loans  included in a particular  Trust Fund,  such Mortgage  Loans are
likely to be the  subject  of higher (or lower)  principal  prepayments  than if
prevailing  rates remain at the rates borne by such Mortgage Loans.  The rate of
principal  payments  on some or all of the classes of  Certificates  of a series
will correspond to the rate of principal payments on the Mortgage Loans included
in the  related  Trust Fund and is likely to be  affected  by the  existence  of
prepayment  premium  provisions of the Mortgage Loans in a Mortgage Pool, and by
the extent to which the  Servicer of any such  Mortgage  Loan is able to enforce
such  provisions.  Mortgage Loans with a prepayment  premium  provision,  to the
extent  enforceable,  generally  would be expected to experience a lower rate of
Principal  Prepayments  than  otherwise  identical  Mortgage  Loans without such
provisions, or with lower prepayment premiums.

     If the  purchaser of a  Certificate  offered at a discount  calculates  its
anticipated  yield to  maturity  based on an assumed  rate of  distributions  of
principal that is faster than that actually  experienced on the Mortgage  Loans,
the actual yield to maturity will be lower than that so calculated.  Conversely,
if  the  purchaser  of  a  Certificate  offered  at  a  premium  calculates  its
anticipated  yield to  maturity  based on an assumed  rate of  distributions  of
principal that is slower than that actually  experienced on the Mortgage  Loans,
the actual yield to maturity  will be lower than that so  calculated.  In either
case, the effect on yield of prepayments on one or more classes of  Certificates
of a series may be mitigated or exacerbated by the priority of  distributions of
principal to such classes as provided in the related Prospectus Supplement.

     The timing of changes in the rate of  principal  payments  on the  Mortgage
Loans may significantly  affect an investor's actual yield to maturity,  even if
the average rate of  distributions of principal is consistent with an investor's
expectation.  In general,  the  earlier a  principal  payment is received on the
Mortgage  Loans and  distributed  in respect of a  Certificate,  the greater the
effect on such investor's  yield to maturity.  The effect on an investor's yield
of  principal  payments  occurring  at a rate  higher (or  lower)  than the rate
anticipated  by the  investor  during  a given  period  may not be  offset  by a
subsequent like decrease (or increase) in the rate of principal payments.

Defaults

     The rate of  defaults on the  Mortgage  Loans will also affect the rate and
timing of  principal  payments on the  Mortgage  Loans and thus the yield on the
Certificates.  In general, defaults on Single Family Loans are expected to occur
with  greater  frequency  in their early  years.  However,  there is a risk that
Mortgage Loans,  including  Multifamily Loans, that require balloon payments may
default at maturity, or that the maturity of such Mortgage Loans may be extended
in connection  with a workout.  The rate of default on Single Family Loans which
are refinance or limited documentation  mortgage loans, Mortgage Loans with high
loan-to-value  ratios,  and ARM  Loans may be  higher  than for  other  types of
Mortgage Loans.  Furthermore,  the rate and timing of prepayments,  defaults and
liquidations  on the  Mortgage  Loans will be affected  by the general  economic
condition of the region of the country in which the related Mortgaged Properties
are located.  The risk of delinquencies  and loss is greater and prepayments are
less likely in regions where a weak or deteriorating  economy exists,  as may be
evidenced by, among other factors,  increasing  unemployment or falling property
values.

Prepayments--Maturity and Weighted Average Life

     The rates at which  principal  payments are received on the Mortgage  Loans
included in a Trust Fund and the rate at which payments are made from any Credit
Support for the related series of Certificates may affect the ultimate  maturity
and the weighted  average life of each class of such series.  Prepayments on the
Mortgage  Loans  comprising  a  Mortgage  Pool in a  particular  Trust Fund will
generally  accelerate the rate at which  principal is paid on some or all of the
classes of the Certificates of the related series.

     If so provided in the Prospectus  Supplement for a series of  Certificates,
one or more classes of Certificates may have a final scheduled  Remittance Date,
which  is the  date on or prior to which  the  Certificate  Balance  thereof  is
scheduled  to be reduced  to zero,  calculated  on the basis of the  assumptions
applicable to such series set forth therein.

     Weighted average life refers to the average amount of time that will elapse
from the date of issue of a security  until  each  dollar of  principal  of such
security will be repaid to the investor. The weighted average life of a class of
Certificates of a series will be influenced by, among other factors, the rate at
which principal on the Mortgage Loans comprising a Mortgage Pool is paid to such
class,


                                       16


<PAGE>



which may be in the form of  scheduled  amortization  or  prepayments  (for this
purpose, the term "prepayment"  includes  prepayments,  in whole or in part, and
liquidations due to default).

     In addition,  the weighted average life of the Certificates may be affected
by the varying  maturities of the Mortgage Loans  comprising a Mortgage Pool. If
any Mortgage  Loans  comprising a Mortgage Pool in a particular  Trust Fund have
actual  terms to maturity of less than those  assumed in  calculating  the final
scheduled  Remittance  Dates for the  classes  of  Certificates  of the  related
series,  one or more  classes  of such  Certificates  may be fully paid prior to
their  respective  final  scheduled  Remittance  Dates,  even in the  absence of
prepayments.  Accordingly,  the prepayment experience of the Mortgage Pool will,
to some extent, be a function of the mix of Mortgage Rates and maturities of the
Mortgage Loans  comprising  such Mortgage Pool.  See  "Description  of the Trust
Funds".

     Prepayments  on loans are also commonly  measured  relative to a prepayment
standard or model, such as the Constant Prepayment Rate ("CPR") prepayment model
or  the  Standard  Prepayment  Assumption  ("SPA")  prepayment  model,  each  as
described below. CPR represents a constant assumed rate of prepayment each month
relative to the then  outstanding  principal  balance of a pool of loans for the
life of such loans.  SPA  represents  an assumed rate of  prepayment  each month
relative  to the  then  outstanding  principal  balance  of a pool of  loans.  A
prepayment  assumption of 100% of SPA assumes prepayment rates of 0.2% per annum
of the then  outstanding  principal  balance of such loans in the first month of
the life of the loans and an additional 0.2% per annum in each month  thereafter
until the thirtieth  month.  Beginning in the thirtieth  month and in each month
thereafter  during  the  life of the  loans,  100%  of SPA  assumes  a  constant
prepayment rate of 6% per annum each month.

     Neither CPR nor SPA nor any other prepayment  model or assumption  purports
to be an historical  description of prepayment experience or a prediction of the
anticipated  rate of  prepayment  of any pool of loans,  including  the Mortgage
Loans  comprising a Mortgage Pool.  Moreover,  CPR and SPA were developed  based
upon  historical  prepayment  experience  for Single Family  Loans.  Thus, it is
likely that  prepayment of any Mortgage Loans  comprising the Mortgage Loans for
any series will not conform to any particular level of CPR or SPA.

     The Prospectus  Supplement with respect to each series of Certificates  may
contain tables, if applicable, setting forth the projected weighted average life
of one or more classes of Offered Certificates of such series and the percentage
of the initial  Certificate Balance of each such class that would be outstanding
on specified Remittance Dates based on the assumptions stated in such Prospectus
Supplement,  including  assumptions  that  prepayments  on  the  Mortgage  Loans
comprising  or  underlying  the  related   Mortgage  Loans  are  made  at  rates
corresponding  to  various  percentages  of  CPR,  SPA or at  such  other  rates
specified  in such  Prospectus  Supplement.  Such  tables  and  assumptions  are
intended to  illustrate  the  sensitivity  of the  weighted  average life of the
Certificates to various  prepayment rates and will not be intended to predict or
to provide information that will enable investors to predict the actual weighted
average life of the Certificates. It is unlikely that prepayment of any Mortgage
Loans comprising or underlying the Mortgage Loans for any series will conform to
any  particular  level of CPR,  SPA or any other rate  specified  in the related
Prospectus Supplement.

Other Factors Affecting Weighted Average Life

     Type of Mortgage Loan. A number of Mortgage Loans may have balloon payments
due at  maturity,  and  because  the  ability of a  Mortgagor  to make a balloon
payment  typically  will depend upon its ability either to refinance the loan or
to sell  the  related  Mortgaged  Property,  there is a risk  that a  number  of
Mortgage  Loans having  balloon  payments  may default at maturity,  or that the
Servicer may extend the maturity of such a Mortgage  Loan in  connection  with a
workout.  In addition,  a number of Mortgage Loans may be second mortgage loans.
The rate of  default  on  second  mortgage  loans  may be  greater  than that of
mortgage loans secured by first liens in comparable  properties.  In the case of
defaults, recovery of proceeds may be delayed by, among other things, bankruptcy
of the  mortgagor  or adverse  conditions  in the market  where the  property is
located.  In order to minimize losses on defaulted  Mortgage Loans, the Servicer
may,  to the  extent  and under the  circumstances  set forth  herein and in the
related Pooling and Servicing  Agreement,  be permitted to modify Mortgage Loans
that are in default or as to which a payment default is imminent.  Any defaulted
balloon  payment or  modification  that extends the maturity of a Mortgage  Loan
will tend to extend  the  weighted  average  life of the  Certificates,  thereby
lengthening  the  period  of  time  elapsed  from  the  date  of  issuance  of a
Certificate until it is retired.

     Although  the  Mortgage  Rates on ARM Loans  will be  subject  to  periodic
adjustments,  such adjustments generally 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 fixed percentage set
forth in the related  Mortgage Note (the "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 with the result that
the rate of prepayments 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 Certificates.

     The Mortgage  Rates on certain ARM Loans  subject to negative  amortization
generally   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 which 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


                                       17


<PAGE>



the  principal  balance of any  related  class or classes of  Certificates  of a
series will lengthen the weighted  average life thereof and may adversely affect
yield to holders  thereof,  depending upon the price at which such  Certificates
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 the
principal balance of the related class or classes of Certificates,  the weighted
average life of such  Certificates  will be reduced which may  adversely  affect
yield to holders  thereof,  depending upon the price at which such  Certificates
were purchased.

     Foreclosures  and  Payment  Plans.  The  number  of  foreclosures  and  the
principal  amount of the Mortgage  Loans  comprising or underlying  the Mortgage
Loans that are  foreclosed in relation to the number of Mortgage  Loans that are
repaid in accordance  with their terms will affect the weighted  average life of
the Mortgage Loans  comprising a Mortgage Pool and that of the related series of
Certificates.  Servicing  decisions  made with  respect to the  Mortgage  Loans,
including  the use of payment plans prior to a demand for  acceleration  and the
restructuring  of Mortgage  Loans in  bankruptcy  proceedings,  may also have an
effect  upon the  payment  patterns of  particular  Mortgage  Loans and thus the
weighted average life of the Certificates.

     Due-on-Sale  Clauses.  Acceleration  of  mortgage  payments  as a result of
certain transfers of or the creation of encumbrances  upon underlying  Mortgaged
Property is another factor affecting  prepayment rates that may not be reflected
in  the  prepayment   standards  or  models  used  in  the  relevant  Prospectus
Supplement.  All of the Mortgage  Loans  comprising a Mortgage Pool will include
"due-on-sale"  clauses that permit the lender to accelerate  the maturity of the
loan if the borrower sells, transfers or conveys the property.  Unless otherwise
provided in the related Prospectus  Supplement,  the Servicer,  on behalf of the
Trust Fund, will employ its usual  practices in determining  whether to exercise
any such right that the Trustee may have as mortgagee to  accelerate  payment of
the Mortgage Loan. An ARM Loan 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 or the
related Sub-Servicer, the security for the ARM Loan would not be impaired 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  Certificates.  See "Certain Legal Aspects of Mortgage
Loans--Enforceability of Certain Provisions" and "Description of the Pooling and
Servicing Agreements--Due-on-Sale Provisions".

                                  THE DEPOSITOR

     Superior Bank FSB (the "Depositor") is a federally  chartered stock savings
bank acquired by Coast to Coast Financial Corporation, a Nevada corporation,  on
December 30,  1988.  The  deposits of the  Depositor  are insured by the Savings
Association Insurance Fund of the FDIC. The Depositor is a member of the Federal
Home  Loan  Bank of  Chicago  and is  subject  to  regulation,  examination  and
supervision  by the Office of Thrift  Supervision  (the "OTS") and the FDIC. The
Depositor  maintains  its  principal  office  at One  Lincoln  Centre,  Oakbrook
Terrace,  Illinois  60181 and  administrative  offices for the consumer  finance
operations of the  Depositor at 135 Chestnut  Ridge Road,  Montvale,  New Jersey
07645.  The telephone  number of the principal  office of the Depositor is (708)
916-4000  and the  telephone  number  of its  administrative  offices  is  (201)
930-1500.

     On  November  30,  1992,  the  Depositor  acquired  by merger the  mortgage
origination and servicing operating assets utilized by Alliance Funding Company,
Inc., a Delaware  corporation  ("Alliance"),  and its  subsidiaries  in mortgage
origination and servicing activities. Effective December 1, 1992 (the "Effective
Date") mortgage origination and servicing activities  historically  conducted by
Alliance  and its  mortgage  banking  and  servicing  subsidiaries  began  to be
conducted by two new  divisions of the  Depositor.  These new  divisions are the
Alliance  Funding  Division  (primarily  engaged in mortgage  origination)  (the
"Alliance Funding  Division"),  and the Servicing Division (primarily engaged in
mortgage  servicing)  (the  "Servicer" or the "Servicing  Division").  As of the
Effective  Date, the senior  officers of Alliance  became senior officers of the
Alliance Funding Division with direct  responsibility  for the operations of the
new Alliance Funding Division and the Servicing Division.

     The Depositor  originates  mortgage loans (including the Mortgage Loans) on
residential and multifamily dwellings nationwide;  purchases mortgage loans from
lenders, mortgage bankers, and brokers on a wholesale basis; assembles and sells
pools of mortgages to commercial  banks and other  financial  institutions;  and
services  the  mortgage  portfolios  it has  placed  with  investors.  Since the
Effective  Date,  the  Depositor  has  conducted,  from the location  previously
utilized by Alliance,  the mortgage origination activities conducted by Alliance
in a manner  substantially  identical  to the conduct of  business  prior to the
Effective Date. Each Prospectus  Supplement will contain information,  as of the
date of such Prospectus Supplement, with respect to the underwriting criteria of
the Depositor.

                                  THE SERVICER

     Since the Effective Date, the Servicing  Division has conducted,  primarily
from its  Parkridge,  New Jersey  location,  the mortgage  servicing  activities
previously  conducted by Alliance's  servicing  subsidiary  Lee Servicing  Corp.
("Lee") in a manner substantially  identical to the conduct of business prior to
the Effective  Date. As of the Effective Date, the Servicer  succeeded,  without
interruption,  to  the  same  servicing  operations  and  facilities,  including
operating systems,  computers,  files and personnel,  maintained and utilized by
Lee prior to the Effective Date.

                         DESCRIPTION OF THE CERTIFICATES

General

     The  Certificates of each series  (including any class of Certificates  not
offered hereby) will represent the entire beneficial  ownership  interest in the
Trust Fund created pursuant to a Pooling and Servicing Agreement. Each series of
Certificates  will consist of one or more classes of  Certificates  that may (i)
provide  for the  accrual  of  interest  thereon  based on  fixed,  variable  or
adjustable  rates;  (ii) be  senior  (collectively,  "Senior  Certificates")  or
subordinate  (collectively,  "Subordinate  Certificates")  to one or more  other
classes of Certificates in respect of certain distributions on the Certificates;
(iii) be entitled to principal distributions, with disproportionately


                                       18


<PAGE>



low, nominal or no interest  distributions  (collectively,  "Stripped  Principal
Certificates");    (iv)   be   entitled   to   interest   distributions,    with
disproportionately  low,  nominal or no principal  distributions  (collectively,
"Stripped  Interest  Certificates");  (v) provide for  distributions  of accrued
interest  thereon only following the occurrence of certain  events,  such as the
retirement  of  one or  more  other  classes  of  Certificates  of  such  series
(collectively,  "Accrual  Certificates");  and/or (vi)  provide for  payments of
principal  sequentially,  or based on specified payment schedules, to the extent
of  available  funds,  in  each  case as  described  in the  related  Prospectus
Supplement. Any such classes may include classes of Offered Certificates.

     Each class of Offered  Certificates  of a series  will be issued in minimum
denominations  corresponding to the Certificate Balances or, in case of Stripped
Interest  Certificates,  notional  amounts  specified in the related  Prospectus
Supplement.  The transfer of any Offered Certificates may be registered and such
Certificates may be exchanged  without the payment of any service charge payable
in connection with such registration of transfer or exchange,  but the Depositor
or the Trustee or any agent thereof may require  payment of a sum  sufficient to
cover any tax or other governmental  charge. One or more classes of Certificates
of a series may be issued in definitive form  ("Definitive  Certificates") or in
book-entry  form  ("Book-Entry  Certificates"),   as  provided  in  the  related
Prospectus   Supplement.   See  "Risk   Factors--Book-Entry   Registration"  and
"Description  of  the   Certificates--Book-Entry   Registration  and  Definitive
Certificates".   Definitive   Certificates   will  be  exchangeable   for  other
Certificates  of the same  class  and  series  of a like  aggregate  Certificate
Balance or notional amount but of different authorized denominations.  See "Risk
Factors--Limited Liquidity--Limited Assets and Obligations".

Distributions

     Distributions  on the  Certificates  of each  series  will be made by or on
behalf of the  Trustee  on each  Remittance  Date as  specified  in the  related
Prospectus  Supplement  from  the  available  funds  for  such  series  and such
Remittance  Date.  Except  as  otherwise  specified  in the  related  Prospectus
Supplement,  distributions  (other than the final  distribution) will be made to
the  persons in whose  names the  Certificates  are  registered  at the close of
business on the last business day of the month  preceding the month in which the
Remittance Date occurs (the "Record Date"),  and the amount of each distribution
will be determined as of the date specified in the related Prospectus Supplement
(the  "Determination  Date").  All  distributions  with respect to each class of
Certificates  on each  Remittance  Date  will be  allocated  pro rata  among the
outstanding  Certificates  in such class.  Payments  will be made either by wire
transfer in immediately available funds to the account of a Certificateholder at
a  bank  or  other  entity  having  appropriate  facilities  therefor,  if  such
Certificateholder  has so notified the Trustee or other person  required to make
such  payments  no later  than  the date  specified  in the  related  Prospectus
Supplement  and,  if so provided in the  related  Prospectus  Supplement,  holds
Certificates in the requisite  amount specified  therein,  or by check mailed to
the  address of the  person  entitled  thereto as it appears on the  Certificate
Register;  provided,  however,  that the final distribution in retirement of the
Certificates (whether Definitive  Certificates or Book-Entry  Certificates) will
be made only upon presentation and surrender of the Certificates at the location
specified in the notice to Certificateholders of such final distribution.

Distributions of Interest on the Certificates

     Each  class of  Certificates  (other  than  classes of  Stripped  Principal
Certificates that have no Pass-Through  Rate) may have a different  Pass-Through
Rate,  which may be a fixed,  variable  or  adjustable  Pass-Through  Rate.  The
related Prospectus  Supplement will specify the Pass-Through Rate for each class
or, in the case of a variable or adjustable  Pass-Through  Rate,  the method for
determining the Pass-Through  Rate.  Unless  otherwise  specified in the related
Prospectus  Supplement,  interest on the Certificates  will be calculated on the
basis of a 360-day year consisting of twelve 30-day months.

     Distributions  of  interest  in  respect of the  Certificates  of any class
(other  than any  class of  Accrual  Certificates,  which  will be  entitled  to
distributions  of accrued  interest  commencing only on the Remittance  Date, or
under the circumstances specified in the related Prospectus Supplement,  and any
class  of  Stripped  Principal   Certificates  that  are  not  entitled  to  any
distributions  of interest)  will be made on each  Remittance  Date based on the
Accrued  Certificate  Interest  (as  defined  below)  for  such  class  and such
Remittance  Date,  subject  to the  sufficiency  of the  portion  of the  Amount
Available (as defined herein)  allocable to such class on such Remittance  Date.
Prior  to  the  time  interest  is   distributable   on  any  class  of  Accrual
Certificates,  Accrued  Certificate  Interest on such class will be added to the
Certificate  Balance thereof on each Remittance Date. With respect to each class
of Certificates and each Remittance Date (other than certain classes of Stripped
Interest Certificates), "Accrued Certificate Interest" will be equal to interest
accrued  during  the  related   Interest   Accrual  Period  on  the  outstanding
Certificate  Balance thereof  immediately  prior to the Remittance  Date, at the
applicable  Pass-Through  Rate.  Unless  otherwise  provided  in the  Prospectus
Supplement,  Accrued Certificate Interest on Stripped Interest Certificates will
be  equal  to  interest  accrued  on the  outstanding  notional  amount  thereof
immediately prior to each Remittance Date, at the applicable  Pass-Through Rate.
The method of determining the notional amount for any class of Stripped Interest
Certificates will be described in the related Prospectus  Supplement.  Reference
to notional  amount is solely for convenience in certain  calculations  and does
not  represent  the right to receive  any  distributions  of  principal.  Unless
otherwise  provided in the related  Prospectus  Supplement and unless covered by
payments of Compensating Interest as described in "--Compensating Interest", the
Accrued Certificate  Interest on a series of Certificates will be reduced in the
event of prepayment interest shortfalls,  which are shortfalls in collections of
interest for a full accrual period resulting from  prepayments  prior to the due
date in such  accrual  period on the  Mortgage  Loans in the Trust Fund for such
series. The particular manner in which such shortfalls are to be allocated among
some or all of the classes of  Certificates  of that series will be specified in
the related Prospectus  Supplement.  The related Prospectus Supplement will also
describe the extent to which the amount of Accrued Certificate  Interest that is
otherwise  distributable on (or, in the case of Accrual  Certificates,  that may
otherwise  be  added  to  the  Certificate   Balance  of)  a  class  of  Offered
Certificates  may be reduced as a result of any other  contingencies,  including
applicable law, delinquencies,  losses and deferred interest on or in respect of
the Mortgage Loans in the related Trust Fund. See "Risk Factors--Average Life of
Certificates; Prepayments; Yields" and "Yield Considerations".


                                       19


<PAGE>


Distributions of Principal on the Certificates

     The  Certificates  of each series,  other than certain  classes of Stripped
Interest  Certificates,  will have a "Certificate  Balance"  which, at any time,
will equal the then  maximum  amount that the holder will be entitled to receive
in respect of principal  out of the future cash flow on the  Mortgage  Loans and
other assets  included in the related Trust Fund.  The  outstanding  Certificate
Balance of a  Certificate  will be reduced  to the  extent of  distributions  of
principal thereon from time to time, and if and to the extent so provided in the
related  Prospectus  Supplement,  by the amount of losses incurred in respect of
the related Mortgage Loans, may be increased in respect of Deferred  Interest on
the related  Mortgage  Loans to the extent  provided  in the related  Prospectus
Supplement and, in the case of Accrual Certificates prior to the Remittance Date
on which  distributions of interest are required to commence,  will be increased
by any Accrued Certificate  Interest.  The initial aggregate Certificate Balance
of all  classes  of  Certificates  of a  series  will  not be  greater  than the
outstanding  aggregate principal balance of the related Mortgage Loans as of the
applicable Cut-off Date. The initial aggregate  Certificate  Balance of a series
and each class thereof will be specified in the related  Prospectus  Supplement.
Unless otherwise provided in the related Prospectus Supplement, distributions of
principal  will be made on each  Remittance  Date to the  class  or  classes  of
Certificates  entitled  thereto in accordance  with the provisions  described in
such Prospectus  Supplement until the Certificate Balance of such class has been
reduced to zero. Stripped Interest  Certificates with no Certificate Balance are
not entitled to any distributions of principal.

Allocation of Losses and Shortfalls

     If so provided in the Prospectus  Supplement  for a series of  Certificates
consisting of one or more classes of Subordinate Certificates, on any Remittance
Date in respect of which losses or  shortfalls  in  collections  on the Mortgage
Loans have been incurred,  the amount of such losses or shortfalls will be borne
first by a class of  Subordinate  Certificates  in the  priority  and manner and
subject  to  the  limitations  specified  in  such  Prospectus  Supplement.  See
"Description  of Credit  Support" for a  description  of the types of protection
that may be included in a Trust Fund against  losses and  shortfalls on Mortgage
Loans comprising such Trust Fund.

Example of Distributions

         The following chart sets forth an example of  distributions on a series
of Certificates, based upon the assumption that such Certificates will be issued
in June 199_ and that the Remittance Date is the twenty-fifth day of each month:

June 1, 199_                          Cut-off Date. The "Original Pool Principal
                                        Balance" will be the aggregate principal
                                        balances of the Mortgage Loans as of the
                                        Cut-off  Date after  application  of all
                                        payments due and collected on such date.

June 2-July 1, 199_                   The Servicer  or the  Sub-Servicers  remit
                                        for   deposit  in  the   Principal   and
                                        Interest Account all amounts received on
                                        account of the Mortgage Loans.

June 30, 199_                         Record  Date  (the  last day of the  month
                                        immediately  preceding  the month of the
                                        related Remittance Date).  Distributions
                                        on  July  25,   199_  will  be  made  to
                                        Certificateholders   of  record  at  the
                                        close of business on June 30, 199_.

July 22, 199_                         Determination  Date (e.g.,  the day of the
                                        month  which  is at least  two  business
                                        days prior to the Remittance  Date). The
                                        Servicer   determines   the   amount  of
                                        principal  and  interest  that  will  be
                                        distributed to the Certificateholders on
                                        July 25, 199_,  and  transfers  funds in
                                        the  Principal  and Interest  Account to
                                        the  Certificate  Account  together with
                                        any Monthly  Advances  and  Compensating
                                        Interest.

Not later than 10:00 a.m., New York
  time, on July 24, 199_              If applicable, notice in the event that an
                                        Event  of  Default  has  occurred   with
                                        respect to such Remittance Date is given
                                        by the Trustee.  The Trustee will notify
                                        the  Servicer  and the  provider  of the
                                        Credit  Support  of the amount of Credit
                                        Support,   if   any,   required   to  be
                                        distributed to the Certificateholders on
                                        July 25, 199_.

July 25, 199_                         Remittance Date (e.g., the 25th day of the
                                        month  or if  such  25th  day  is  not a
                                        business  day,  the first  business  day
                                        immediately  following).  The Trustee or
                                        its   designee   will    distribute   to
                                        Certificateholders  the amounts required
                                        to  be   distributed   pursuant  to  the
                                        related Pooling and Servicing Agreement.


                                       20


<PAGE>


Monthly Advances in Respect of Delinquencies

     Unless  otherwise  provided  in  the  related  Prospectus  Supplement,  the
Servicer will be required as part of its servicing  responsibilities to remit to
the Trustee for deposit in the Certificate  Account, not later than the close of
business on each Determination Date, an amount (each, a "Monthly Advance") to be
distributed on the related  Remittance  Date, equal to the aggregate of payments
of interest (net of related  Servicing Fees and Trustee's fees) that were due on
the  Mortgage  Loans in such Trust Fund  during the  related Due Period and were
delinquent as of the first day of the month in which such Remittance Date occurs
and,  with respect to each REO Property (as defined  herein)  which was acquired
during or prior to the related  Due Period and which was not  disposed of during
such Due  Period,  an amount  equal to the  excess,  if any,  of interest on the
principal  balance  deemed to apply to such REO Property  for the most  recently
ended calendar month at the related Mortgage Rate (net of related Servicing Fees
and Trustee's fees) over the net income from such property for such month.

     Monthly  Advances  are  intended  to maintain a regular  flow of  scheduled
interest  payments to holders of the class or classes of  Certificates  entitled
thereto,  rather than to guarantee or insure against  losses.  Unless  otherwise
provided  in  the  related  Prospectus  Supplement,  Monthly  Advances  will  be
reimbursable  only  out of late  collections  of  interest  on  Mortgage  Loans;
provided,  however,  that unless  otherwise  provided in the related  Prospectus
Supplement,  any such  Monthly  Advance  will be  reimbursable  from any amounts
available in the Certificate Account, after distributions to Certificateholders,
to the extent  that the  Servicer  shall  determine  in its good faith  business
judgment  that  such  advance  (a  "Nonrecoverable   Monthly  Advance")  is  not
ultimately recoverable from late collections of interest. If so specified in the
related Prospectus  Supplement,  the obligations of the Servicer to make Monthly
Advances  may be secured by a cash advance  reserve  fund or a surety  bond.  If
applicable,  information  regarding the  characteristics of, and the identity of
any  obligor  on,  any  such  surety  bond,  will be set  forth  in the  related
Prospectus Supplement.

Compensating Interest

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
Servicer will remit to the Trustee for deposit in the Certificate  Account,  not
later than the close of business on each  Determination Date and with respect to
each Mortgage Loan in the related Trust Fund for which a Principal Prepayment or
Curtailment was received  during the related Due Period,  from and to the extent
of amounts otherwise payable to it as servicing compensation, an amount equal to
the difference  between (a) 30 days'  interest on the principal  balance of such
Mortgage  Loan as of the  beginning  of the related  Due Period at the  Mortgage
Rate,  net of the per annum rate at which the  Servicer's  Servicing Fee accrues
(the "Net Mortgage Rate"),  and (b) the amount of interest  actually received on
each such Mortgage  Loan for such Due Period,  net of the  Servicer's  Servicing
Fees (such difference, "Compensating Interest").

Reports to Certificateholders

     Unless otherwise provided in the related Prospectus  Supplement,  with each
distribution to holders of any class of  Certificates  of a series,  the Trustee
will forward or cause to be forwarded to each such holder,  to the Depositor and
to such other  parties as may be specified in the related  Pooling and Servicing
Agreement,  a statement  prepared by the Servicer setting forth, in each case to
the extent applicable and available:

          (i) the amount of such distribution to holders of Certificates of such
     class applied to reduce the Certificate Balance thereof;

          (ii) the amount of such  distribution  to holders of  Certificates  of
     such class allocable to Accrued Certificate Interest;

          (iii) the amount available for distribution to holders of Certificates
     for such Remittance Date;

          (iv)  the  aggregate  amount  of  Monthly  Advances  and  Compensating
     Interest included in such distribution;

          (v) the aggregate principal balance of the Mortgage Loans at the close
     of business on such Remittance Date;

          (vi) the aggregate Certificate Balance or notional amount, as the case
     may be, of each class of Certificates  (including any class of Certificates
     not  offered  hereby) at the close of  business  on such  Remittance  Date,
     separately identifying any reduction in such Certificate Balance due to the
     allocation of any loss and increase in the  Certificate  Balance of a class
     of Accrual  Certificates in the event that Accrued Certificate Interest has
     been added to such balance;

          (vii) the aggregate  amount of principal and interest  received on the
     Mortgage Loans during the related Due Period;

          (viii) the amount  deposited  in the reserve  fund,  if any, or Spread
     Account (as defined herein), if any, on such Remittance Date;

          (ix) the amount  remaining  in the  reserve  fund,  if any,  or Spread
     Account, if any, as of the close of business on such Remittance Date;

          (x) the weighted average Mortgage Rate;

          (xi) in the case of Certificates  with a variable  Pass-Through  Rate,
     the Pass-Through  Rate applicable to such Remittance Date, as calculated in
     accordance with the method specified in the related Prospectus Supplement;

          (xii)  in the case of  Certificates  with an  adjustable  Pass-Through
     Rate,  for statements to be distributed in any month in which an adjustment
     date  occurs,  the  adjustable  Pass-Through  Rate  applicable  to the next
     succeeding  Remittance  Date as calculated  in  accordance  with the method
     specified in the related Prospectus Supplement;


                                       21


<PAGE>


          (xiii) certain delinquency and foreclosure information;

          (xiv) the Servicing Fees and Trustee's fees and such other information
     as Certificateholders may reasonably request which is produced or available
     in the ordinary course of the Servicer's business; and

          (xv)  as  to  any  series  which  includes  Credit  Support,   certain
     information  regarding any payments thereunder or coverage provided and the
     remaining availability thereof.

     Additional   information   may  be   included  in  reports  to  holders  of
Certificates if required by the Pooling and Servicing  Agreement with respect to
a series of Certificates.

     Within a reasonable period of time after the end of each calendar year, the
Servicer or the Trustee, as provided in the related Prospectus Supplement, shall
furnish to each person who at any time during the calendar  year was a holder of
a Certificate a statement  containing  the  information  set forth in subclauses
(i)-(iii) and (xiv) above,  aggregated  for such calendar year or the applicable
portion  thereof  during  which  such  person  was  a  Certificateholder.   Such
obligation of the Servicer or the Trustee shall be deemed to have been satisfied
to the extent that substantially comparable information shall be provided by the
Servicer or the Trustee  pursuant  to any  requirements  of the Code as are from
time  to  time  in  force.  See  "Description  of  the  Certificates--Book-Entry
Registration and Definitive Certificates".

Termination

     Unless  otherwise  provided  in  the  related  Prospectus  Supplement,  the
obligations  created by the Pooling and  Servicing  Agreement for each series of
Certificates will terminate upon notice to the Trustee of either:  (a) the later
of the  distribution to holders of Certificates of a series of the final payment
or collection  with respect to the last  Mortgage  Loan (or Monthly  Advances of
same by the Servicer),  or the disposition of all funds with respect to the last
Mortgage  Loan and the  remittance  of all  funds  due under  such  Pooling  and
Servicing  Agreement  and the  payment  of all  amounts  due and  payable to the
provider of Credit Support, if any, and the Trustee or (b) mutual consent of the
Servicer,  the provider of Credit Support, if any, and all Certificateholders in
writing;  provided,  however, that in no event will the trust established by the
Pooling and Servicing  Agreement terminate later than twenty-one years after the
death of the last surviving lineal descendant of the person named in the Pooling
and Servicing Agreement, alive as of the Cut-off Date.

     Unless otherwise provided in the related Prospectus  Supplement and subject
to provisions in such Pooling and Servicing Agreement concerning adopting a plan
of complete liquidation,  the Servicer may, at its option, terminate the Pooling
and  Servicing  Agreement  for each series on any date on which the  outstanding
principal  balance of the Mortgage  Pool is less than 10% of the  Original  Pool
Principal Balance by purchasing,  on the next succeeding Remittance Date, all of
the outstanding Mortgage Loans and REO Properties at the price (the "Termination
Price") equal to the sum of (x) 100% of the aggregate  principal balances of the
Mortgage Loans and REO Properties, and (y) to the extent not covered by interest
collections  on  the  Mortgage  Loans  that  are  distributable  to  holders  of
Certificates,  30 days' interest on such amount  computed at a rate equal to the
sum of the Pass-Through Rates of the Certificates for such series. In connection
with any such purchase,  the Servicer will pay the outstanding fees and expenses
of the Trustee and the provider of Credit  Support and the Servicer  shall remit
to the Trustee for remittance to holders of Certificates on the final Remittance
Date all other  amounts then on deposit in the  Principal  and Interest  Account
that would have  constituted  part of the amount  available for  distribution to
holders of Certificates for subsequent Remittance Dates absent such purchase.

     If  so  specified  in  the  related  Prospectus  Supplement,  a  series  of
Certificates may be subject to optional early termination through the repurchase
of the assets in the related Trust Fund by the provider of Credit Support or the
holders of Certificates of a specified class under the  circumstances and in the
manner set forth therein.

Book-Entry Registration and Definitive Certificates

     If so provided in the Prospectus  Supplement for a series of  Certificates,
the Offered Certificates of one or more classes of such series will be issued as
Book-Entry Certificates,  and each such class will be represented by one or more
single  Certificates  registered  in the name of CEDE & Co.,  the nominee of the
depository, The Depository Trust Company ("DTC").

     If so  provided  in the  related  Prospectus  Supplement  for a  series  of
Certificates,  holders of Certificates may hold their  Certificates  through DTC
(in the United  States) or  Centrale de  Livraison  de Valeurs  Mobilieres  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 (in Europe) if they
are participants of such systems, or indirectly through  organizations which are
participants in such systems.

     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. Unless otherwise provided in the related Prospectus Supplement for
a series of  Certificates,  Citibank,  N.A. will act as depositary for CEDEL and
Morgan  Guaranty  Trust Company of New York will act as depositary for Euroclear
(in  such  capacities,   individually  the  "Depositary"  and  collectively  the
"Depositories").


                                       22


<PAGE>


     Transfers between  Participants (as defined below) will occur in accordance
with DTC rules.  Transfers between CEDEL Participants and Euroclear Participants
(each as defined below) will occur in accordance with their respective rules and
operating procedures.

     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 UCC and a "clearing  agency"  registered
pursuant to the  provisions  of Section 17A of the Exchange Act. 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 banks, brokers,  dealers and trust companies
that clear  through or maintain a  custodial  relationship  with a  Participant,
either directly or indirectly ("Indirect Participants").

     Unless otherwise provided in the related Prospectus  Supplement,  owners of
Offered Certificates  ("Certificate  Owners") or prospective owners, as the case
may be,  that are not  Participants  or  Indirect  Participants  but  desire  to
purchase,  sell or  otherwise  transfer  ownership  of, or other  interests  in,
Offered   Certificates  may  do  so  only  through   Participants  and  Indirect
Participants.   In   addition,   such   Certificate   Owners  will  receive  all
distributions  of principal  and interest on the Offered  Certificates  from the
Trustee or the applicable paying agent through DTC and its Participants. Under a
book-entry  format,  Certificateholders  may receive  payments after the related
Remittance  Date because,  while payments are required to be forwarded to CEDE &
Co., as nominee for DTC, on each such date,  DTC will forward  such  payments to
its  Participants  which thereafter will be required to forward them to Indirect
Participants or Certificate  Owners.  Unless  otherwise  provided in the related
Prospectus Supplement, the only "Certificateholder" (as such term is used in the
related Pooling and Servicing  Agreement) will be CEDE & Co., as nominee of DTC,
and  the   Certificate   Owners  will  not  be  recognized  by  the  Trustee  as
Certificateholders under the Pooling and Servicing Agreement. Certificate Owners
will be permitted to exercise the rights of Certificate Owners under the related
Pooling and Servicing Agreement only 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  Certificates  and is  required to
receive  and  transmit  distributions  of  principal  of  and  interest  on  the
Certificates.  Participants  and Indirect  Participants  with which  Certificate
Owners have accounts with respect to the Certificates  similarly are required to
make  book-entry  transfers  and receive and transmit such payments on behalf of
their respective Certificate Owners.

     Because  DTC can act only on  behalf  of  Participants,  who in turn act on
behalf of Indirect  Participants  and certain other  entities,  the ability of a
Certificate  Owner to pledge  Certificates  to persons or  entities  that do not
participate  in the DTC system,  or  otherwise  take  actions in respect of such
Certificates,  may be limited due to the lack of a physical certificate for such
Certificates.

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

     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  or Euroclear
Participant  to a Participant  will be received with value on the DTC settlement
date but will be available in the relevant  CEDEL or Euroclear cash account only
as of the business day following settlement in DTC.

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

     Euroclear  was  created  in 1968 to hold  securities  for  participants  of
Euroclear  ("Euroclear  Participants")  and to  clear  and  settle  transactions
between  Euroclear  Participants  through  simultaneous   electronic  book-entry
delivery against payment,  thereby eliminating the need for physical movement of
certificates and any risk from lack of simultaneous  transfers of securities and
cash. Transactions may now be settled in any of 32 currencies,  including United
States dollars. Euroclear includes various other services,  including securities
lending and borrowing and interfaces with domestic markets in several  countries
generally  similar  to the  arrangements  for  cross-market  transfers  with DTC
described above. Euroclear is operated by the Brussels, Belgium office of Morgan
Guaranty Trust


                                       23


<PAGE>


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 established 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 with  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  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  with respect to Certificates held through CEDEL or Euroclear
will be  credited  to the cash  accounts  of  CEDEL  Participants  or  Euroclear
Participants in accordance with the relevant  system's rules and procedures,  to
the extent received by its Depositary. Such distributions will be subject to tax
reporting in accordance  with relevant  United States tax laws and  regulations.
See "Certain Income Tax Consequences".  CEDEL or the Euroclear Operator,  as the
case  may  be,  will  take  any  other  action   permitted  to  be  taken  by  a
Certificateholder 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 its Depositary's ability to effect such actions on
its behalf through DTC.

     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.

     DTC has advised the Depositor that it will take any action  permitted to be
taken by a Certificateholder under a Pooling and Servicing Agreement only at the
direction of one or more Participants to whose account with DTC the Certificates
are credited.

     Unless   otherwise   specified  in  the  related   Prospectus   Supplement,
Certificates  initially  issued  as  Book-Entry  Certificates  will be issued as
Definitive  Certificates  only if (i) DTC or the Servicer advises the Trustee in
writing  that  DTC is no  longer  willing  or able  to  properly  discharge  its
responsibilities  as nominee and depository with respect to the Certificates and
the Servicer is unable to locate a qualified successor or (ii) the Servicer,  at
its option, elects to terminate the book-entry system through DTC or (iii) after
the  occurrence  of an Event of  Default,  if holders  of  Offered  Certificates
evidencing  not less than 51% of the Voting Rights advise the Trustee in writing
that  the  continuation  of a  book-entry  system  through  DTC (or a  successor
thereto)  to  the  exclusion  of  any  physical  certificates  being  issued  to
Certificate Owners is no longer in the best interests of Certificate Owners.

     Upon the  occurrence  of any of the  events  described  in the  immediately
preceding  paragraph,  DTC  is  required  to  notify  all  Participants  of  the
availability through DTC of Definitive  Certificates for the Certificates.  Upon
surrender  by  DTC  of  the  certificate  or  certificates   representing   such
Certificates and instructions  for  reregistration,  the Trustee will issue such
Certificates in the form of Definitive Certificates,  and thereafter the Trustee
will recognize the holders of such Definitive Certificates as Certificateholders
under the  Pooling  and  Servicing  Agreement  and such  holders  of  Definitive
Certificates  will deal  directly  with the Trustee with  respect to  transfers,
notices and distributions.  In the event that Definitive Certificates are issued
or DTC ceases to be the clearing  agency for the  Certificates,  the Pooling and
Servicing Agreement will provide that the applicable  Certificateholders will be
notified of such event.  For  purposes of this  Prospectus  and each  Prospectus
Supplement,  unless the context otherwise requires, the term "Certificateholder"
shall be deemed to mean Certificate Owner.

               DESCRIPTION OF THE POOLING AND SERVICING AGREEMENTS

     The  Certificates  of each  series  evidencing  interests  in a Trust  Fund
consisting of Mortgage Loans will be issued  pursuant to a Pooling and Servicing
Agreement  among the Depositor,  the Servicer and the Trustee.  The Trustee with
respect to any series of  Certificates  will be named in the related  Prospectus
Supplement.  The  provisions of each Pooling and Servicing  Agreement  will vary
depending upon the nature of the  Certificates  to be issued  thereunder and the
nature of the related  Trust Fund. A form of a Pooling and  Servicing  Agreement
has  been  filed as an  exhibit  to the  Registration  Statement  of which  this
Prospectus is a part. The following  summaries  describe certain provisions that
may appear in each Pooling and Servicing  Agreement.  The Prospectus  Supplement
for a series of  Certificates  will  describe  any  provision of the Pooling and
Servicing  Agreement  relating to such series that  materially  differs from the
description  thereof contained in this Prospectus.  The summaries do not purport
to be  complete  and are  subject  to, and are  qualified  in their  entirety by
reference to, all of the  provisions of the Pooling and Servicing  Agreement for
each Trust Fund and the  related  Prospectus  Supplement.  As used  herein  with
respect to any series, the term "Certificate"  refers to all of the Certificates
of that  series,  whether or not offered  hereby and by the  related  Prospectus
Supplement,  unless the context otherwise requires. The Depositor will provide a
copy of the Pooling and Servicing  Agreement  (without exhibits) relating to any
series of  Certificates  without  charge upon  written  request of a holder of a
Certificate  of such series  addressed to Superior Bank FSB, 135 Chestnut  Ridge
Road, Montvale, New Jersey 07645, Attention: Secretary.


                                       24


<PAGE>


Assignment of Mortgage Loans; Repurchases

     At the time of issuance of any series of  Certificates,  the Depositor will
cause the Mortgage  Loans  included in the related  Trust Fund to be assigned to
the Trustee,  together with all principal and interest  received by or on behalf
of the  Depositor  on or with  respect to such  Mortgage  Loans on and after the
Cut-off Date, other than the Depositor's Yield and amounts received on and after
the Cut-off Date in respect of interest  accrued prior to the Cut-off Date.  The
Trustee will, concurrently with such assignment, deliver the Certificates to the
Depositor in exchange for the Mortgage Loans and the other assets comprising the
Trust Fund for such series.  Each Mortgage Loan will be identified in a schedule
(the "Mortgage Loan  Schedule")  appearing as an exhibit to the related  Pooling
and Servicing  Agreement.  Unless otherwise  provided in the related  Prospectus
Supplement,  such schedule will include detailed  information in respect of each
Mortgage Loan included in the related Trust Fund,  including without limitation,
the  address of the  related  Mortgaged  Property,  the  Mortgage  Rate and,  if
applicable,  the  applicable  index,  margin,  adjustment  date and any rate cap
information,  the original  and  remaining  term to  maturity,  the original and
outstanding  principal balance and balloon payment, if any, the appraised value,
the  loan-to-value  ratio as of the date indicated and the scheduled  payment of
principal and interest.

     With  respect  to each  Mortgage  Loan  (other  than  the  Contracts),  the
Depositor will, unless otherwise provided in the related Prospectus  Supplement,
deliver or cause to be delivered to the Trustee (or to the  custodian  acting on
behalf of the Trustee, if set forth in the Prospectus Supplement with respect to
a series of  Certificates)  certain loan documents,  including the Mortgage Note
endorsed,  without  recourse,  to the order of the Trustee,  the  Mortgage  with
evidence of recording indicated thereon and an assignment of the Mortgage to the
Trustee with evidence of recording thereon (except as otherwise set forth in the
Prospectus  Supplement  and  except  for any such  assignment  of  Mortgage  not
returned from the public recording office,  or one or more blanket  certificates
attaching copies of one or more  assignments of mortgage  relating thereto where
the original  assignment  is not being  delivered to the  Trustee),  evidence of
title  insurance,  intervening  assignments  of  Mortgage  (except  for any such
assignment  of the Mortgage that has been lost or has not been returned from the
public recording office and any assumption and modification  agreements (each, a
"Trustee's  Mortgage  File").  In the event that,  with  respect to any Mortgage
Loan, the Depositor  cannot deliver the Mortgage or any assignment with evidence
of recording thereon concurrently with the execution and delivery of the Pooling
and Servicing  Agreement for any series  because they have been lost or have not
yet been returned by the public recording office,  the Depositor will deliver or
cause to be delivered to the Trustee a certified true photocopy of such Mortgage
or  assignment.  The  Depositor  will  deliver or cause to be  delivered  to the
Trustee any such  Mortgage or assignment  with  evidence of recording  indicated
thereon  upon  receipt  thereof  from the  public  recording  office.  Except as
otherwise set forth in the  Prospectus  Supplement,  assignments of the Mortgage
Loans to the Trustee will be recorded in the appropriate  public office for real
property  records.  In addition,  the Depositor  will,  unless  specified in the
related  Prospectus  Supplement,  as to each  Contract,  deliver  or cause to be
delivered the original Contract endorsed,  without recourse, to the order of the
Trustee and copies of documents and instruments  related to the Contract and the
security interest in the property securing the Contract, together with a blanket
assignment  to the Trustee of all  Contracts in the related  Trust Fund and such
documents  and  instruments.  In order to give  notice of the  right,  title and
interest of the Certificateholders to the Contracts, the Depositor will cause to
be executed and delivered to the Trustee a UCC-1 financing statement identifying
the Trustee as the secured party and identifying all Contracts as collateral.

     The Trustee will review (or cause to be reviewed) each  Trustee's  Mortgage
File  within 45 days after the  initial  issuance  of the  Certificates  of each
series,  unless  otherwise  provided in the related  Prospectus  Supplement,  to
ascertain that all required  documents  have been executed and received.  If the
Trustee or the  provider  of Credit  Support,  if  applicable  under the related
Pooling and Servicing  Agreement,  during the process of reviewing the Trustee's
Mortgage Files finds any document  constituting  a part of a Trustee's  Mortgage
File to be missing or  defective  in any  material  respect,  the Trustee or the
provider  of Credit  Support,  as  applicable,  shall  promptly  so  notify  the
Depositor.  Unless otherwise provided in the related Prospectus  Supplement,  if
within 60 days  after the  Trustee's  notice to it  respecting  such  defect the
Depositor  has not remedied the defect and the defect  materially  and adversely
affects the interest of the holders of Certificates in the related Mortgage Loan
or the interests of the provider of Credit Support if applicable,  the Depositor
will, on the next succeeding  Determination  Date, either (i) substitute in lieu
of such Mortgage  Loan a mortgage loan or loans which meet certain  criteria set
forth in the  related  Pooling  and  Servicing  Agreement  (each,  a  "Qualified
Substitute  Mortgage  Loan") and, if the then  aggregate  outstanding  principal
balance of such Qualified  Substitute  Mortgage Loans is less than the principal
balance of such Mortgage Loan as of the date of such  substitution  plus accrued
and  unpaid  interest  thereon,  deliver to the  Trustee  the amount of any such
shortfall or (ii) purchase such  Mortgage  Loan at a price (the  "Mortgage  Loan
Purchase Price") equal to the principal  balance of such Mortgage Loan as of the
date of purchase,  plus all accrued and unpaid interest  thereon through the due
date for such Mortgage Loan in the Due Period most recently  ended prior to such
Determination  Date  computed  at the  Mortgage  Rate  plus  the  amount  of any
unreimbursed Servicing Advances (as defined herein) made by the Servicer,  which
purchase price shall be deposited in the Principal and Interest Account.

     Unless  otherwise  specified  in the related  Prospectus  Supplement,  this
repurchase or substitution  obligation  constitutes the sole remedy available to
holders of Certificates or the Trustee for omission of, or a material defect in,
a constituent document.

Representations and Warranties; Repurchases

     Unless otherwise provided in the Prospectus  Supplement for a series,  with
respect to each Mortgage Loan included in the related Trust Fund,  the Depositor
will make or assign certain  representations  and warranties,  as of a specified
date (the person making such  representations  and  warranties,  the "Warranting
Party")  covering,  by way of example,  the following types of matters:  (i) the
accuracy of the  information  set forth for such  Mortgage  Loan on the Mortgage
Loan Schedule;  (ii) the existence of title insurance insuring the lien priority
of the Mortgage Loan;  (iii) the authority of the Depositor to sell the Mortgage
Loan; (iv) the payment status of the Mortgage Loan and the status of payments of
taxes,  assessments and other charges affecting the related Mortgaged  Property;
(v) the  existence  of customary  provisions  in the related  Mortgage  Note and
Mortgage to permit realization  against the Mortgaged Property of the benefit of
the  security  of the  Mortgage;  and (vi) the  existence  of  hazard  insurance
coverage on the Mortgaged Property.

     Unless  otherwise  provided in the related  Prospectus  Supplement,  in the
event of a breach of any such  representation or warranty,  the Warranting Party
will be  obligated  to cure such breach or  repurchase  or replace the  affected
Mortgage Loan as described


                                       25


<PAGE>


below. Since the  representations and warranties may not address events that may
occur  following the date as of which they were made, the Warranting  Party will
have a cure,  repurchase or substitution  obligation in connection with a breach
of such a  representation  and warranty  only if the relevant  event that causes
such breach occurs prior to such date. Such party would have no such obligations
if the relevant  event that causes such breach occurs after such date.  However,
the  Depositor  will not  include  any  Mortgage  Loan in the Trust Fund for any
series of Certificates  if anything has come to the  Depositor's  attention that
would  cause it to  believe  that the  representations  and  warranties  made in
respect of such  Mortgage Loan will not be accurate and complete in all material
respects  as  of  the  date  of  initial  issuance  of  the  related  series  of
Certificates.

     Unless  otherwise  provided  in the  related  Prospectus  Supplement,  each
Pooling and Servicing  Agreement  will provide that the Servicer  and/or Trustee
will be required to notify promptly the relevant  Warranting Party of any breach
of any  representation  or  warranty  made by or on behalf of it in respect of a
Mortgage Loan that  materially and adversely  affects the value of such Mortgage
Loan or the  interests  therein of the  Certificateholders.  If such  Warranting
Party cannot cure such breach  within 60 days  following  the date on which such
Warranting  Party  discovered  such breach or was notified of such breach,  then
such  Warranting  Party will be  obligated  to, on the  Determination  Date next
succeeding the end of such 60 day period,  either (i)  repurchase  such Mortgage
Loan from the Trustee at the Mortgage  Loan Purchase  Price  therefor or (ii) if
during  the  first two years  following  the  initial  issuance  of the  related
Certificates,  or thereafter if an opinion of counsel is provided,  replace such
Mortgage Loan with one or more Qualified  Substitute  Mortgage  Loans,  provided
that if the aggregate  outstanding balance of such Qualified Substitute Mortgage
Loan is less than the outstanding  principal  balance of the defective  Mortgage
Loan plus accrued and unpaid interest  thereon,  the Warranting Party shall also
remit for  distribution  to the holders of  Certificates an amount equal to such
shortfall.  This repurchase or substitution  obligation will constitute the sole
remedy  available  to holders of  Certificates  or the  Trustee  for a breach of
representation by a Warranting Party.

     Neither the Depositor nor the Servicer (except to the extent that it is the
Warranting  Party) will be  obligated to purchase or  substitute  for a Mortgage
Loan if a Warranting Party defaults on its obligation to do so, and no assurance
can be given  that  Warranting  Parties  will  carry out such  obligations  with
respect to Mortgage Loans.

     A Servicer will make certain  representations and warranties  regarding its
authority to enter into, and its ability to perform its obligations  under,  the
related   Pooling  and   Servicing   Agreement.   Upon  a  breach  of  any  such
representation  of the  Servicer  which  materially  and  adversely  affects the
interests of the Certificateholders,  the Servicer will be obligated to cure the
breach in all material respects.

Payments on Mortgage Loans; Deposits to Principal and Interest Account

     Unless  otherwise  provided  in  the  related  Prospectus  Supplement,  the
Servicer  will,  as to each Trust Fund,  establish  and  maintain or cause to be
established  and maintained a Principal and Interest  Account for the collection
of payments on the related  Mortgage Loans,  which must be either (A) an account
or accounts  maintained  with an  institution  whose deposits are insured by the
FDIC,  the unsecured and  uncollateralized  debt  obligations  of which shall be
rated "A" or better by  Standard  and  Poor's,  a  Division  of the  McGraw-Hill
Companies,  Inc. ("S&P"),  and A2 or better by Moody's Investors  Service,  Inc.
("Moody's") and in one of the two highest  short-term  rating  categories by S&P
and in the highest short-term rating category by Moody's and which is either (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) if required by the related Pooling
and Servicing  Agreement,  approved in writing by the provider of Credit Support
and S&P or (B) a trust  account or accounts  (which shall be a "special  deposit
account")  maintained with the trust  department of a federal or state chartered
depository institution or trust company,  having capital and surplus of not less
than  $50,000,000,  acting in its  fiduciary  capacity  (the account or accounts
described  in (A) or (B),  an  "Eligible  Account").  Amounts  on deposit in the
Principal  and  Interest  Account  may  be  invested  in  certain  high  quality
instruments ("Permitted Instruments").  Unless otherwise provided in the related
Prospectus  Supplement,  any  interest  or other  income  earned on funds in the
Principal  and Interest  Account will be paid to the Servicer or its designee as
additional servicing  compensation and the Servicer shall be responsible for any
losses  thereon.  The Principal and Interest  Account may be maintained  with an
institution that is an affiliate of the Servicer,  if applicable,  provided that
such  institution  meets the  standards  set forth  above.  If permitted by each
Rating Agency and so specified in the related Prospectus Supplement, a Principal
and  Interest  Account  may  contain  funds  relating to more than one series of
mortgage  pass-through  certificates  and may  contain  other  funds  respecting
payments  on  mortgage  loans  belonging  to the  Servicer or serviced or master
serviced by it on behalf of others.

     The Servicer  will deposit or cause to be  deposited in the  Principal  and
Interest  Account for each Trust Fund within one business day of receipt of good
funds,  unless  otherwise  provided in the Pooling and  Servicing  Agreement and
described  in the related  Prospectus  Supplement,  the  following  payments and
collections  received by the Servicer or on its behalf on or  subsequent  to the
Cut-off  Date (other than any amounts  representing  the  Depositor's  Yield and
amounts  received on or after the Cut-off Date in respect of interest accrued on
the Mortgage Loans prior to the Cut-off Date):

          (i)  all  payments  on  account  of  principal,   including  Principal
     Prepayments,  Curtailments  and other excess payments of principal,  on the
     Mortgage Loans (net of the Depositor's Yield, if any);

          (ii) all payments on account of interest on the Mortgage Loans (net of
     amounts  received  on and after the  Cut-off  Date in respect  of  interest
     accrued on the Mortgage Loans prior to the Cut-off Date);

          (iii) all  proceeds of the hazard  insurance  policies  (to the extent
     such  proceeds  are not  applied  to the  restoration  of the  property  or
     released  to  the  mortgagor  in  accordance  with  the  normal   servicing
     procedures  of the  Servicer  or the related  Sub-Servicer,  subject to the
     terms and conditions of the related  Mortgage and Mortgage Note) and/or all
     proceeds  from FHA Insurance  (with respect to any Mortgage Loan  partially
     insured by the FHA  pursuant  to Title I  included  in the  Mortgage  Pool)
     (collectively,  "Insurance Proceeds"),  any proceeds received in connection
     with the taking of an entire Mortgaged Property by exercise of the power of
     eminent  domain or  condemnation  or any release of a part of the Mortgaged
     Property  from  the  lien


                                       26


<PAGE>


     of the related Mortgage, whether by partial condemnation, sale or otherwise
     ("Released Mortgaged Property Proceeds") and all other amounts received and
     retained in connection with the liquidation of defaulted Mortgage Loans, by
     foreclosure or otherwise ("Liquidation  Proceeds") net of fees and advances
     reimbursable  therefrom  plus the net  proceeds  on a  monthly  basis  with
     respect to any  Mortgaged  Properties  ("REO  Property")  acquired  for the
     benefit  of   Certificateholders  by  foreclosure  or  by  deed-in-lieu  of
     foreclosure or otherwise (collectively, "Net Liquidation Proceeds");

          (iv) all proceeds of any Mortgage Loan or property in respect  thereof
     purchased by the Depositor as described  under  "Description of the Pooling
     and Servicing Agreements--  Assignment of Mortgage Loans;  Repurchases" and
     "--Representations  and  Warranties;  Repurchases",  net of the Depositor's
     Yield, if any, in respect of such Mortgage Loan;

          (v)  all  payments  required  to be  deposited  in the  Principal  and
     Interest  Account  with  respect to any  deductible  clause in any  blanket
     insurance policy described under "--Hazard Insurance Policies"; and

          (vi) any amount required to be deposited by the Servicer in connection
     with losses  realized on  investments  of funds held in the  Principal  and
     Interest Account in Permitted Instruments.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
foregoing  requirements for deposit in the Principal and Interest Account may be
net  of  any  portion  thereof   retained  by  the  Servicer  as  its  servicing
compensation  which need not, to the extent permitted by the related Pooling and
Servicing  Agreement,  be deposited in the Principal and Interest  Account.  See
"Description  of the  Pooling  and  Servicing  Agreements--Servicing  and  Other
Compensation and Payment of Expenses".

Deposits to Certificate Account

     The Trustee will, as to each Trust Fund, establish and maintain or cause to
be established  and  maintained a Certificate  Account which must be an Eligible
Account.

     The  Trustee  will  deposit  or cause to be  deposited  in the  Certificate
Account  for each Trust  Fund,  unless  otherwise  provided  in the  Pooling and
Servicing  Agreement and  described in the related  Prospectus  Supplement,  the
following  amounts  (collectively,   the  "Amount  Available")  received  on  or
subsequent to the Cut-off Date:

          (i) all amounts  transferred  to the Trustee by the Servicer  from the
     Principal and Interest Account;

          (ii) any Monthly  Advances and Compensating  Interest  remitted to the
     Trustee  by  the  Servicer  as   described   under   "Description   of  the
     Certificates--Monthly  Advances  in respect of  Delinquencies--Compensating
     Interest";

          (iii) any  amounts  paid under any  instrument  or drawn from any fund
     that  constitutes  Credit Support for the related series of Certificates as
     described under "Description of Credit Support";

          (iv) all  income or gain from  investments  of funds on deposit in the
     Certificate Account and any amount required to be deposited by the Servicer
     in  connection  with  losses  realized  on  investments  of  funds  in  the
     Certificate Account; and

          (v) the Termination Price.

Pre-Funding Account

     If so provided in the related Prospectus Supplement, the original principal
amount of a series of  Certificates  may  exceed  the  principal  balance of the
Mortgage Loans initially being delivered to the Trustee. Cash in an amount equal
to  such  difference  will be  deposited  into a  separate  trust  account  (the
"Pre-Funding Account") maintained with the Trustee.  During the period set forth
in the  related  Prospectus  Supplement,  amounts on deposit in the  Pre-Funding
Account may be used to purchase  additional Mortgage Loans for the related Trust
Fund.  Such  additional  Mortgage  Loans  will be  required  to  conform  to the
requirements  set forth in the  related  Prospectus  Supplement  and Pooling and
Servicing Agreement. Any amounts remaining in the Pre-Funding Account at the end
of such period will be distributed  as a principal  prepayment to the holders of
the related  series of  Certificates  at the time and in the manner set forth in
the related Prospectus Supplement.

Collection and Other Servicing Procedures

     The  Servicer,  directly  or through  Sub-Servicers,  is  required  to make
reasonable  efforts to collect all scheduled  payments  under the Mortgage Loans
and will follow or cause to be followed such  collection  procedures as it would
follow with respect to mortgage  loans that are comparable to the Mortgage Loans
and held for its own account,  provided such  procedures are consistent with the
Pooling and Servicing  Agreement and any related hazard  insurance  policy,  FHA
insurance or  instrument  of Credit  Support  included in the related Trust Fund
described herein or under "Description of Credit Support".  The Servicer will be
required to perform the customary  functions of a servicer of comparable  loans,
including:  collecting  payments from mortgagors  maintaining  hazard  insurance
policies as  described  herein and in any  related  Prospectus  Supplement,  and
filing  and  settling  claims  thereunder;  maintaining  escrow  or  impoundment
accounts of mortgagors for payment of taxes,  insurance and other items required
to be  paid  by any  mortgagor  pursuant  to the  terms  of the  Mortgage  Loan;
processing assumptions or substitutions, although, unless otherwise specified in
the  related  Prospectus  Supplement,  the  Servicer  is  generally  required to
exercise due-on-sale clauses to the extent such exercise is permitted by law and
would not adversely affect insurance coverage; attempting to cure delinquencies;
supervising  foreclosures;  and maintaining  accounting  records relating to the
Mortgage Loans.

     The  Servicer  will be required to make  reasonable  efforts to collect all
payments  called  for  under the terms and  provisions  of the  Mortgage  Loans.
Consistent with the foregoing,  the Servicer may at its own discretion waive any
late payment charge,  prepayment 


                                       27


<PAGE>


charge, assumption fee or any penalty interest in connection with the prepayment
of a  Mortgage  Loan or any  other fee or charge  which  the  Servicer  would be
entitled to retain as servicing  compensation and may waive,  vary or modify any
term of any Mortgage Loan or consent to the  postponement  of strict  compliance
with any such term or in any manner grant  indulgence to any Mortgagor,  subject
to the limitations set forth in the related Pooling and Servicing Agreement.  In
the event the Servicer  consents to the  deferment of the due dates for payments
due on a Mortgage  Note,  the  Servicer  will  nonetheless  make  payment of any
required  Monthly  Advances 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.

     Under a Pooling and Servicing Agreement, a Servicer will be granted certain
discretion to extend relief to Mortgagors whose payments become  delinquent.  In
the case of Single  Family  Loans and  Contracts,  a Servicer  may,  among other
things, grant a period of temporary indulgence  (generally up to four months) to
a Mortgagor or may enter into a plan  providing for repayment by such  Mortgagor
of delinquent  amounts within a specified period (generally up to one year) from
the date of execution of the plan.  However,  unless otherwise  specified in the
related Prospectus  Supplement,  the Servicer must first determine that any such
waiver or extension will not impair the coverage of any related insurance policy
or materially  adversely affect the security for such Mortgage Loan or Contract.
In addition, unless otherwise specified in the related Prospectus Supplement, if
a material  default occurs or a payment default is reasonably  foreseeable  with
respect  to a  Multifamily  Loan or a  Commercial  Loan,  the  Servicer  will be
permitted,  subject to any specific limitations set forth in the related Pooling
and Servicing Agreement and described in the related Prospectus  Supplement,  to
modify,  waive or amend  any term of such  Mortgage  Loan,  including  deferring
payments,  extending the stated maturity date or otherwise adjusting the payment
schedule, provided that such modification, waiver or amendment (i) is reasonably
likely to produce a greater  recovery  with respect to such  Mortgage  Loan on a
present value basis than would  liquidation  and (ii) will not adversely  affect
the coverage under any applicable credit enhancement.

     In the case of Multifamily Loans or Commercial Loans, a Mortgagor's failure
to make  required  Mortgage  Loan  payments  may mean that  operating  income is
insufficient  to service the mortgage debt, or may reflect the diversion of that
income from the servicing of the mortgage debt. In addition, a Mortgagor under a
Multifamily  Loan or a  Commercial  Loan that is unable  to make  Mortgage  Loan
payments  may also be unable to make timely  payment of all  required  taxes and
otherwise to maintain and insure the related Mortgaged Property. In general, the
Servicer will be required to monitor any  Multifamily  Loan or  Commercial  Loan
that is in default,  evaluate whether the causes of the default can be corrected
over a reasonable  period  without  significant  impairment  of the value of the
related Mortgaged  Property,  initiate corrective action in cooperation with the
Mortgagor  if cure is likely,  inspect the related  Mortgaged  Property and take
such other  actions as are  consistent  with the related  Pooling and  Servicing
Agreement.  A significant  period of time may elapse before the Servicer is able
to assess the success of any such  corrective  action or the need for additional
initiatives.   The  time  within   which  the  Servicer  can  make  the  initial
determination of appropriate action,  evaluate the success of corrective action,
develop additional  initiatives,  institute foreclosure proceedings and actually
foreclose (or accept a deed to a Mortgaged  Property in lieu of  foreclosure) on
behalf of the  Certificateholders  of the related  series may vary  considerably
depending on the particular  Multifamily  Loan or Commercial Loan, the Mortgaged
Property,  the  Mortgagor,  the  presence of an  acceptable  party to assume the
Multifamily  Loan or Commercial  Loan and the laws of the  jurisdiction in which
the Mortgaged Property is located.

     If a  Mortgagor  files  a  bankruptcy  petition,  the  Servicer  may not be
permitted  to  accelerate  the  maturity  of the  related  Mortgage  Loan  or to
foreclose on the  Mortgaged  Property  for a  considerable  period of time.  See
"Certain Legal Aspects of Mortgage Loans."

Servicing Advances

     In the course of performing its servicing  obligations,  the Servicer will,
unless  otherwise  specified  in the  related  Prospectus  Supplement,  pay  all
reasonable  and  customary  "out of pocket"  costs and expenses  incurred in the
performance  of  its  servicing  obligations  in  accordance  with  the  general
servicing  standards  described above,  which costs and expenses may include the
cost  of  (i)  the   preservation,   restoration  and  protection  of  Mortgaged
Properties,  including  advances in respect of real estate taxes and assessments
and insurance premiums on fire, hazard,  flood and FHA insurance policies,  (ii)
any enforcement or judicial proceedings,  including foreclosures,  and (iii) the
management and liquidation of Mortgaged Property acquired in satisfaction of the
related  Mortgage Loan and (iv) in connection with the liquidation of a Mortgage
Loan,  expenditures  relating to the purchase or  maintenance of the First Lien.
Each such expenditure will constitute a "Servicing Advance".

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
Servicer may recover Servicing Advances,  if not theretofore  recovered from the
mortgagor on whose behalf such Servicing Advance was made, from late collections
on the related Mortgage Loan, including Liquidation Proceeds, Released Mortgaged
Property Proceeds, Insurance Proceeds and such other amounts as may be collected
by the Servicer from the mortgagor or otherwise  relating to the Mortgage  Loan.
To the extent the Servicer, in its good faith business judgment, determines that
such  Servicing   Advances  will  not  be  ultimately   recoverable   from  late
collections,   Insurance  Proceeds,  Released  Mortgaged  Property  Proceeds  or
Liquidation  Proceeds on the related Mortgage Loans  ("Nonrecoverable  Servicing
Advances"),  unless otherwise provided in the related Prospectus Supplement, the
Servicer may be reimbursed  from  distributions  of the Amount  Available  after
distributions  to the  Certificateholders.  The Servicer is not required to make
any Servicing  Advance which it determines would be a  Nonrecoverable  Servicing
Advance.

Sub-Servicers

     A  Servicer  may  delegate  its  servicing  obligations  in  respect of the
Mortgage  Loans to third-party  servicers  (each,  a  "Sub-Servicer"),  but such
Servicer  will  remain   obligated  under  the  related  Pooling  and  Servicing
Agreement.  The sub-servicing agreement between a Servicer and a Sub-Servicer (a
"Sub-Servicing  Agreement")  will be  consistent  with the terms of the  related
Pooling  and  Servicing  Agreement  and  will  not  result  in a  withdrawal  or
downgrading of the rating of any class of  Certificates  issued pursuant to such
Pooling and Servicing Agreement. Although each Sub-Servicing Agreement will be a
contract solely between the Servicer and the  Sub-Servicer,  the related Pooling
and  Servicing  Agreement  will provide that, if for any reason the Servicer for
such series of Certificates is no longer acting in such capacity, the Trustee or
any successor Servicer must recognize the Sub-Servicer's  rights and obligations
under such Sub-Servicing Agreement.


                                       28


<PAGE>


     The  Servicer  will  be  solely  liable  for  all  fees  owed  by it to any
Sub-Servicer,  irrespective of whether the Servicer's  compensation  pursuant to
the related Pooling and Servicing Agreement is sufficient to pay such fees. Each
Sub-Servicer will be reimbursed by the Servicer for certain  expenditures  which
it makes,  generally to the same extent the Servicer would be reimbursed under a
Pooling and Servicing  Agreement.  See "--Servicing  and Other  Compensation and
Payment of Expenses".

Realization Upon Defaulted Mortgage Loans

     The  Servicer  will be required to foreclose  upon or otherwise  comparably
effect   the   ownership   in  the  name  of  the   Trustee  on  behalf  of  the
Certificateholders  of Mortgaged Properties relating to defaulted Mortgage Loans
as to  which  no  satisfactory  arrangements  can  be  made  for  collection  of
delinquent payments;  provided,  however, that the Servicer will not be required
to foreclose in the event that it determines  that  foreclosure  would not be in
the best interests of the  Certificateholders or the provider of Credit Support,
if any.

     In connection with such foreclosure or other conversion, the Servicer shall
exercise collection and foreclosure  procedures with the same degree of care and
skill in its exercise or use as it would exercise or use under the circumstances
in the conduct of its own affairs.

     With  respect  to a  Home  Improvement  Contract  secured  by a  lien  on a
Mortgaged  Property in default,  the Servicer  will decide  whether to foreclose
upon the  Mortgaged  Property  or write off the  principal  balance of such Home
Improvement  Contract as a bad debt or take an unsecured  note.  Realization  on
other  defaulted  Contracts  may  be  accomplished   through   repossession  and
subsequent resale of the underlying  Manufactured  Home or home improvement.  In
connection with such decision,  the Servicer will,  following usual practices in
connection with senior and junior mortgage servicing  activities or repossession
and resale  activities,  estimate the  proceeds  expected to be received and the
expenses  expected  to be  incurred  in  connection  with  such  foreclosure  or
repossession  and resale to  determine  whether a  foreclosure  proceeding  or a
repossession  and resale is appropriate.  To the extent that a Home  Improvement
Contract secured by a lien on a Mortgaged  Property is junior to another lien on
the  related  Mortgaged   Property,   following  any  default  thereon,   unless
foreclosure proceeds for such Home Improvement Contract are expected to at least
satisfy the related senior mortgage loan in full and to pay  foreclosure  costs,
it is likely that such Home Improvement Contract will be written off as bad debt
with no foreclosure  proceeding.  See "Risk  Factors--Risks  Associated with the
Mortgage Loans and Mortgaged Properties--Second Liens" herein.

     The limitations imposed by the Pooling and Servicing Agreement for a series
of  Certificates  and the REMIC  provisions of the Code (if a REMIC election has
been  made  with  respect  to the  related  Trust  Fund) on the  operations  and
ownership  of any  Mortgaged  Property  acquired on behalf of the Trust Fund may
result in the recovery of an amount less than the amount that would otherwise be
recovered. See "Certain Legal Aspects of Mortgage Loans--Foreclosure".

     If recovery on a defaulted  Mortgage  Loan under any related  instrument of
Credit Support is not available,  the Servicer nevertheless will be obligated to
follow or cause to be followed such normal  practices and procedures as it deems
necessary  or  advisable to realize upon the  defaulted  Mortgage  Loan.  If the
proceeds of any liquidation of the property securing the defaulted Mortgage Loan
are less than the outstanding  principal balance of the defaulted  Mortgage Loan
plus interest  accrued thereon at the Mortgage Rate plus the aggregate amount of
expenses  incurred by the Servicer in connection with such proceedings and which
are reimbursable  under the related Pooling and Servicing  Agreement,  the Trust
Fund will realize a loss in the amount of such difference.  The Servicer will be
entitled to withdraw or cause to be withdrawn  from the  Principal  and Interest
Account out of the  Liquidation  Proceeds  recovered on any  defaulted  Mortgage
Loan,   prior   to  the   distribution   of   such   Liquidation   Proceeds   to
Certificateholders,  amounts  representing its normal servicing  compensation on
the Mortgage Loan and unreimbursed  Servicing  Advances incurred with respect to
the Mortgage Loan.

Hazard Insurance Policies

     Unless otherwise stated in the related Prospectus Supplement,  each Pooling
and  Servicing  Agreement  will  require the Servicer to maintain or cause to be
maintained  fire and hazard  insurance with extended  coverage  customary in the
area where the  Mortgaged  Property  is  located in an amount  which is at least
equal to the least of (i) the outstanding principal balance owing on the related
Mortgage Loan and any First Lien,  (ii) the full insurable value of the premises
securing the Mortgage Loan and (iii) the minimum  amount  required to compensate
for damage or loss on a replacement cost basis. See "Risk Factors-Credit Support
Limitations-Hazard  Insurance with respect to Title I Loans".  Generally,  if at
the  origination  of the  Mortgage  Loan or at any time  during  the term of the
Mortgage Loan, the Servicer determines that the Mortgaged Property is in an area
identified in the Federal Register by the Flood Emergency  Management  Agency as
having special flood hazards (and such flood  insurance has been made available)
and the Servicer  determines that such insurance is necessary in accordance with
accepted  mortgage  servicing  practices of prudent  lending  institutions,  the
Servicer  will  cause to be  purchased  a flood  insurance  policy  meeting  the
requirements of the current  guidelines of the Federal Insurance  Administration
with  a  generally  acceptable  insurance  carrier,  in an  amount  representing
coverage not less than the lesser of (a) the  outstanding  principal  balance of
the  Mortgage  Loan and any First Lien and (b) the maximum  amount of  insurance
available  under the National  Flood  Insurance Act of 1968,  the Flood Disaster
Protection Act of 1973 or the National Flood  Insurance Act of 1994, as amended.
The Servicer  will also be required to maintain on REO  Property,  to the extent
such insurance is available, fire and hazard insurance in the applicable amounts
described above,  liability  insurance and, to the extent required and available
under the National  Flood  Insurance Act of 1994,  as amended,  and the Servicer
determines that such insurance is necessary in accordance with accepted mortgage
servicing  practices  of prudent  lending  institutions,  flood  insurance in an
amount equal to that required above. Any amounts collected by the Servicer under
any such policies (other than amounts to be applied to the restoration or repair
of the Mortgaged Property, or to be released to the Mortgagor in accordance with
customary mortgage servicing  procedures) will be deposited in the Principal and
Interest Account.

     In the event that the  Servicer  obtains  and  maintains  a blanket  policy
insuring  against  fire and hazards of extended  coverage on all of the Mortgage
Loans,  then,  to the extent  such policy  names the  Servicer as loss payee and
provides  coverage in an amount equal to the aggregate unpaid principal  balance
on the Mortgage  Loans without  co-insurance,  and  otherwise  complies with the
requirements


                                       29


<PAGE>


of the  first  paragraph  of this  sub-section,  the  Servicer  will  be  deemed
conclusively to have satisfied its  obligations  with respect to fire and hazard
insurance coverage.

     Since the  amount of hazard  insurance  that  Mortgagors  are  required  to
maintain on the improvements securing the Home Improvement Contracts may decline
as  the  principal  balances  owing  thereon  decrease,  and  since  residential
properties have  historically  appreciated in value over time,  hazard insurance
proceeds  could be  insufficient  to restore  fully the damaged  property in the
event of a partial loss.

Due-on-Sale Provisions

     When a  Mortgaged  Property  has  been or is about  to be  conveyed  by the
Mortgagor,  the Servicer,  on behalf of the Trustee,  will be required under the
related Pooling and Servicing Agreement,  to the extent it has knowledge of such
conveyance or  prospective  conveyance,  to enforce the rights of the Trustee as
the mortgagee of record to accelerate the maturity of the related  Mortgage Loan
under any  "due-on-sale"  clause  contained in the related  Mortgage or Mortgage
Note; provided,  however, that the Servicer will not be required to exercise any
such  right  if the  "due-on-sale"  clause,  in  the  reasonable  belief  of the
Servicer,  is not enforceable  under applicable law. In such event, the Servicer
will be required to enter into an assumption and modification agreement with the
person to whom such  property has been or is about to be  conveyed,  pursuant to
which such person becomes liable under the Mortgage Note and, unless  prohibited
by  applicable  law or the mortgage  documents,  the  Mortgagor  remains  liable
thereon.  The  Servicer  may also be  authorized  under the related  Pooling and
Servicing Agreement,  subject to certain approvals, 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.

Servicing and Other Compensation and Payment of Expenses

     The Servicer's  primary servicing  compensation with respect to a series of
Certificates  will  come from the  periodic  payment  to it of a portion  of the
interest  payment on each Mortgage Loan (the "Servicing  Fee") which amount will
be  set  forth  in  the  Prospectus  Supplement  with  respect  to a  series  of
Certificates.  Since the Servicer's primary  compensation is a percentage of the
principal  balance  of  each  Mortgage  Loan,  such  amounts  will  decrease  in
accordance  with  the  amortization  schedule  of  each  Mortgage  Loan.  Unless
otherwise  provided in the  related  Prospectus  Supplement,  the  Servicer  may
retain, as additional servicing compensation,  all assumption fees, modification
fees and other  administrative  fees,  late payment  charges,  release fees, bad
check  charges,  any other  servicing-related  fees (other than the  Depositor's
Yield), Net Liquidation Proceeds not otherwise required to be deposited into the
Principal  and Interest  Account  pursuant to the related  Pooling and Servicing
Agreement,  interest  or other  income  which may be earned on funds held in the
Principal  and  Interest  Account,  Certificate  Account  and any other  account
created  under the related  Pooling  and  Servicing  Agreement.  The Pooling and
Servicing  Agreement  and  Prospectus  Supplement  with  respect  to a series of
Certificates  will set forth any other  amounts  payable  to the  Servicer.  Any
Sub-Servicer  will  receive  a portion  of the  Servicer's  compensation  as its
sub-servicing compensation.

     In addition to amounts payable to any Sub-Servicer, the Servicer or Trustee
may, to the extent provided in the related  Prospectus  Supplement,  pay certain
expenses  incurred,  including,  without  limitation,  payment  of the  fees and
disbursements  of the  Trustee  and the obligor  under an  instrument  of Credit
Support, if any. The Pooling and Servicing  Agreement and Prospectus  Supplement
with respect to a series of Certificates may provide that additional accounts be
established  by the  Servicer  or the  Trustee  into which the  Servicer  or the
Trustee will deposit amounts sufficient to pay such fees.

Evidence as to Compliance

     Each  Pooling and  Servicing  Agreement  will  provide  that on or before a
specified date in each year, beginning with the first such date specified in the
Pooling and Servicing Agreement,  there will be furnished to the related Trustee
a report of a firm of independent  certified public accountants stating that (i)
it has obtained a letter of  representation  regarding  certain matters from the
management  of the Servicer  which  includes an assertion  that the Servicer has
complied with certain minimum  mortgage loan servicing  standards  identified in
the Uniform Single Attestation  Program for Mortgage Bankers  established by the
Mortgage Bankers Association of America,  with respect to the servicing by or on
behalf of the Servicer of  residential  mortgage  loans during the most recently
completed fiscal year and (ii) on the basis of an examination  conducted by such
firm in  accordance  with  standards  established  by the American  Institute of
Certified  Public  Accountants,  such  representation  is  fairly  stated in all
material respects, subject to such exceptions and other qualifications as may be
appropriate.  In rendering its report such firm may rely, as to matters relating
to the direct  servicing of mortgage  loans by  Sub-Servicers,  upon  comparable
reports of firms of public  accountants  rendered  on the basis of  examinations
conducted in accordance  with the same  standards  (rendered  within one year of
such report) with respect to those Sub-Servicers.

     Each such Pooling and Servicing Agreement will also provide for delivery to
the Trustee,  on or before a specified date in each year, of an annual statement
signed by two  officers  of the  Servicer to the effect  that the  Servicer  has
fulfilled its obligations under the Pooling and Servicing  Agreement  throughout
the preceding year.

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

Certain Matters Regarding the Servicer

     Unless  otherwise  provided in the  Prospectus  Supplement  for a series of
Certificates,  the  Servicer  may not assign the related  Pooling and  Servicing
Agreement  nor resign  from the  obligations  and duties  thereby  imposed on it
except by mutual consent of the Servicer, the Depositor,  the provider of Credit
Support,  if any, the Trustee and the majority  Certificateholders,  or upon the
determination  that the Servicer's duties  thereunder are no longer  permissible
under  applicable law and such  incapacity  cannot be cured by the Servicer.  No
such  resignation  shall  become  effective  until a  successor  has assumed the
Servicer's  responsibilities and obligations in accordance with such Pooling and
Servicing Agreement.


                                       30


<PAGE>


Events of Default

     Unless  otherwise  provided in the  Prospectus  Supplement  for a series of
Certificates,  Events  of  Default  under  the  related  Pooling  and  Servicing
Agreement will consist of (i) any failure by the Servicer to distribute or cause
to be  distributed  to  Certificateholders,  or to  remit  to  the  Trustee  for
distribution  to   Certificateholders,   any  required  payment  that  continues
unremedied after the giving of written notice of such failure to the Servicer by
the Trustee or the Depositor,  or to the Servicer, the Depositor and the Trustee
by any Certificateholder;  (ii) any failure by the Servicer to make any required
Servicing  Advance,  to the extent such failure materially and adversely affects
the interests of the Certificateholders,  or any required Monthly Advance to the
extent of the full amount;  (iii) any failure by the Servicer duly to observe or
perform in any material respect any of its other covenants or obligations  under
the Pooling and Servicing Agreement which continues  unremedied for no more than
sixty days after the giving of written notice of such failure to the Servicer by
the Trustee, the provider of Credit Support, if applicable, or the Depositor, or
to the Servicer,  the Depositor  and the Trustee by any  Certificateholder;  and
(iv) certain events of insolvency,  readjustment of debt,  marshalling of assets
and liabilities,  receivership or similar  proceedings and certain actions by or
on behalf of the  Servicer  indicating  its  insolvency  or inability to pay its
obligations.

Rights Upon Event of Default

     Unless  otherwise  provided in the  Prospectus  Supplement  for a series of
Certificates,  so long as an Event of  Default  under a  Pooling  and  Servicing
Agreement  remains  unremedied,  the  Trustee  at the  direction  of  holders of
Certificates evidencing not less than 51% of the Voting Rights, shall, terminate
all of the  rights  and  obligations  of the  Servicer  under  the  Pooling  and
Servicing  Agreement  relating  to such  Trust  Fund and in and to the  Mortgage
Loans, whereupon the Trustee will succeed to all of the responsibilities, duties
and  liabilities  of the  Servicer  under the  Pooling and  Servicing  Agreement
(except that if the Trustee is prohibited by law from obligating  itself to make
advances  regarding  delinquent  mortgage loans, then the Trustee will not be so
obligated)  and will be entitled to similar  compensation  arrangements.  Unless
otherwise specified in the related Prospectus Supplement,  in the event that the
Trustee is unwilling or unable so to act, it may appoint, or petition a court of
competent  jurisdiction  for the  appointment  of, a loan servicing  institution
acceptable to each Rating Agency or provider of Credit  Support,  if any, with a
net  worth at the time of such  appointment  of at least  $15,000,000  to act as
successor to the Servicer  under the Pooling and  Servicing  Agreement.  Pending
such  appointment the Trustee is obligated to act in such capacity.  The Trustee
and any such  successor  may agree upon the servicing  compensation  to be paid,
which in no event may be greater than the  compensation  payable to the Servicer
under the Pooling and Servicing Agreement.

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

Amendment

     Unless  otherwise  specified  in the related  Prospectus  Supplement,  each
Pooling and Servicing  Agreement may be amended by the  Depositor,  the Servicer
and the Trustee by written  agreement,  upon written  consent of the provider of
Credit Support,  if any,  without notice to or the consent of any of the holders
of  Certificates  covered by the Pooling and  Servicing  Agreement,  to cure any
ambiguity,  to correct,  modify or supplement any provision therein which may be
inconsistent  with any other provisions  thereof,  to comply with any changes in
the Code, or to make any other  provisions  with respect to matters or questions
arising under the Pooling and  Servicing  Agreement  which are not  inconsistent
with the provisions thereof; provided that such action will not, as evidenced by
an opinion of counsel delivered to the Trustee, adversely affect in any material
respect the interests of any holder of  Certificates  covered by the Pooling and
Servicing  Agreement;  and provided further that no such amendment may reduce in
any manner the amount of or, delay the timing of, payments  received on Mortgage
Loans  which are  required  to be  distributed  on any  Certificate  without the
consent of the holder of such  Certificate,  or change the rights or obligations
of any other party without the consent of such party.  However,  with respect to
any  series of  Certificates  as to which a REMIC  election  is to be made,  the
Trustee will not consent to any amendment of the Pooling and Servicing Agreement
unless it shall  first have  received  an opinion of counsel to the effect  that
such  amendment  will not cause the Trust  Fund to fail to qualify as a REMIC at
any time that the related Certificates are outstanding.

Duties of the Trustee

     The Trustee will make no  representations as to the validity or sufficiency
of any Pooling and Servicing Agreement, the Certificates or any Mortgage Loan or
related  document and is not  accountable  for the use or  application  by or on
behalf of any  Servicer  of any funds paid to the  Servicer  or its  designee in
respect  of the  Certificates  or the  Mortgage  Loans,  or  deposited  into  or
withdrawn from the Principal and Interest  Account or any other account by or on
behalf of the Servicer.  If no Event of Default has occurred and is  continuing,
the Trustee is required to perform only those duties specifically required under
the related  Pooling  and  Servicing  Agreement.  However,  upon  receipt of the
various  certificates,  reports or other instruments required to be furnished to
it, the Trustee is required to examine such  documents and to determine  whether
they conform to the requirements of the Pooling and Servicing Agreement.

The Trustee

     The Trustee under each Pooling and Servicing Agreement will be named in the
related Prospectus Supplement. The commercial bank, national banking association
or trust company serving as Trustee may have typical banking  relationships with
the  Depositor  and its  affiliates,  the  Servicer and its  affiliates  and any
Sub-Servicer  and its  affiliates.  The  Trustee  may  resign at any time in the
manner set forth in the related Pooling and Servicing Agreement,  in which event
the Servicer will be obligated to appoint a successor  Trustee.  The Trustee may
be removed if it ceases to be  eligible  to  continue  as such under the related
Pooling and Servicing  Agreement or if it becomes insolvent.  Any resignation or
removal of the Trustee and  appointment  of a successor  trustee will not become
effective  until 


                                       31


<PAGE>


the acceptance of appointment  by a successor  trustee.  The Trustee may appoint
separate  trustees and co-trustees to the extent provided in the related Pooling
and Servicing Agreement.

                          DESCRIPTION OF CREDIT SUPPORT

General

     For any series of Certificates, Credit Support may be provided with respect
to one or more classes thereof or the related Mortgage Loans. Credit Support may
be in the form of the  subordination  of one or more  classes  of  Certificates,
letters  of  credit,   insurance  policies,   surety  bonds,   guarantees,   the
establishment   of  one  or   more   reserve   funds,   cross-collateralization,
overcollateralization  or  another  method of Credit  Support  described  in the
related  Prospectus  Supplement,  or any  combination  of the  foregoing.  If so
provided in the related Prospectus Supplement, any form of Credit Support may be
structured  so as to be  drawn  upon by  more  than  one  series  to the  extent
described therein.

     Unless otherwise provided in the related Prospectus Supplement for a series
of  Certificates,  the Credit  Support will not provide  protection  against all
risks of loss and will not guarantee repayment of the entire Certificate Balance
of the  Certificates  and interest  thereon.  If losses or shortfalls occur that
exceed the amount  covered by Credit  Support or that are not  covered by Credit
Support,  Certificateholders  will bear their allocable  share of  deficiencies.
Moreover,  if a form of Credit  Support  covers  more than one pool of  Mortgage
Loans  in a  Trust  (each,  a  "Covered  Pool")  or  more  than  one  series  of
Certificates  (each,  a "Covered  Trust"),  holders of  Certificates  evidencing
interests in any of such Covered Pools or Covered  Trusts will be subject to the
risk that such Credit  Support will be exhausted by the claims of other  Covered
Pools or Covered  Trusts prior to such Covered Pool or Covered  Trust  receiving
any of its intended share of such coverage.

     If Credit  Support  is  provided  with  respect  to one or more  classes of
Certificates of a series, or the related Mortgage Loans, the related  Prospectus
Supplement  will include a description  of (a) the nature and amount of coverage
under  such  Credit  Support,  (b) any  conditions  to  payment  thereunder  not
otherwise  described herein,  (c) the conditions (if any) under which the amount
of coverage under such Credit Support may be reduced and under which such Credit
Support may be terminated or replaced and (d) the material  provisions  relating
to such Credit Support. Additionally, the related Prospectus Supplement will set
forth certain  information  with respect to the obligor under any  instrument of
Credit  Support,  including (i) a brief  description  of its principal  business
activities, (ii) its principal place of business, place of incorporation and the
jurisdiction  under which it is chartered  or licensed to do business,  (iii) if
applicable,   the  identity  of  regulatory   agencies  that  exercise   primary
jurisdiction  over the conduct of its business and (iv) its total assets and its
stockholders' or policyholders' surplus, if applicable, as of the date specified
in the Prospectus Supplement. See "Risk Factors--Credit Support Limitations".

Subordinate Certificates

     If so provided in the related Prospectus Supplement, one or more classes of
Certificates of a series may be Subordinate Certificates. If so specified in the
related  Prospectus  Supplement,  the  rights  of  the  holders  of  Subordinate
Certificates  to  receive  distributions  of  principal  and  interest  from the
Certificate  Account on any Remittance  Date will be subordinated to such rights
of the holders of Senior  Certificates  to the extent  specified  in the related
Prospectus Supplement. If so provided in the related Prospectus Supplement,  the
subordination  of a class may apply only in the event of (or may be limited  to)
certain types of losses or shortfalls.  The related  Prospectus  Supplement will
set forth  information  concerning  the  amount of  subordination  of a class or
classes of Subordinate Certificates in a series, the circumstances in which such
subordination  will be applicable and the manner, if any, in which the amount of
subordination  will  be  effected.   If  one  or  more  classes  of  Subordinate
Certificates  of a series  are  Offered  Certificates,  the  related  Prospectus
Supplement will provide  information as to the sensitivity of  distributions  on
such Certificates based on certain default assumptions.

Cross-Support Provisions

     If so provided in the related Prospectus Supplement, the Mortgage Loans for
a series of Certificates may be divided into separate groups,  each supporting a
separate class or classes of Certificates of a series, and credit support may be
provided by  cross-support  provisions  requiring that  distributions be made on
certain  classes of Certificates  evidencing  interests in one group of Mortgage
Loans  prior  to  distributions  on other  classes  of  Certificates  evidencing
interests in a different group of Mortgage Loans. The Prospectus  Supplement for
a series that includes a  cross-support  provision  will describe the manner and
conditions for applying such provisions.

Insurance or Guarantees With Respect to the Mortgage Loans

     If so provided in the Prospectus  Supplement for a series of  Certificates,
the Mortgage Loans in the related Trust Fund will be covered for various default
risks by insurance  policies,  including FHA insurance or guarantees.  A copy of
any such material  instrument  for a series will be filed with the Commission as
an  exhibit  to a  Current  Report  on Form  8-K to be filed  within  15 days of
issuance of the Certificates of the related series.

Letter of Credit

     If so provided in the Prospectus  Supplement for a series of  Certificates,
deficiencies  in  amounts  otherwise  payable  on such  Certificates  or certain
classes  thereof will be covered by one or more  letters of credit,  issued by a
bank or financial  institution specified in such Prospectus Supplement (the "L/C
Bank").  Under a letter of credit, the L/C Bank will be obligated to honor draws
thereunder in an aggregate  fixed dollar amount,  net of  unreimbursed  payments
thereunder,   generally  equal  to  the  percentage  specified  in  the  related
Prospectus  Supplement of the aggregate  principal balance of the Mortgage Loans
on the  related  Cut-off  Date or one or more  classes  of  Certificates.  If so
specified in the related Prospectus Supplement,  the letter of credit may permit
draws in the event of only certain


                                       32


<PAGE>


types of losses.  The amount  available  under the letter of credit will, in all
cases,  be reduced to the extent of the  unreimbursed  payments  thereunder  and
otherwise as described in the related Prospectus Supplement.  The obligations of
the L/C Bank  under the letter of credit for each  series of  Certificates  will
expire at the earlier of the date specified in the related Prospectus Supplement
or the  termination of the Trust Fund. A copy of any such letter of credit for a
series will be filed with the  Commission  as an exhibit to a Current  Report on
Form 8-K to be filed  within  15 days of  issuance  of the  Certificates  of the
related series.

Insurance Policies and Surety Bonds

     If so provided in the Prospectus  Supplement for a series of  Certificates,
deficiencies  in  amounts  otherwise  payable  on such  Certificates  or certain
classes  thereof  will be covered by  insurance  policies  and/or  surety  bonds
provided by one or more insurance  companies or sureties.  Such  instruments may
cover,  with  respect to one or more  classes  of  Certificates  of the  related
series,  timely distributions of interest and/or full distributions of principal
on the basis of a schedule of principal distributions set forth in or determined
in the manner specified in the related Prospectus Supplement. A copy of any such
instrument  for a series  will be filed with the  Commission  as an exhibit to a
Current  Report on Form 8-K to be filed  with the  Commission  within 15 days of
issuance of the Certificates of the related series.

Reserve Funds or Spread Account

     If so provided in the Prospectus  Supplement for a series of  Certificates,
deficiencies  in  amounts  otherwise  payable  on such  Certificates  or certain
classes  thereof will be covered by one or more  reserve  funds in which cash, a
letter of credit, Permitted Investments,  a demand note or a combination thereof
will be deposited,  in the amounts so specified in such  Prospectus  Supplement.
The  reserve  funds  for a series  may also be funded  over  time by  depositing
therein a specified amount of the distributions received on the related Mortgage
Loans as specified in the related  Prospectus  Supplement.  A reserve fund for a
series of Certificates which is funded over time by depositing therein a portion
of the interest  payment on each  Mortgage Loan will be referred to as a "Spread
Account"  in  the  related  Prospectus  Supplement  and  Pooling  and  Servicing
Agreement.

     Amounts  on  deposit  in any  reserve  fund for a series  of  Certificates,
together with the reinvestment  income thereon,  if any, will be applied for the
purposes,  in the manner,  and to the extent specified in the related Prospectus
Supplement.  A reserve fund may be provided to increase the likelihood of timely
distributions of principal of or interest on the  Certificates.  If so specified
in the  related  Prospectus  Supplement,  reserve  funds may be  established  to
provide limited  protection against only certain types of losses and shortfalls.
Following each Remittance Date amounts in a reserve fund in excess of any amount
required to be  maintained  therein may be released  from the reserve fund under
the conditions and to the extent specified in the related Prospectus  Supplement
and will not be available for further application to the Certificates.

     Moneys  deposited  in any  reserve  funds  will be  invested  in  Permitted
Instruments, except as otherwise specified in the related Prospectus Supplement.
Unless  otherwise   specified  in  the  related   Prospectus   Supplement,   any
reinvestment  income or other gain from such investments will be credited to the
related  reserve  fund  for  such  series,  and any  loss  resulting  from  such
investments  will be charged to such reserve fund.  However,  such income may be
payable to the Servicer or another service provider as additional  compensation.
The  reserve  fund,  if any,  for a series  will not be a part of the Trust Fund
unless otherwise specified in the related Prospectus Supplement.

     Additional information concerning any reserve fund will be set forth in the
related  Prospectus  Supplement,  including the initial  balance of such reserve
fund,  the balance  required to be maintained in the reserve fund, the manner in
which such required  balance will decrease over time, the manner of funding such
reserve fund, the purposes for which funds in the reserve fund may be applied to
make distributions to Certificateholders and the use of investment earnings from
the reserve fund, if any.

Overcollateralization

     If so provided in the Prospectus Supplement for a series of Certificates, a
portion  of the  interest  payment  on each  Mortgage  Loan may be applied as an
additional  distribution in respect of principal to reduce the principal balance
of a certain class or classes of Certificates and, thus,  accelerate the rate of
payment of principal on such class or classes of Certificates.

                   DESCRIPTION OF FHA INSURANCE UNDER TITLE I

     Certain  of the  Mortgage  Loans  contained  in a Trust Fund may be Title I
Loans  as  described  below  and  in  the  related  Prospectus  Supplement.  The
regulations, rules and procedures promulgated by the FHA under Title I (the "FHA
Regulations")   contain  the  requirements  under  which  lenders  approved  for
participation  in the  Title I  Program  (the  "Title  I  Lenders")  may  obtain
insurance  against a portion of losses  incurred with respect to eligible  loans
that have been  originated  and  serviced in  accordance  with FHA  Regulations,
subject to the amount of insurance  coverage  available in such Title I Lender's
FHA Reserve, as described below and in the related Prospectus Supplement.  While
FHA  Regulations  permit the  Secretary of the  Department  of Housing and Urban
Development  ("HUD"),  subject  to  statutory  limitations,  to  waive a Title I
Lender's  noncompliance  with FHA  Regulations  if  enforcement  would impose an
injustice on the lender,  in general,  an insurance claim against the FHA may be
denied or  surcharged  if the Title I Loan to which it relates does not strictly
satisfy the requirements of the National Housing Act and FHA Regulations.

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
Servicer  will either  serve as or  contract  with the person  specified  in the
Prospectus Supplement to serve as the Administrator for FHA claims (each an "FHA
Claims Administrator")  pursuant to an FHA claims administration  agreement (the
"FHA Claims  Administration  Agreement").  The FHA Claims  Administrator will be
responsible for administering, processing and submitting FHA claims with respect
to the Title I Loans. The Certificateholders will be dependent on the FHA Claims
Administrator  to (i) make  claims on the Title I Loans in  accordance  with FHA
Regulations and (ii) remit all FHA insurance  proceeds  received from the FHA in
accordance with the related agreement.  The Certificateholders'  rights relating
to the receipt of payment from and the administration, processing and submission
of FHA claims by any FHA Claims  Administrator


                                       33


<PAGE>


is  limited  and  governed  by  the  related   agreement   and  the  FHA  Claims
Administration  Agreement and these  functions are obligations of the FHA Claims
Administrator, but not the FHA.

     Under Title I, the FHA maintains an FHA insurance  coverage reserve account
(an "FHA Reserve") for each Title I Lender.  The amount in each Title I Lender's
FHA Reserve is a maximum of 10% of the amounts  disbursed,  advanced or expended
by a Title I Lender in originating or purchasing  eligible loans registered with
the FHA for Title I insurance, with certain adjustments permitted or required by
FHA  Regulations.  The  balance  of such FHA  Reserve is the  maximum  amount of
insurance  claims  the FHA is  required  to pay to the  related  Title I Lender.
Mortgage  Loans to be insured under Title I will be registered  for insurance by
the FHA.  Following  either the  origination or transfer of loans eligible under
Title I, the Title I Lender will submit  such loans for FHA  insurance  coverage
within its FHA  Reserve by  delivering  a transfer  of note report or through an
electronic  submission  to  the  FHA  in  the  form  prescribed  under  the  FHA
Regulations (the "Transfer Report").  The increase in the FHA insurance coverage
for such  loans in the  Title I  Lender's  FHA  Reserve  will  occur on the date
following the receipt and  acknowledgment  by the FHA of the Transfer Report for
such loans.  The  insurance  available  to any Trust Fund will be subject to the
availability,  from  time to time,  of  amounts  in each  Title I  Lender's  FHA
Reserve,  which will initially be limited to the amount specified in the related
Prospectus Supplement (the "FHA Insurance Amount").

     If so  provided  in the related  Prospectus  Supplement  the Trustee or FHA
Claims Administrator may accept an assignment of the FHA Reserve for the related
Title I Loans, notify FHA of such assignment and request that the portion of the
Depositor's FHA Reserves  allocable to such Title I Loans be transferred to such
Trustee or the FHA Claims Administrator on the Closing Date.  Alternatively,  in
the absence of such provision, the FHA Reserves may be retained by the Depositor
and, upon an insolvency and  receivership of the Depositor,  the related Trustee
will notify FHA and request  that the portion of the  Depositor's  FHA  Reserves
allocable to the Title I Loans be  transferred  to the Trustee or the FHA Claims
Administrator.  Although  each Trustee will request such a transfer of reserves,
FHA is not obligated to comply with such a request, and may determine that it is
not in FHA's interest to permit such transfer of reserves. In addition,  FHA has
not specified how insurance reserves might be allocated in such event, and there
can be no assurance  that any reserve  amount,  if transferred to the Trustee or
the FHA Claims  Administrator,  as the case may be,  would not be  substantially
less than 10% of the outstanding  principal amount of the related Title I Loans.
It is likely that the  Depositor,  the  Trustee or the FHA Claims  Administrator
would be the lender of record on other Title I Loans,  so that any FHA  Reserves
that are retained, or permitted to be transferred,  would become commingled with
FHA Reserves  available for other Title I Loans.  FHA also reserves the right to
transfer reserves with "earmarking" (segregating such reserves so that they will
not be  commingled  with  the  reserves  of the  transferee)  if it is in  FHA's
interest to do so.

     Under Title I, the FHA will reduce the  insurance  coverage  available in a
Title I Lender's FHA Reserve with  respect to loans  insured  under such Title I
Lender's  contract  of  insurance  by (i) the  amount  of FHA  insurance  claims
approved  for payment  related to such loans and (ii) the amount of reduction of
the Title I Lender's FHA Reserve by reason of the sale,  assignment  or transfer
of loans  registered  under the Title I Lender's  contract  of  insurance.  Such
insurance  coverage also may be reduced for any FHA insurance claims  previously
disbursed to the Title I Lender that are subsequently rejected by the FHA.

     Unlike certain other government loan insurance programs,  loans under Title
I (other than loans in excess of $25,000) are not subject to prior review by the
FHA. The FHA disburses  insurance  proceeds with respect to defaulted  loans for
which  insurance  claims have been filed by a Title I Lender prior to any review
of such loans.  A Title I Lender is required to  repurchase  a Title I Loan from
the FHA that is determined to be ineligible for insurance  after insurance claim
payments for such loan have been paid to such lender. Under the FHA Regulations,
if  the  Title  I  Lender's  obligation  to  repurchase  the  Title  I  Loan  is
unsatisfied,  the FHA is permitted to offset the unsatisfied  obligation against
future insurance claim payments owed by the FHA to such lender.  FHA Regulations
permit the FHA to disallow an insurance claim with respect to any loan that does
not  qualify  for  insurance  for a period of up to two years after the claim is
made and to require the Title I Lender that has submitted the insurance claim to
repurchase the loan.

     The  proceeds  of loans  under  the  Title I  Program  may be used only for
permitted  purposes,  including,  but not limited to, the alteration,  repair or
improvement of residential property,  the purchase of a manufactured home or lot
(or cooperative interest therein) on which to place such home or the purchase of
both a manufactured  home loan and the lot (or cooperative  interest therein) on
which such home is placed.

     Subject to certain limitations  described below, eligible Title I Loans are
generally  insured  by the FHA for 90% of an amount  equal to the sum of (i) the
net unpaid principal  amount and the uncollected  interest earned to the date of
default, (ii) interest on the unpaid loan obligation from the date of default to
the date of the initial submission of the insurance claim, plus 15 calendar days
(the total  period not to exceed nine  months) at a rate of 7% per annum,  (iii)
uncollected  court costs,  (iv) title  examination  costs, (v) fees for required
inspections by the lenders or its agents,  up to $75, and (vi)  origination fees
up to a  maximum  of 5% of the loan  amount.  However,  the  insurance  coverage
provided  by the FHA is  limited  to the  extent of the  balance  in the Title I
Lender's FHA Reserve maintained by the FHA.  Accordingly if sufficient insurance
coverage is  available  in such FHA  Reserve,  then the Title I Lender bears the
risk of losses on a Title I Loan for which a claim for  reimbursement is paid by
the FHA of at least 10% of the unpaid principal,  uncollected interest earned to
the  date of  default,  interest  from the  date of  default  to the date of the
initial claim submission and certain  expenses.  Unlike most other FHA insurance
programs,  the obligation of the FHA to reimburse a Title I Lender for losses in
the  portfolio  of  insured  loans held by such Title I Lender is limited to the
amount in an FHA Reserve  maintained  on a  lender-by-lender  basis and not on a
loan-by-loan basis.

     In general,  the FHA will insure Home  Improvement  Contracts up to $25,000
for a Single  Family  Property,  with a maximum  term of 20 years.  The FHA will
insure  loans of up to $17,500  for  manufactured  homes  which  qualify as real
estate  under  applicable  state law and loans of up to  $12,000  per unit for a
$48,000 limit for four units for  owner-occupied  multifamily homes. If the loan
amount is $15,000 or more,  the FHA requires a drive-by  appraisal,  the current
tax  assessment  value,  or a full Uniform  Residential  Appraisal  Report dated
within 12 months of the closing to verify the property's value. The maximum loan
amount on  transactions  requiring  an  appraisal is the amount of equity in the
property shown by the market value determination of the property.


                                       34


<PAGE>


     With respect to the Title I Loans,  the FHA Regulations do not require that
a borrower obtain title or fire and casualty insurance.  However, if the related
Mortgaged  Property is located in a flood  hazard  area,  flood  insurance in an
amount at least  equal to the loan  amount is  required.  In  addition,  the FHA
Regulations do not require that the borrower obtain  insurance  against physical
damage  arising  from earth  movement  (including  earthquakes,  landslides  and
mudflows).  Accordingly,  if a Mortgaged  Property  that  secures a Title I Loan
suffers any uninsured hazard or casualty  losses,  holders of the related series
of  Certificates  that are  secured in whole or in part by such Title I Loan may
bear the risk of loss to the  extent  that  such  losses  are not  recovered  by
foreclosure on the defaulted loans or from any FHA insurance proceeds. Such loss
may be  otherwise  covered by  amounts  available  from the  credit  enhancement
provided  for the related  series of  Certificates,  if specified in the related
Prospectus Supplement.

     Following  a default on a Title I Loan  insured by the FHA,  the  Servicer,
either directly or through a subsidiary,  may, subject to certain conditions and
mandatory loss mitigation  procedures,  either commence foreclosure  proceedings
against the improved  property  securing the loan,  if  applicable,  or submit a
claim to FHA,  but may  submit  a claim  to FHA  after  proceeding  against  the
improved  property  only with the prior  approval of the  Secretary  of HUD. The
availability  of FHA Insurance  following a default on a Title I Loan is subject
to a number of conditions,  including strict  compliance with FHA Regulations in
originating  and  servicing  the  Title I  Loan.  Failure  to  comply  with  FHA
Regulations  may result in a denial of or surcharge on the FHA insurance  claim.
Prior to declaring a Title I Loan in default and  submitting a claim to FHA, the
Servicer  must take  certain  steps to  attempt to cure the  default,  including
personal  contact  with the  borrower  either by  telephone  or in a meeting and
providing  the borrower  with 30 days' written  notice prior to  declaration  of
default. FHA may deny insurance coverage if the borrower's nonpayment is related
to a valid  objection  to faulty  contractor  performance.  In such  event,  the
Servicer or other entity as specified in the related Prospectus  Supplement will
seek to obtain payment by or a judgment  against the borrower,  and may resubmit
the claim to FHA following such a judgment.

                     CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS

     The  following  discussion  contains  summaries of certain legal aspects of
mortgage loans secured by one- to four-family  residential  properties  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.

General

     Single  Family,  Multifamily  and  Commercial  Loans.  Each Single  Family,
Multifamily  and  Commercial  Loan will be  secured by either a deed of trust or
mortgage,  depending  upon the  prevailing  practice  in the  state in which the
Mortgaged  Property subject to such 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. 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. 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 called the  beneficiary  (similar to a  mortgagee),  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. Some states use
a  security  deed or deed to secure  debt  which is  similar  to a deed of trust
except that it has only two parties:  a grantor  (similar to a mortgagor)  and a
grantee (similar to a mortgagee).  Mortgages, deeds of trust and deeds to secure
debt are not prior to liens for real  estate  taxes  and  assessments  and other
charges imposed under  governmental  police powers.  Priority between mortgages,
deeds of trust and deeds to secure debt and other encumbrances  depends on their
terms in some cases and generally on the order of  recordation  of the mortgage,
deed of trust or the deed to secure debt in the appropriate recording office.

     The  Mortgages   that  encumber   Multifamily   Properties  and  Commercial
Properties will contain an assignment of rents and leases, pursuant to which the
Mortgagor  assigns to the lender the  Mortgagor's  right,  title and interest as
landlord under each lease and the income derived  therefrom,  while  retaining a
revocable  license to collect the rents for so long as there is no  default.  If
the Mortgagor  defaults,  the license  terminates  and the lender is entitled to
collect the rents.  Local law may require that the lender take possession of the
property and/or obtain a  court-appointed  receiver before becoming  entitled to
collect the rents.

     Manufactured  Home Contracts.  Under the laws of most states,  manufactured
housing  constitutes  personal  property  and is  subject  to the motor  vehicle
registration  laws of the  state or  other  jurisdiction  in  which  the unit is
located.  In a few states,  where  certificates  of title are not  required  for
manufactured  homes,  security  interests  are  perfected  by  the  filing  of a
financing  statement  under  Article 9 of the UCC which has been  adopted by the
majority of states.  Such financing  statements are effective for five years and
must be renewed at the end of each five  years.  The  certificate  of title laws
adopted by the majority of states  provide that  ownership of motor vehicles and
manufactured  housing shall be evidenced by a certificate of title issued by the
motor  vehicles  department (or a similar  entity) of such state.  In the states
that have enacted  certificate  of title laws, a security  interest in a unit of
manufactured  housing,  so long as it is not  attached to land in so permanent a
fashion as to become a fixture,  is generally perfected by the recording of such
interest  on the  certificate  of  title to the  unit in the  appropriate  motor
vehicle registration office or by delivery of the required documents and payment
of a fee to such office, depending on state law.

     The  Servicer  will be  required  under the related  Pooling and  Servicing
Agreement  to effect such  notation or delivery of the  required  documents  and
fees, and to obtain possession of the certificate of title, as appropriate under
the laws of the state in which any Manufactured Home is registered. In the event
the Servicer fails, due to clerical errors or otherwise, to effect such notation
or delivery,  or files the security  interest  under the wrong law (for example,
under a motor vehicle title statute rather than under the UCC, in a few states),
the Trustee may not have a first priority  security interest in the Manufactured
Home  securing a Contract.  As  manufactured


                                       35


<PAGE>


homes have become larger and often have been attached to their sites without any
apparent  intention by the  borrowers  to move them,  courts in many states have
held that manufactured homes may, under certain circumstances, become subject to
real estate title and  recording  laws.  As a result,  a security  interest in a
manufactured  home  could be  rendered  subordinate  to the  interests  of other
parties claiming an interest in the home under applicable state real estate law.
In order to perfect a security interest in a manufactured home under real estate
laws,  the holder of the security  interest must file either a "fixture  filing"
under the provisions of the UCC or a real estate  mortgage under the real estate
laws of the state where the home is located.  These  filings must be made in the
real estate records  office of the county where the home is located.  Generally,
Manufactured Home Contracts will contain provisions prohibiting the obligor from
permanently  attaching the Manufactured Home to its site. So long as the obligor
does not violate this agreement,  a security  interest in the Manufactured  Home
will be governed by the  certificate  of title laws or the UCC, and the notation
of the  security  interest  on the  certificate  of title or the filing of a UCC
financing  statement  will be effective to maintain the priority of the security
interest  in  the  Manufactured  Home.  If,  however,  a  Manufactured  Home  is
permanently  attached to its site, other parties could obtain an interest in the
Manufactured Home that is prior to the security interest  originally retained by
the Depositor.

     The  Depositor  will assign or cause to be assigned a security  interest in
the  Manufactured  Homes to the  Trustee,  on behalf of the  Certificateholders.
Unless otherwise  specified in the related  Prospectus  Supplement,  neither the
Depositor,  the Servicer nor the Trustee will amend the certificates of title to
identify the Trustee,  on behalf of the  Certificateholders,  as the new secured
party and,  accordingly,  the Depositor will continue to be named as the secured
party on the certificates of title relating to the  Manufactured  Homes. In most
states,  such  assignment is an effective  conveyance of such security  interest
without amendment of any lien noted on the related  certificate of title and the
new secured  party  succeeds  to the  Depositor's  rights as the secured  party.
However, in some states there exists a risk that, in the absence of an amendment
to the certificate of title,  such assignment of the security interest might not
be held effective against creditors of the Depositor.

     In  the  absence  of  fraud,   forgery  or  permanent   affixation  of  the
Manufactured  Home to its site by the Manufactured Home owner, or administrative
error by state recording officials, the notation of the lien of the Depositor on
the certificate of title or delivery of the required  documents and fees will be
sufficient to protect the Trustee against the rights of subsequent purchasers of
a Manufactured  Home or subsequent  lenders who take a security  interest in the
Manufactured Home. If there are any Manufactured Homes as to which the Depositor
has failed to perfect or cause to be perfected the security interest assigned to
the Trust Fund,  such security  interest would be subordinate  to, among others,
subsequent  purchasers for value of Manufactured  Homes and holders of perfected
security interests.  There also exists a risk in not identifying the Trustee, on
behalf of the Certificateholders, as the new secured party on the certificate of
title that,  through fraud or negligence,  the security  interest of the Trustee
could be released.

     In the event  that the  owner of a  Manufactured  Home  moves it to a state
other than the state in which such  Manufactured  Home  initially is registered,
under  the  laws  of  most  states  the  perfected   security  interest  in  the
Manufactured  Home would  continue  for four months  after such  relocation  and
thereafter until the owner  re-registers the Manufactured Home in such state. If
the owner were to relocate a Manufactured  Home to another state and re-register
the Manufactured  Home in such state, and if the Depositor did not take steps to
re-perfect  its security  interest in such state,  the security  interest in the
Manufactured  Home would cease to be perfected.  A majority of states  generally
require surrender of a certificate of title to re-register a Manufactured  Home;
accordingly, the Depositor must surrender possession if it holds the certificate
of  title  to such  Manufactured  Home or,  in the  case of  Manufactured  Homes
registered  in states that provide for  notation of lien,  the  Depositor  would
receive notice of surrender if the security interest in the Manufactured Home is
noted on the  certificate of title.  Accordingly,  the Depositor  would have the
opportunity to re-perfect its security  interest in the Manufactured Home in the
state of  relocation.  In states that do not require a certificate  of title for
registration of a manufactured  home,  re-registration  could defeat perfection.
Similarly,  when an  obligor  under a  manufactured  housing  conditional  sales
contract sells a manufactured home, the obligee must surrender possession of the
certificate  of title or it will  receive  notice as a result of its lien  noted
thereon and accordingly will have an opportunity to require  satisfaction of the
related  manufactured  housing  conditional sales contract before release of the
lien. Under each related Pooling and Servicing  Agreement,  the Servicer will be
obligated to take such steps,  at the  Servicer's  expense,  as are necessary to
maintain perfection of security interests in the Manufactured Homes.

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

     The Home Improvement Contracts. The Home Improvement Contracts,  other than
those Home  Improvement  Contracts that are unsecured or secured by mortgages on
real estate (such Home Improvement Contracts are hereinafter referred to in this
section as "contracts")  generally are "chattel  paper" or constitute  "purchase
money security  interests" each as defined in the UCC.  Pursuant to the UCC, the
sale of chattel paper is treated in a manner similar to perfection of a security
interest in chattel  paper.  Under the related  agreement,  the  Depositor  will
transfer  physical  possession  of the  contracts to the Trustee or a designated
custodian  or may  retain  possession  of the  contracts  as  custodian  for the
Trustee.  In addition,  the Depositor will make an appropriate filing of a UCC-1
financing  statement in the  appropriate  states to give notice of the Trustee's
ownership of the contracts. Unless otherwise specified in the related Prospectus
Supplement,  the  contracts  will not be stamped or otherwise  marked to reflect
their  assignment  from the  Depositor  to the  Trustee.  Therefore,  if through
negligence,  fraud  or  otherwise,  a  subsequent  purchaser  were  able to take
physical  possession of the contracts  without  notice of such  assignment,  the
Trustee's interest in the contracts could be defeated.

     The contracts that are secured by the home  improvements  financed  thereby
grant to the originator of such contracts a purchase money security  interest in
such home  improvements to secure all or part of the purchase price of such home
improvements  and related  services.  A  financing  statement  generally  is not
required to be filed to perfect a purchase money  security  interest in consumer
goods.  Such purchase money security  interests are  assignable.  In general,  a
purchase money security  interest grants to the holder a security  interest that
has priority over a conflicting security interest in the same collateral and the
proceeds of such collateral.  However, to the extent that the collateral subject
to a  purchase  money  security  interest  becomes a  fixture,  in order for the
related  purchase  money  security  interest to take priority over a conflicting
interest in the fixture,  the holder's  interest in such home  improvement  must
generally be perfected by a timely fixture filing. In general,  under the UCC, a
security  interest  does not exist under the UCC in ordinary  building


                                       36


<PAGE>


material  incorporated  into an improvement on land. Home Improvement  Contracts
that finance lumber,  bricks, other types of ordinary building material or other
goods that are deemed to lose such characterization,  upon incorporation of such
materials  into the related  property,  will not be secured by a purchase  money
security interest in the home improvement being financed.

     So long as the home  improvement  has not become subject to the real estate
law,  a creditor  can  repossess  a home  improvement  securing  a  contract  by
voluntary surrender,  "self-help" repossession that is "peaceful" (i.e., without
breach of the peace) or, in the absence of voluntary  surrender  and the ability
to repossess  without  breach of the peace,  judicial  process.  The holder of a
contract must give the debtor a number of days' notice,  which varies from 10 to
30  days  or  more  depending  on  the  state,  prior  to  commencement  of  any
repossession.  The UCC and  consumer  protection  laws in most  states  restrict
repossession  sales,   including  requiring  prior  notice  to  the  debtor  and
commercial  reasonableness in effecting such a sale. The law in most states also
requires  that the  debtor be given  notice  of any sale  prior to resale of the
related property so that the debtor may redeem it at or before such resale.

     Under the laws applicable in most states,  a creditor is entitled to obtain
a deficiency  judgment  from a debtor for any  deficiency  on  repossession  and
resale of the property securing the debtor's loan.  However,  some states impose
prohibitions  or  limitations  on  deficiency  judgments  and in many  cases the
defaulting borrower would have no assets with which to pay a judgment.

     Certain other statutory provisions,  including federal and state bankruptcy
and  insolvency  laws and  general  equity  principles,  may  limit or delay the
ability of a lender to repossess  and resell  collateral or enforce a deficiency
judgment.

Foreclosure on Mortgages

     Foreclosure  is a legal  procedure that allows the mortgagee to recover its
mortgage debt by enforcing its rights and available remedies under the mortgage.
Foreclosure  of a mortgage is generally  accomplished  by judicial  action.  The
action is initiated by the service of legal pleadings upon all parties having an
interest of record in the real property. Delays in completion of the foreclosure
may  occasionally   result  from  difficulties  in  locating  necessary  parties
defendant.  Judicial  foreclosure  proceedings are often not contested by any of
the parties  defendant.  However,  when the  mortgagee's  right to  foreclose is
contested,  the  legal  proceedings  necessary  to  resolve  the  issue  can  be
time-consuming.  After the completion of a judicial foreclosure, the court would
issue a judgment of foreclosure and would  generally  appoint a referee or other
court officer to conduct the sale of the property.

     Foreclosure  of a deed of  trust  or a deed  to  secure  debt is  generally
accomplished by a non-judicial  trustee's sale under a specific provision in the
deed of trust or deed to secure debt which  authorizes  the sale of the property
to a third party upon any default by the  borrower  under the terms of the note,
deed of trust or deed to secure debt.  In some states,  prior to such sale,  the
trustee must record a notice of default and send a copy to the  borrower-trustor
and to any person who has  recorded a request  for a copy of a notice of default
and notice of sale.  In addition,  prior to such sale,  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.  In some  states,  the
borrower,  or any other person having a junior  encumbrance  on the real estate,
may, during a reinstatement period, cure the default by paying the entire amount
in arrears plus the costs and expenses  incurred in enforcing  the  obligations,
including attorney's and trustee's fees to the extent allowed by applicable law.
Certain states may require  notices of sale to be published  periodically  for a
proscribed period in a specified manner prior to the date of the trustee's sale.
Generally, state laws require that a copy of the notice of sale be posted on the
property and sent to all parties having an interest in the real property.

     In case of foreclosure under either a mortgage or a deed of trust, the sale
by the referee or other  designated  officer or by the trustee is often a public
sale.  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, a third party
may be unwilling to purchase the property at a foreclosure sale. Until recently,
potential  buyers were  confronted  with the 1980  decision of the United States
Court of  Appeals  for the Fifth  Circuit  in  Durrett  v.  Washington  National
Insurance  Company.  The  court  in  Durrett  held  that  even a  non-collusive,
regularly conducted foreclosure sale was a fraudulent transfer under section 67d
of  the  former  Bankruptcy  Act  (section  548  of the  current  United  States
Bankruptcy Code) and,  therefore,  could be rescinded in favor of the bankrupt's
estate,  if (i) the foreclosure sale was held while the debtor was insolvent and
not more than one year prior to the filing of the bankruptcy petition,  and (ii)
the  price  paid  for  the   foreclosed   property  did  not   represent   "fair
consideration" ("reasonably equivalent value" under the United States Bankruptcy
Code). However, on May 23, 1994, Durrett was effectively overruled by the United
States Supreme Court in BFP v.  Resolution  Trust  Corporation,  as Receiver for
Imperial Federal Savings and Loan  Association,  et al., in which the Court held
that "'reasonably  equivalent value', for foreclosed  property,  is the price in
fact received at the  foreclosure  sale, so long as all the  requirements of the
State's foreclosure law have been complied with".

     For these  reasons,  it is common for the lender to purchase  the  property
from the  trustee,  referee or other court  officer  for an amount  equal to the
principal amount of the  indebtedness  secured by the mortgage or deed of trust,
accrued and unpaid  interest and the expenses of foreclosure.  Generally,  state
law controls the amount of foreclosure costs and expenses,  including attorneys'
and trustee's fees, which may be recovered by a lender.  In some states there is
a statutory  minimum purchase price which the lender may offer for the property.
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 the obligation to pay taxes, obtain casualty insurance and
to make 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.

     A second  mortgagee  may not  foreclose on the  property  securing a second
mortgage unless it forecloses  subject to the first  mortgage,  in which case it
must  either  pay the  entire  amount  due on the  first  mortgage  to the first
mortgagee  prior  to or at the time of the  foreclosure  sale or  undertake  the
obligation to make payments on the first  mortgage in the event the mortgagor is
in default  thereunder,  in either  event  adding the  amounts  expended  to the
balance due on the second loan, and may be subrogated to the rights of the first
mortgagee.  In addition,  in the event that the foreclosure of a second mortgage
triggers the enforcement of a "due-on-sale"  clause, the second mortgagee may be
required  to pay the full amount of the first  mortgage to the first  mortgagee.
Accordingly,  with


                                       37


<PAGE>


respect to those Mortgage Loans which are second  mortgage  loans, if the lender
purchases the property,  the lender's  title will be subject to all senior liens
and claims and certain governmental liens.

     The  proceeds  received by the referee or trustee from the sale are applied
first to the costs,  fees and expenses of sale and then in  satisfaction  of the
indebtedness  secured by the  mortgage or deed of trust under which the sale was
conducted. Any remaining proceeds are generally payable to the holders of junior
mortgages  or  deeds of trust  and  other  liens  and  claims  in order of their
priority, whether or not the borrower is in default. Any additional proceeds are
generally  payable to the  mortgagor or trustor.  The payment of the proceeds to
the  holders  of junior  mortgages  may occur in the  foreclosure  action of the
senior mortgagee or may require the institution of separate legal proceedings.

     Under  the  REMIC  provisions  of the Code and the  Pooling  and  Servicing
Agreement with respect to a series of Certificates, the Servicer may be required
to hire an independent contractor to operate any REO Property. The costs of such
operation may be significantly  greater than the cost of direct operation by the
Servicer.

     Some states impose prohibitions or limitations on remedies available to the
mortgagee,  including  the right to  recover  the debt from the  mortgagor.  See
"--Anti-Deficiency Legislation and Other Limitations on Lenders" herein.

     In certain jurisdictions, real property transfer or recording taxes or fees
may be imposed on the REMIC with respect to its  acquisition  (by foreclosure or
otherwise) and  disposition of REO Property,  and any such taxes or fees imposed
may reduce  Liquidation  Proceeds with respect to such REO Property,  as well as
distributions payable to the Certificateholders.

Repossession With Respect to Manufactured Home Contracts

     Repossession of manufactured housing is governed by state law. A few states
have enacted  legislation  that requires that the debtor be given an opportunity
to cure its  default  (typically  30 days to bring the account  current)  before
repossession  can  commence.  So long as a  manufactured  home has not become so
attached  to real  estate  that it would be treated as a part of the real estate
under the law of the state where it is located, repossession of such home in the
event of a default by the obligor will  generally be governed by the UCC (except
in  Louisiana).  Article 9 of the UCC provides the  statutory  framework for the
repossession  of manufactured  housing.  While the UCC as adopted by the various
states may vary in certain small particulars, the general repossession procedure
established by the UCC is as follows:

          (i) Except in those states where the debtor must receive notice of the
     right to cure a default, repossession can commence immediately upon default
     without prior notice. Repossession may be effected either through self-help
     (peaceable retaking without court order), voluntary repossession or through
     judicial process (repossession  pursuant to court-issued writ of replevin).
     The  self-help  and/or  voluntary  repossession  methods are more  commonly
     employed,  and  are  accomplished  simply  by  retaking  possession  of the
     manufactured home. In cases in which the debtor objects or raises a defense
     to repossession,  a court order must be obtained from the appropriate state
     court,  and the  manufactured  home must then be  repossessed in accordance
     with that  order.  Whether  the method  employed  is  self-help,  voluntary
     repossession or judicial repossession, the repossession can be accomplished
     either by an actual physical removal of the  manufactured  home to a secure
     location  for  refurbishment  and resale or by removing the  occupants  and
     their belongings from the manufactured  home and maintaining  possession of
     the  manufactured  home on the location  where the occupants were residing.
     Various  factors may affect  whether the  manufactured  home is  physically
     removed  or left on  location,  such as the nature and term of the lease of
     the site on which it is  located  and the  condition  of the unit.  In many
     cases,  leaving the  manufactured  home on location is  preferable,  in the
     event that the home is already set up, because the expenses of retaking and
     redelivery will be saved. However, in those cases where the home is left on
     location, expenses for site rentals will usually be incurred.

          (ii)  Once  repossession  has  been  achieved,   preparation  for  the
     subsequent   disposition  of  the  manufactured  home  can  commence.   The
     disposition  may be by public or private sale provided the method,  manner,
     time, place and terms of the sale are commercially reasonable.

          (iii) Sale proceeds are to be applied first to  repossession  expenses
     (expenses  incurred in  retaking,  storage,  preparing  for sale to include
     refurbishing   costs  and  selling)  and  then  to   satisfaction   of  the
     indebtedness.  While some states  impose  prohibitions  or  limitations  on
     deficiency  judgments if the net proceeds from resale do not cover the full
     amount of the indebtedness,  the remainder may be sought from the debtor in
     the form of a deficiency  judgement in those states that do not prohibit or
     limit such  judgments.  The  deficiency  judgment  is a  personal  judgment
     against  the  debtor for the  shortfall.  Occasionally,  after  resale of a
     manufactured home and payment of all expenses and indebtedness,  there is a
     surplus of funds.  In that case,  the UCC  requires the party suing for the
     deficiency  judgment  to remit  the  surplus  to the  debtor.  Because  the
     defaulting  owner of a manufactured  home generally has very little capital
     or income available following  repossession,  a deficiency judgment may not
     be sought in many cases or, if obtained,  will be settled at a  significant
     discount in light of the defaulting owner's strained financial condition.

Second Mortgages

     Some of the Mortgage  Loans may be secured by second  mortgages or deeds of
trust,  which are  junior  to first  mortgages  or deeds of trust  held by other
lenders. The rights of the Certificateholders as the holders of a junior deed of
trust or a junior  mortgage are  subordinate  in lien and in payment to those of
the holder of the senior  mortgage or deed of trust,  including the prior rights
of the senior mortgagee or beneficiary to receive and apply hazard insurance and
condemnation proceeds and, upon default of the mortgagor, to cause a foreclosure
on the property. Upon completion of the foreclosure proceedings by the holder of
the  senior  mortgage  or the sale  pursuant  to the deed of trust,  the  junior
mortgagee's or junior  beneficiary's lien will be extinguished unless the junior
lienholder  satisfies  the  defaulted  senior  loan or asserts  its  subordinate
interest in a property in foreclosure proceedings. See "--Foreclosure" herein.


                                       38


<PAGE>


     Furthermore,  the  terms  of the  second  mortgage  or  deed of  trust  are
subordinate to the terms of the first mortgage or deed of trust. In the event of
a  conflict  between  the terms of the first  mortgage  or deed of trust and the
second  mortgage  or deed of trust,  the terms of the first  mortgage or deed of
trust  will  govern  generally.  Upon a failure of the  mortgagor  or trustor to
perform any of its obligations, the senior mortgagee or beneficiary,  subject to
the terms of the senior mortgage or deed of trust, may have the right to perform
the  obligation  itself.  Generally,  all sums so expended by the  mortgagee  or
beneficiary  become part of the indebtedness  secured by the mortgage or deed of
trust.  To the  extent a first  mortgagee  expends  such  sums,  such  sums will
generally have priority over all sums due under the second mortgage.

Rights of Redemption

     Single Family, Multifamily and Commercial Properties. In some states, after
sale pursuant to a deed of trust or foreclosure of a mortgage,  the borrower and
foreclosed  junior  lienors are given a statutory  period in which to redeem the
property from the  foreclosure  sale. In some states,  redemption may occur only
upon payment of the entire principal  balance of the loan,  accrued interest and
expenses of  foreclosure.  In other states,  redemption may be authorized if the
former  borrower  pays only a portion of the sums due. The effect of a statutory
right of  redemption  is to  diminish  the  ability  of the  lender  to sell the
foreclosed  property.  The  exercise of a right 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.

     Manufactured  Homes.  While state laws do not usually  require notice to be
given to debtors  prior to  repossession,  many states do require  delivery of a
notice  of  default  and  of  the  debtor's   right  to  cure  defaults   before
repossession.  The law in most  states  also  requires  that the debtor be given
notice of sale  prior to the  resale of the home so that the owner may redeem at
or before resale. In addition, the sale must comply with the requirements of the
UCC.

Anti-Deficiency Legislation and Other Limitations on Lenders

     Single Family,  Multifamily and Commercial Properties.  Certain states have
imposed statutory prohibitions which limit the remedies of a beneficiary under a
deed of trust or a mortgagee  under a mortgage.  In some states,  statutes limit
the  right of the  beneficiary  or  mortgagee  to obtain a  deficiency  judgment
against the  borrower  following  foreclosure  or sale under a deed of trust.  A
deficiency  judgment would be a personal  judgment  against the former  borrower
equal in most cases to the difference  between the net amount  realized upon the
public  sale of the  real  property  and the  amount  due to the  lender.  Other
statutes  require the beneficiary or mortgagee to exhaust the security  afforded
under a deed of trust or  mortgage by  foreclosure  in an attempt to satisfy the
full debt before  bringing a personal  action  against the borrower.  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,  other  statutory  provisions  limit any
deficiency judgment against the former borrower following a judicial sale to the
excess of the outstanding debt over the fair market value of the property at the
time of the public sale. The purpose of these statutes is generally to prevent a
beneficiary or a mortgagee from obtaining a large  deficiency  judgment  against
the former borrower as a result of low or no bids at the judicial sale.

     In addition to laws limiting or prohibiting deficiency judgments,  numerous
other statutory provisions, including the federal bankruptcy laws and state laws
affording  relief to debtors,  may  interfere  with or affect the ability of the
secured  mortgage lender to realize upon collateral  and/or enforce a deficiency
judgment.  For  example,  with respect to federal  bankruptcy  law, a court with
federal  bankruptcy  jurisdiction  may permit a debtor through its Chapter 11 or
Chapter  13  rehabilitative  plan to cure a  monetary  default  in  respect of a
mortgage loan on a debtor's  residence by paying  arrearages within a reasonable
time period and  reinstating  the original  mortgage loan payment  schedule even
though  the  lender   accelerated  the  mortgage  loan  and  final  judgment  of
foreclosure  had been entered in state court  provided no sale of the  residence
had yet occurred prior to the filing of the debtor's petition.  Some courts with
federal  bankruptcy  jurisdiction  have approved plans,  based on the particular
facts of the  reorganization  case,  that effected the curing of a mortgage loan
default by paying arrearages over a number of years.

     Courts with federal  bankruptcy  jurisdiction  have also indicated that the
terms of a mortgage  loan  secured by  property  of the debtor may be  modified.
These courts have suggested  that such  modifications  may include  reducing the
amount of each monthly  payment,  changing  the rate of  interest,  altering the
repayment  schedule,  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.

     In the  case of  income-producing  Multifamily  Properties  and  Commercial
Properties,  federal bankruptcy law may also have the effect of interfering with
or  affecting  the  ability  of the  secured  lender to enforce  the  borrower's
assignment of rents and leases related to the mortgaged property.  Under Section
362 of the  Bankruptcy  Code,  the  lender  will be stayed  from  enforcing  the
assignment,  and the legal  proceedings  necessary to resolve the issue could be
time-consuming, with resulting delays in the lender's receipt of the rents.

     The Code  provides  priority  to  certain  tax  liens  over the lien of the
mortgage or deed of trust.  In addition,  substantive  requirements  are imposed
upon lenders in connection  with the  origination  and the servicing of mortgage
loans by numerous  federal and some state consumer  protection  laws. These laws
include the federal Truth-in-Lending Act, Real Estate Settlement Procedures Act,
Equal Credit  Opportunity  Act, Fair Credit  Billing Act, Fair Credit  Reporting
Act,  and  related  statutes.  These  federal  laws  impose  specific  statutory
liabilities  upon lenders who  originate  mortgage  loans and who fail to comply
with the  provisions of the applicable  laws. In some cases,  this liability may
affect  assignees of the Mortgage Loans.  In particular,  failure to comply with
certain  requirements  of the Federal  Truth-in-Lending  Act, as  implemented by
Regulation Z, could  jeopardize  the  enforceability  of the Mortgage  Loans and
subject both the originators  and the assignees of such  obligations to monetary
penalties.


                                       39


<PAGE>


     Manufactured   Home  Contracts.   In  addition  to  the  laws  limiting  or
prohibiting deficiency judgments, numerous other statutory provisions, including
federal bankruptcy laws and related state laws, may interfere with or affect the
ability of a lender to  realize  upon  collateral  and/or  enforce a  deficiency
judgment.  For example,  in a Chapter 13 proceeding under the federal bankruptcy
law, a court may prevent a lender from  repossessing a home, and, as part of the
rehabilitation plan, reduce the amount of the secured indebtedness to the market
value  of the home at the  time of  bankruptcy  (as  determined  by the  court),
leaving the party providing  financing as a general  unsecured  creditor for the
remainder of the  indebtedness.  A bankruptcy  court may also reduce the monthly
payments  due  under a  contract  or  change  the rate of  interest  and time of
repayment of the indebtedness.

Enforceability of Certain Provisions

     Single Family,  Multifamily  and Commercial  Properties.  All of the Single
Family,  Multifamily  and  Commercial  Loans  will  include a  debt-acceleration
clause,  which permits the lender to accelerate the debt upon a monetary default
of the borrower, after the applicable cure period. The courts of all states will
enforce clauses  providing for  acceleration in the event of a material  payment
default.  However,  courts of any state,  exercising  equity  jurisdiction,  may
refuse  to allow a lender  to  foreclose  a  mortgage  or deed of trust  when an
acceleration  of the  indebtedness  would  be  inequitable  or  unjust  and  the
circumstances would render the acceleration unconscionable.

     Some courts have imposed general equitable principles to limit the remedies
available  in  connection  with  foreclosure.  These  equitable  principles  are
generally designed to relieve the borrower from the legal effect of his defaults
under the loan documents. For example, some courts have required 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 lenders'  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 lenders to foreclose if the default under the mortgage instrument or deed of
trust is not monetary, such as the borrower's failure to maintain adequately the
property  or the  borrower's  execution  of a second  mortgage  or deed of trust
affecting  the  property.  Finally,  some courts have been  willing to relieve a
borrower from the  consequences  of the default if the borrower has not received
adequate notice of the default.

     All of the Mortgage Loans will 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.

     Exempted from the general rule of enforceability of due-on-sale clauses are
mortgage loans  (originated  other than by federal savings and loan associations
and federal savings banks) that were made or assumed during the period beginning
on the  date a state,  by  statute  or final  appellate  court  decision  having
statewide effect,  prohibited the exercise of due-on-sale  clauses and ending on
October 15, 1982 ("Window Period Loans"). However, the exception applies only to
transfers of property  underlying  Window Period Loans occurring between October
15, 1982 and October 15, 1985 and does not restrict enforcement of a due-on-sale
clause in connection with current transfers of property underlying Window Period
Loans unless the property  underlying  such Window Period Loan is located in one
of the  five  "window  period  states"  identified  below.  Due-on-sale  clauses
contained in mortgage loans originated by federal savings and loan  associations
or federal  savings banks are fully  enforceable  pursuant to regulations of the
Office of Thrift  Supervision,  successor  to the Federal  Home Loan Bank Board,
which preempt state law restrictions on the enforcement of due-on-sale clauses.

     With the expiration of the exemption for Window Period Loans on October 15,
1985,  due-on-sale  clauses have become  generally  enforceable  except in those
states   whose   legislatures   exercised   their   authority  to  regulate  the
enforceability  of such  clauses  with  respect to mortgage  loans that were (i)
originated or assumed during the "window  period",  which ended in all cases not
later than October 15, 1982, and (ii)  originated by lenders other than national
banks,  federal savings institutions and federal credit unions. The Federal Home
Loan  Mortgage  Corporation  ("FHLMC")  has taken the position in its  published
mortgage  servicing  standards  that,  out of a total of eleven  "window  period
states", five states (Arizona,  Michigan,  Minnesota,  New Mexico and Utah) have
enacted  statutes  extending,  on various  terms and for  varying  periods,  the
prohibition  on  enforcement  of  due-on-sale  clauses  with  respect to certain
categories of Window Period Loans.

     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, which may have an impact upon the average
life of the  Mortgage  Loans  and the  number  of  Mortgage  Loans  which may be
outstanding until maturity.

     Manufactured  Homes.  Generally,  manufactured  housing  contracts  contain
provisions  prohibiting the sale or transfer of the related  manufactured  homes
without  the  consent  of  the  obligee  on  the  contract  and  permitting  the
acceleration  of the  maturity of such  contracts by the obligee on the contract
upon any such  sale or  transfer  that is not  consented  to.  Unless  otherwise
provided in the related Prospectus Supplement,  the Servicer will, to the extent
it has knowledge of such conveyance or proposed conveyance, exercise or cause to
be exercised  its rights to  accelerate  the  maturity of the related  Contracts
through enforcement of due-on-sale clauses,  subject to applicable state law. In
certain  cases,  the transfer  may be made by a  delinquent  obligor in order to
avoid a repossession proceeding with respect to a Manufactured Home.

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


                                       40


<PAGE>


Leases and Rents

     Mortgages  that  encumber   income-producing   property  often  contain  an
assignment  of  rents  and  leases  and/or  may  be  accompanied  by a  separate
assignment  of rents and leases,  pursuant to which the borrower  assigns to the
lender the borrower's right, title and interest as landlord under each lease and
the income derived therefrom, while (unless rents are to be paid directly to the
lender)  retaining a revocable license to collect the rents for so long as there
is no default.  If the borrower defaults,  the license terminates and the lender
is  entitled to collect  the rents.  Local law may require  that the lender take
possession  of the property  and/or  obtain a  court-appointed  receiver  before
becoming  entitled to collect the rents.  In addition,  if bankruptcy or similar
proceedings are commenced by or in respect of the borrower, the lender's ability
to  collect  the  rents may be  adversely  affected.  In the  event of  borrower
default,  the amount of rent the lender is able to collect  from the tenants can
significantly affect the value of the lender's security interest.

Subordinate Financing

     When the  mortgagor  encumbers  mortgaged  property with one or more junior
liens, the senior lender is subjected to additional  risk.  First, the mortgagor
may have difficulty  servicing and repaying multiple loans. In addition,  if the
junior loan permits recourse to the mortgagor (as junior loans often do) and the
senior  loan does not, a  mortgagor  may be more likely to repay sums due on the
junior loan than those on the senior  loan.  Second,  acts of the senior  lender
that  prejudice  the junior  lender or impair the junior  lender's  security may
create a superior  equity in favor of the junior  lender.  For  example,  if the
mortgagor and the senior lender agree to an increase in the principal  amount of
or the interest rate payable on the senior loan,  the senior lender may lose its
priority to the extent an existing  junior  lender is harmed or the mortgagor is
additionally  burdened.  Third,  if the  mortgagor  defaults  on the senior loan
and/or any junior loan or loans, the existence of junior loans and actions taken
by junior lenders can impair the security available to the senior lender and can
interfere with or delay the taking of action by the senior lender. Moreover, the
bankruptcy  of a junior  lender  may  operate  to stay  foreclosure  or  similar
proceedings by the senior lender.

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  and/or to limit
discount  points  or other  charges.  Title V also  provides  that,  subject  to
conditions  (among other things,  governing the terms of any  prepayments,  late
charges  and  deferral  fees and  requiring  a  30-day  notice  period  prior to
instituting any action leading to repossession of or foreclosure with respect to
the related unit),  state usury  limitations shall not apply to any loan that is
secured by a first lien on certain kinds of manufactured  housing.  In any state
in which application of Title V was expressly  rejected or a provision  limiting
discount  points or other  charges has been adopted,  no Contract  which imposes
finance  charges  or  provides  for  discount  points  or  charges  in excess of
permitted levels has been included in the Trust Fund.

     In the  Pooling and  Servicing  Agreement,  the  Depositor  represents  and
warrants that each Mortgage Loan was  originated in compliance  with  applicable
state law, including usury laws, in all material respects.

Consumer Protection Laws with respect to Contracts

     Numerous  federal and state  consumer  protection  laws impose  substantial
requirements upon creditors involved in consumer finance. These laws include the
Federal  Truth-in-Lending Act, Regulation "Z", the Equal Credit Opportunity Act,
Regulation  "B",  the Fair Credit  Reporting  Act,  the Real  Estate  Settlement
Procedures Act and related  statutes.  These laws can impose specific  statutory
liabilities  upon  creditors who fail to comply with their  provisions.  In some
cases, this liability may affect an assignee's ability to enforce a contract. In
particular,   failure  to  comply  with  certain  requirements  of  the  Federal
Truth-in-Lending  Act, as implemented by Regulation Z, could result in obligors'
rescinding the contracts  against either  originators or assignees,  and subject
both originators and assignees of such obligations to monetary penalties.

     Contracts and other forms of mortgages often contain provisions  obligating
the obligor to pay late charges if payments are not timely made.  In addition to
limitations  imposed by the FHA with respect to Title 1 Loans, in certain cases,
federal and state law may specifically limit the amount of late charges that may
be collected.  Unless otherwise provided in the related  Prospectus  Supplement,
under the related Pooling and Servicing Agreement, late charges will be retained
by the  Servicer as  additional  servicing  compensation,  and any  inability to
collect these amounts will not affect payments to Certificateholders.

     Courts have imposed  general  equitable  principles upon  repossession  and
litigation  involving  deficiency  balances.   These  equitable  principles  are
generally  designed  to  relieve a  consumer  from the legal  consequences  of a
default.

     In several  cases,  consumers  have asserted that the remedies  provided to
secured  parties  under  the UCC  and  related  laws  violate  the  due  process
protections  provided under the 14th Amendment to the Constitution of the United
States.  For the most part,  courts have upheld the notice provisions of the UCC
and related laws as reasonable or have found that the repossession and resale by
the creditor does not involve  sufficient state action to afford  constitutional
protection to consumers.

     The so-called  "Holder-in-Due-Course"  Rule of the Federal Trade Commission
(the "FTC  Rule") has the  effect of  subjecting  a seller of goods and  certain
related  creditors and their assignees in a consumer  credit  transaction to all
claims and defenses which the debtor in the transaction could assert against the
seller of the goods. Liability under the FTC Rule is limited to the amounts paid
by the obligor under the contract,  and the assignee of the contract may also be
unable to collect amounts still due  thereunder.  It is likely that


                                       41


<PAGE>


the  majority  of  the  Contracts  in a  Trust  Fund  will  be  subject  to  the
requirements  of the FTC Rule.  Accordingly,  the Trust Fund, as assignee of the
Contracts,  will be subject to any claims or defenses that the obligor under the
Contract may assert against the seller of goods,  subject to a maximum liability
equal to the amounts paid by the obligor on the Contract.

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 will generally 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  addition,  under  federal  environmental
legislation and possibly 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 otherwise is 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
secured lender (such as a Trust Fund).

Formaldehyde Litigation With Respect to Manufactured Home Contracts

     A number of lawsuits  are pending in the United  States  alleging  personal
injury from  exposure  to the  chemical  formaldehyde,  which is present in many
building materials, including such components of manufactured housing as plywood
flooring  and  wall  paneling.  Some  of  these  lawsuits  are  pending  against
manufacturers of manufactured housing,  suppliers of component parts and related
persons in the distribution  process. The Depositor is aware of a limited number
of cases in which plaintiffs have won judgments in these lawsuits.

     Under the FTC Rule, the holder of any Manufactured Home Contract secured by
a  Manufactured  Home  with  respect  to  which a  formaldehyde  claim  has been
successfully  asserted  may be liable to the  obligor for the amount paid by the
obligor on the related  Manufactured  Home Contract and may be unable to collect
amounts still due under the Manufactured Home Contract.  In the event an obligor
is successful in asserting such a claim,  the related  Certificateholders  could
suffer a loss if (i) the Depositor fails or cannot be required to repurchase the
affected  Manufactured Home Contract for a breach of representation and warranty
and (ii) the Servicer or the Trustee were unsuccessful in asserting any claim of
contribution  or  subrogation  on behalf of the  Certificateholders  against the
manufacturer  or other persons who were directly liable to the plaintiff for the
damages. Typical products liability insurance policies held by manufacturers and
component suppliers of manufactured homes may not cover liabilities arising from
formaldehyde in manufactured  housing, with the result that recoveries from such
manufacturers,  suppliers  or other  persons  may be limited to their  corporate
assets without the benefit of insurance.

Soldiers' and Sailors' Civil Relief Act

     Application  of the  Soldiers'  and Sailors'  Civil Relief Act of 1940,  as
amended (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,  which would not
be recoverable from the related  Mortgage Loans,  would result in a reduction of
the amounts  distributable  to the holders of the  Offered  Certificates  of any
series, but, as described in the related Prospectus  Supplement,  may be covered
by Credit Support.  In addition,  the Relief Act imposes  limitations that would
impair the ability of the Servicer to foreclose on an affected  Mortgage Loan or
enforce  rights under a Contract  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
applies to any  Mortgage  Loan which  goes into  default  there may be delays in
payment  on  the  Certificates  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  Certificateholders  in the event that the Credit Support, if any, has
been exhausted or is no longer in effect or does not cover such shortfall.

Installment Contracts

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

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


                                       42


<PAGE>


procedures  for  obtaining  possession  and  clear  title  under an  Installment
Contract in a given state are  simpler and less time  consuming  and costly than
are the  procedures  for  foreclosing  and  obtaining  clear title to a property
subject to one or more liens.

                     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
Certificates   offered   hereunder.   This  discussion  is  directed  solely  to
Certificateholders  that hold the  Certificates  as  capital  assets  within the
meaning of Section 1221 of the Internal Revenue Code of 1986 (the "Code") and it
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.  Taxpayers and preparers of tax returns  (including  those
filed by any  REMIC or other  issuer)  should  be aware  that  under  applicable
Treasury  regulations  a  provider  of advice on  specific  issues of law is not
considered  an income  tax return  preparer  unless the advice (i) is given with
respect to events that have  occurred at the time the advice is rendered  and is
not given with respect to the consequences of contemplated  actions, and (ii) is
directly relevant to the determination of an entry on a tax return. 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. In addition to the federal
income tax consequences  described herein,  potential  investors should consider
the state and local tax  consequences,  if any, of the  purchase,  ownership and
disposition  of the  Certificates.  See  "State  and  Other  Tax  Consequences".
Certificateholders  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 Certificates offered hereunder.

     The following  discussion  addresses  certificates  ("REMIC  Certificates")
representing  interests in a Trust Fund, or a portion thereof, which the Trustee
will  covenant  to elect to have  treated as a real estate  mortgage  investment
conduit  ("REMIC") under Sections 860A through 860G (the "REMIC  Provisions") of
the  Code.  The  Prospectus  Supplement  for each  series of  Certificates  will
indicate  whether a REMIC election (or  elections)  will be made for the related
Trust Fund and, if such an election is to be made,  will  identify  all "regular
interests" and "residual  interests" in the REMIC.  If a REMIC election will not
be made for a Trust Fund, the federal income tax  consequences  of the purchase,
ownership and disposition of the related  Certificates  will be set forth in the
related Prospectus Supplement.  For purposes of this tax discussion,  references
to a  "Certificateholder"  or a  "holder"  are  to  the  beneficial  owner  of a
Certificate.

     The following discussion is based in part upon the rules governing original
issue discount that are set forth in Sections 1271-1273 and 1275 of the Code and
in the Treasury  regulations issued thereunder (the "OID  Regulations"),  and in
part upon the REMIC Provisions and the Treasury  regulations  issued  thereunder
(the "REMIC Regulations"). The OID Regulations do not adequately address certain
issues  relevant to, and in some instances  provide that they are not applicable
to, securities such as the Certificates.

REMICs

Classification of REMICs

     Upon the issuance of each series of REMIC Certificates,  Thacher Proffitt &
Wood, counsel to the Depositor, will deliver its opinion generally to the effect
that,  assuming  compliance  with all  provisions  of the  related  Pooling  and
Servicing Agreement, the related Trust Fund (or each applicable portion thereof)
will qualify as a REMIC and the REMIC Certificates  offered with respect thereto
will be considered to evidence ownership of "regular  interests" ("REMIC Regular
Certificates") or "residual  interests" ("REMIC Residual  Certificates") in that
REMIC within the meaning of the REMIC Provisions.

     If an entity  electing to be treated as a REMIC fails to comply 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 corporation
under  Treasury  regulations,  and the  related  REMIC  Certificates  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 REMIC status,  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 Trust
Fund'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 Fund's status as a REMIC under
the REMIC Provisions. It is not anticipated that the status of any Trust Fund as
a REMIC will be terminated.

Characterization of Investments in REMIC Certificates

     In general, unless otherwise provided in the related Prospectus Supplement,
the REMIC  Certificates  will be "real  estate  assets"  within  the  meaning of
Section 856(c)(4)(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
Certificates 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 Certificates will qualify for the corresponding  status in their
entirety for that calendar year. Interest (including original issue discount) on
the  REMIC  Regular  Certificates  and  income  allocated  to the class of REMIC
Residual  Certificates will be interest described in Section 856(c)(3)(B) of the
Code to the extent that such  Certificates  are treated as "real estate  assets"
within the meaning of Section  856(c)(4)(A) of the Code. In addition,  the REMIC
Regular Certificates will be "qualified mortgages" within the meaning of Section
860G(a)(3) 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


                                       43


<PAGE>


such  calendar  quarter.  The  Servicer  will  report  those  determinations  to
Certificateholders  in the  manner  and  at the  times  required  by  applicable
Treasury regulations.

     The  assets of the REMIC will  include,  in  addition  to  Mortgage  Loans,
payments on Mortgage Loans held pending  distribution on the REMIC  Certificates
and property  acquired by foreclosure  held pending sale and may include amounts
in reserve accounts. It is unclear whether property acquired by foreclosure held
pending sale and amounts in reserve  accounts  would be considered to be part of
the Mortgage Loans, or whether such assets (to the extent not invested in assets
described in the foregoing  sections) 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  related  Prospectus
Supplement  will  describe  the Mortgage  Loans that may not 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 856(c)(4)(A) of the Code. Furthermore, foreclosure property will qualify
as "real estate assets" under Section 856(c)(4)(A) of the Code.

Tiered REMIC Structures

     For certain series of REMIC  Certificates,  two or more separate  elections
may be made to treat  designated  portions of the  related  Trust Fund as REMICs
("Tiered REMICs") for federal income tax purposes. Upon the issuance of any such
series of REMIC Certificates, Thacher Proffitt & Wood, counsel to the Depositor,
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  Certificates  issued by the Tiered
REMICs, respectively,  will be considered to evidence ownership of REMIC Regular
Certificates  or REMIC  Residual  Certificates  in the related  REMIC within the
meaning of the REMIC Provisions.

     Solely for purposes of determining  whether the REMIC  Certificates will be
"real estate assets" within the meaning of Section 856(c)(4)(A) of the Code, and
"loans...secured  by an interest in real property" under Section  7701(a)(19)(C)
of the Code, and whether the income on such  Certificates is interest  described
in Section  856(c)(3)(B)  of the Code,  the Tiered REMICs will be treated as one
REMIC.

Taxation of Owners of REMIC Regular Certificates

General

     Except as otherwise stated in this discussion,  REMIC Regular  Certificates
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  Certificates that otherwise report income under a cash
method of  accounting  will be required to report  income with  respect to REMIC
Regular Certificates under an accrual method.

Original Issue Discount

     Certain  REMIC  Regular  Certificates  may be issued with  "original  issue
discount"  within the  meaning of Section  1273(a) of the Code.  Any  holders of
REMIC Regular Certificates issued with 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  Certificates  and certain
other debt instruments issued with original issue discount. Regulations have not
been issued under that section.

     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   Certificates  issued  by  that  REMIC,  and  that
adjustments  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 a manner prescribed
in Treasury regulations; as noted above, those regulations have not been issued.
The Conference  Committee  Report  accompanying  the Tax Reform Act of 1986 (the
"Committee  Report")  indicates  that  the  regulations  will  provide  that the
prepayment  assumption used with respect to a REMIC Regular  Certificate must be
the same as that used in pricing  the  initial  offering  of such REMIC  Regular
Certificate.  The prepayment  assumption (the "Prepayment  Assumption")  used in
reporting original issue discount for each series of REMIC Regular  Certificates
will be  consistent  with this  standard  and will be  disclosed  in the related
Prospectus  Supplement.  However,  neither the  Depositor,  the Servicer nor the
Trustee 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 Certificate will be
the excess of its stated  redemption price at maturity over its issue price. The
issue price of a  particular  class of REMIC  Regular  Certificates  will be the
first cash price at which a substantial amount of REMIC Regular  Certificates of
that class is sold (excluding sales to bond houses,  brokers and  underwriters).
If less  than a  substantial  amount  of a  particular  class of  REMIC  Regular
Certificates is sold for cash on or prior to the date of their initial  issuance
(the  "Closing  Date"),  the issue  price for such class will be the fair market
value of such class on the Closing Date. Under the OID  Regulations,  the stated
redemption  price of a REMIC  Regular  Certificate  is equal to the total of all
payments to be made on such Certificate  other than "qualified stated interest".
"Qualified stated interest" includes interest that is unconditionally payable at
least  annually at a single fixed rate, or at a "qualified  floating  rate",  an
"objective rate" a combination of a single fixed rate and one or more "qualified
floating  rates" or one "qualified  inverse  floating rate", or a combination of
"qualified  floating rates" or at an "objective rate" that does not operate in a
manner  that  accelerates  or defers  interest  payments  on such REMIC  Regular
Certificate.

     In the case of  REMIC  Regular  Certificates  bearing  adjustable  interest
rates, the  determination of the total amount of original issue discount and the
timing of the inclusion  thereof will vary according to the  characteristics  of
such REMIC Regular  Certificates.  If the original issue discount rules apply to
such Certificates, the related Prospectus Supplement will describe the manner in
which such rules will be applied with respect to those Certificates in preparing
information returns to the  Certificateholders  and the Internal Revenue Service
(the "IRS").


                                       44


<PAGE>


     Certain classes of the REMIC Regular Certificates may provide for the first
interest  payment  with  respect to such  Certificates  to be made more than one
month after the date of issuance,  a period which is longer than the  subsequent
monthly intervals between interest  payments.  Assuming the "accrual period" (as
defined below) for original issue discount is each monthly period that ends on a
Distribution  Date, in some cases,  as a consequence of this "long first accrual
period",  some or all  interest  payments  may be required to be included in the
stated  redemption  price of the REMIC Regular  Certificate and accounted for as
original issue discount.  Because interest on REMIC Regular Certificates must in
any event be accounted for under an accrual method, applying this analysis would
result in only a slight  difference  in the timing of the inclusion in income of
the yield on the REMIC Regular Certificates.

     In addition,  if the accrued interest to be paid on the first  Distribution
Date is computed with respect to a period that begins prior to the Closing Date,
a portion  of the  purchase  price  paid for a REMIC  Regular  Certificate  will
reflect such accrued interest.  In such cases,  information  returns provided to
the  Certificateholders  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  Certificate  (and not as a  separate  asset the cost of which is
recovered  entirely out of interest received on the next Distribution  Date) and
that the portion of the interest paid on the first  Distribution  Date in excess
of  interest  accrued for a number of days  corresponding  to the number of days
from the Closing Date to the first  Distribution  Date should be included in the
stated  redemption  price of such REMIC Regular  Certificate.  However,  the OID
Regulations  state that all or some  portion  of such  accrued  interest  may be
treated  as a  separate  asset the cost of which is  recovered  entirely  out of
interest paid on the first  Distribution  Date. It is unclear how an election to
do so would be made under the OID Regulations and whether such an election could
be made unilaterally by a Certificateholder.

     Notwithstanding the general definition of original issue discount, original
issue  discount  on a REMIC  Regular  Certificate  will be  considered  to be de
minimis  if it is less than 0.25% of the  stated  redemption  price of the REMIC
Regular  Certificate  multiplied by its weighted average life. For this purpose,
the weighted  average life of the REMIC Regular  Certificate  is computed as the
sum of the  amounts  determined,  as to  each  payment  included  in the  stated
redemption  price of such REMIC  Regular  Certificate,  by  multiplying  (i) the
number of complete  years  (rounding down for partial years) from the issue date
until such  payment is expected to be made  (presumably  taking into account the
Prepayment  Assumption) by (ii) a fraction, the numerator of which is the amount
of the payment,  and the denominator of which is the stated  redemption price at
maturity of such REMIC Regular Certificate. Under the OID Regulations,  original
issue discount of only a de minimis amount (other than de minimis original issue
discount  attributable  to a  so-called  "teaser"  interest  rate or an  initial
interest holiday) will be included in income as each payment of stated principal
is made,  based on the product of the total  amount of such de minimis  original
issue  discount  and a fraction,  the  numerator  of which is the amount of such
principal  payment  and the  denominator  of  which  is the  outstanding  stated
principal  amount of the REMIC Regular  Certificate.  The OID  Regulations  also
would permit a  Certificateholder  to elect to accrue de minimis  original issue
discount into income currently based on a constant yield method. See "--Taxation
of Owners of REMIC Regular  Certificates--Market  Discount" for a description of
such election under the OID Regulations.

     If original issue discount on a REMIC Regular Certificate is in excess of a
de minimis amount, the holder of such Certificate 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  Certificate,
including the purchase date but excluding the  disposition  date. In the case of
an  original  holder  of a REMIC  Regular  Certificate,  the daily  portions  of
original issue discount will be determined as follows.

     As to each  "accrual  period,"  that is,  unless  otherwise  stated  in the
related Prospectus Supplement,  each period that ends on a date that corresponds
to a  Distribution  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 Certificate,
if any, in future periods and (B) the  distributions  made on such REMIC Regular
Certificate  during  the  accrual  period  of  amounts  included  in the  stated
redemption  price,  over (ii) the  adjusted  issue  price of such REMIC  Regular
Certificate  at the  beginning of the accrual  period.  The present value of the
remaining distributions referred to in the preceding sentence will be calculated
(i)  assuming  that  distributions  on the  REMIC  Regular  Certificate  will be
received in future  periods based on the Mortgage  Loans being prepaid at a rate
equal to the  Prepayment  Assumption and (ii) using a discount rate equal to the
original yield to maturity of the Certificate.  For these purposes, the original
yield to maturity of the Certificate will be calculated based on its issue price
and assuming that  distributions  on the Certificate will be made in all accrual
periods  based  on the  Mortgage  Loans  being  prepaid  at a rate  equal to the
Prepayment  Assumption.  The adjusted issue price of a REMIC Regular Certificate
at the  beginning  of any  accrual  period  will  equal the issue  price of such
Certificate,  increased by the aggregate  amount of original issue discount that
accrued with respect to such Certificate in prior accrual  periods,  and reduced
by the amount of any  distributions  made on such REMIC Regular  Certificate  in
prior accrual periods of amounts  included in the stated  redemption  price. The
original  issue  discount  accruing  during  any  accrual  period,  computed  as
described above, will be allocated ratably to each day during the accrual period
to determine the daily portion of original issue discount for such day.

     A subsequent  purchaser of a REMIC Regular  Certificate that purchases such
Certificate  at a cost  (excluding  any  portion  of such cost  attributable  to
accrued  qualified stated  interest) less than its remaining  stated  redemption
price will also be required to include in gross income the daily portions of any
original issue  discount with respect to such  Certificate.  However,  each such
daily  portion will be reduced,  if such cost is in excess of the REMIC  Regular
Certificate's  "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  Certificate.  The  adjusted  issue  price  of  a  REMIC  Regular
Certificate on any given day equals the sum of (i) the adjusted issue price (or,
in the case of the first accrual period, the issue price) of such Certificate at
the beginning of the accrual  period which  includes such day and (ii) the daily
portions of original  issue  discount  for all days during such  accrual  period
prior to such day.


                                       45


<PAGE>


Market Discount

     A Certificateholder  that purchases a REMIC Regular Certificate at a market
discount,  that is, in the case of a REMIC Regular  Certificate  issued  without
original  issue  discount,  at a purchase  price less than its remaining  stated
principal  amount,  or in the case of a REMIC  Regular  Certificate  issued with
original issue discount,  at a purchase price less than its adjusted issue price
will  recognize  gain upon  receipt  of each  distribution  representing  stated
redemption  price.  In  particular,  under  Section  1276  of  the  Code  such a
Certificateholder  generally  will 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 Certificateholder  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  Certificateholder  on or after the first day of
the first  taxable year to which such  election  applies.  In addition,  the OID
Regulations permit a Certificateholder to elect to accrue all interest, discount
(including de minimis market or original  issue  discount) and premium in income
as interest,  based on a constant  yield  method.  If such an election were made
with  respect  to  a  REMIC  Regular  Certificate  with  market  discount,   the
Certificateholder  would be deemed to have made an election to include currently
market  discount in income  with  respect to all other debt  instruments  having
market discount that such Certificateholder  acquires during the taxable year of
the  election or  thereafter,  and  possibly  previously  acquired  instruments.
Similarly, a Certificateholder that made this election for a Certificate that is
acquired at a premium  would be deemed to have made an election to amortize bond
premium with respect to all debt  instruments  having  amortizable  bond premium
that such Certificateholder owns or acquires. See "--Taxation of Owners of REMIC
Regular   Certificates--Premium"  below.  Each  of  these  elections  to  accrue
interest, discount and premium with respect to a Certificate on a constant yield
method or as interest may not be revoked without the consent of the IRS.

     However,  market discount with respect to a REMIC Regular  Certificate 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  Certificate  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 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,  it appears that the
actual  discount would be treated in a manner similar to original issue discount
of  a  de  minimis   amount.   See   "--Taxation  of  Owners  of  REMIC  Regular
Certificates--Original  Issue  Discount"  above.  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.  Until regulations are issued by the Treasury  Department,  certain
rules described in the Committee  Report apply.  The Committee  Report indicates
that in each accrual period market discount on REMIC Regular Certificates should
accrue, at the Certificateholder's  option: (i) on the basis of a constant yield
method,  (ii) in the case of a REMIC Regular Certificate 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
Certificate as of the beginning of the accrual period, or (iii) in the case of a
REMIC Regular Certificate 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  Certificate  at the  beginning of the
accrual  period.  Moreover,  the Prepayment  Assumption  used in calculating the
accrual of original issue  discount is also used in  calculating  the accrual of
market discount.  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 Certificate purchased at a discount
in the secondary market.

     To the extent that REMIC Regular  Certificates provide for monthly or other
periodic  distributions  throughout their term, the effect of these rules may be
to require  market  discount  to be  includible  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 holder of a REMIC Regular
Certificate  generally  will be  required  to treat a portion of any gain on the
sale or exchange  of such  Certificate  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  holder  of a  REMIC  Regular
Certificate  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  Certificate  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  includible  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  Certificate  purchased at a cost (excluding any portion of
such cost  attributable to accrued  qualified stated interest)  greater than its
remaining  stated  redemption  price will be  considered  to be  purchased  at a
premium.  The holder of such a REMIC Regular Certificate may elect under Section
171 of the Code to amortize  such premium  under the constant  yield method over
the life of the  Certificate.  If made,  such an election will apply to all debt
instruments having amortizable bond premium that the holder owns or subsequently
acquires. Amortizable premium will be treated as an offset to interest income on
the related debt instrument,  rather than as a separate interest deduction.  The
OID Regulations also permit Certificateholders to elect to include all interest,
discount  and  premium  in income  based on a  constant  yield  method,  further
treating the  Certificateholder  as having made the election to amortize premium
generally.  See  "--Taxation  of  Owners of REMIC  Regular  Certificates--Market
Discount"  above.  The Committee Report states that the same rules that apply to
accrual  of market  discount  (which  rules  will  require  use of a  Prepayment
Assumption in accruing market


                                       46


<PAGE>


discount with respect to REMIC Regular  Certificates  without  regard to whether
such  Certificates  have original issue  discount) will also apply in amortizing
bond premium under Section 171 of the Code.

Realized Losses

     Under Section 166 of the Code, both corporate  holders of the REMIC Regular
Certificates and  noncorporate  holders of the REMIC Regular  Certificates  that
acquire  such  Certificates  in  connection  with a trade or business  should be
allowed to deduct,  as ordinary  losses,  any losses  sustained during a taxable
year in which their  Certificates  become  wholly or partially  worthless as the
result of one or more realized losses on the Mortgage Loans. However, it appears
that a noncorporate  holder that does not acquire a REMIC Regular Certificate in
connection  with a trade or business will not be entitled to deduct a loss under
Section 166 of the Code until such holder's Certificate becomes wholly worthless
(i.e.,  until its  outstanding  principal  balance has been reduced to zero) and
that the loss will be characterized as a short-term capital loss.

     Each  holder of a REMIC  Regular  Certificate  will be  required  to accrue
interest and original issue discount with respect to such  Certificate,  without
giving effect to any  reductions in  distributions  attributable  to defaults or
delinquencies on the Mortgage Loans or the underlying  Certificates until it can
be established that any such reduction ultimately will not be recoverable.  As a
result,  the amount of taxable income  reported in any period by the holder of a
REMIC Regular  Certificate  could exceed the amount of economic  income actually
realized by the holder in such period.  Although  the holder of a REMIC  Regular
Certificate eventually will recognize a loss or reduction in income attributable
to previously  accrued and included income that as the result of a realized loss
ultimately  will not be realized,  the law is unclear with respect to the timing
and character of such loss or reduction in income.

Taxation of Owners of REMIC Residual Certificates

General

     As residual interests,  the REMIC Residual  Certificates will be subject to
tax rules that  differ  significantly  from those that would  apply if the REMIC
Residual  Certificates  were  treated for federal  income tax purposes as direct
ownership  interests in the Mortgage Loans or as debt instruments  issued by the
REMIC.

     A holder of a REMIC  Residual  Certificate  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 such holder owned such REMIC  Residual  Certificate.  For
this purpose,  the taxable  income or net loss of the REMIC will be allocated to
each day in the calendar  quarter ratably using a "30 days per month/90 days per
quarter/360 days per year" convention unless otherwise  disclosed in the related
Prospectus  Supplement.  The daily  amounts so allocated  will then be allocated
among the REMIC Residual  Certificateholders  in proportion to their  respective
ownership  interests on such day. Any amount  included in the gross income of or
allowed  as a loss to any  REMIC  Residual  Certificateholder  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 REMIC Residual  Certificateholders without
regard to the  timing or amount of cash  distributions  by the  REMIC.  Ordinary
income derived from REMIC Residual  Certificates 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 holder of a REMIC Residual  Certificate  that purchased such  Certificate
from a prior holder of such  Certificate  also will be required to report on its
federal  income tax return amounts  representing  its daily share of the taxable
income (or net loss) of the REMIC for each day that it holds such REMIC Residual
Certificate.  Those daily  amounts  generally  will equal the amounts of taxable
income or net loss determined as described above. The Committee Report indicates
that certain  modifications  of the general rules may be made,  by  regulations,
legislation  or otherwise to reduce (or increase) the income of a REMIC Residual
Certificateholder  that purchased such REMIC Residual  Certificate  from a prior
holder of such  Certificate  at a price greater than (or less than) the adjusted
basis (as defined below) such REMIC Residual  Certificate  would have had in the
hands of an original holder of such Certificate. The REMIC Regulations, however,
do not provide for any such modifications.

     Any  payments  received  by a holder  of a REMIC  Residual  Certificate  in
connection with the acquisition of such REMIC Residual Certificate will be taken
into  account in  determining  the income of such holder for federal  income tax
purposes.  Although it appears  likely that any such payment would be includible
in income  immediately upon its receipt,  the IRS might assert that such payment
should be included in income over time according to an amortization  schedule or
according  to some other  method.  Because  of the  uncertainty  concerning  the
treatment  of such  payments,  holders  of REMIC  Residual  Certificates  should
consult their tax advisors  concerning the treatment of such payments for income
tax purposes.

     The amount of income REMIC Residual  Certificateholders 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,  REMIC  Residual  Certificateholders  should have other sources of
funds  sufficient  to pay any  federal  income  taxes  due as a result  of their
ownership of REMIC Residual  Certificates or unrelated  deductions against which
income may be offset,  subject to the rules relating to "excess  inclusions" and
"noneconomic"  residual  interests  discussed  below.  The  fact  that  the  tax
liability   associated   with   the   income   allocated   to   REMIC   Residual
Certificateholders  may exceed  the cash  distributions  received  by such REMIC
Residual  Certificateholders  for the  corresponding  period  may  significantly
adversely  affect  such REMIC  Residual  Certificateholders'  after-tax  rate of
return and may cause such after-tax rate of return to be negative.

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 plus any cancellation of indebtedness income
due to the allocation of realized losses to REMIC Regular Certificates, less the
deductions allowed to the REMIC for interest  (including original issue discount
and reduced by any premium on issuance) on the REMIC Regular


                                       47


<PAGE>


Certificates (and any other class of REMIC  Certificates  constituting  "regular
interests" in the REMIC not offered hereby),  amortization of any premium on the
Mortgage  Loans,  bad debt losses with respect to the Mortgage Loans and, except
as described below, 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 the sum of the issue prices of
all  REMIC  Certificates  (or,  if a class  of  REMIC  Certificates  is not sold
initially,  their fair market  values).  Such aggregate  basis will be allocated
among the  Mortgage  Loans and the other  assets of the REMIC in  proportion  to
their respective fair market values.  The issue price of any REMIC  Certificates
offered  hereby  will  be  determined  in  the  manner   described  above  under
"--Taxation of Owners of REMIC Regular  Certificates--Original  Issue Discount."
The issue price of a REMIC  Certificate  received in exchange for an interest in
the Mortgage  Loans or other  property  will equal the fair market value of such
interests in the Mortgage Loans or other property.  Accordingly,  if one or more
classes of REMIC  Certificates  are  retained  initially  rather than sold,  the
Trustee 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.

     Subject to  possible  application  of the de minimis  rules,  the method of
accrual by the REMIC of  original  issue  discount  income  and market  discount
income with respect to Mortgage  Loans that it holds will be  equivalent  to the
method for accruing  original issue discount income for holders of REMIC Regular
Certificates  (that is, under the constant  yield method taking into account the
Prepayment  Assumption).  However,  a REMIC  that  acquires  loans  at a  market
discount must include such market discount in income  currently,  as it accrues,
on  a  constant  yield  basis.  See  "--Taxation  of  Owners  of  REMIC  Regular
Certificates"  above, which describes a method for accruing such discount income
that is  analogous to that  required to be used by a REMIC as to Mortgage  Loans
with market discount that it holds.

     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
above,  is less than (or greater  than) its stated  redemption  price.  Any such
discount will be includible 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 Certificates. It is anticipated that each REMIC will 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.  Further,
such an election  would not apply to any Mortgage  Loan  originated on or before
September 27, 1985. Instead, premium on such a Mortgage Loan should be allocated
among the  principal  payments  thereon and be  deductible by the REMIC as those
payments become due or upon the prepayment of such Mortgage Loan.

     A REMIC will be allowed deductions for interest  (including  original issue
discount) on the REMIC Regular Certificates  (including any other class of REMIC
Certificates  constituting  "regular interests" in the REMIC not offered hereby)
equal to the deductions that would be allowed if the REMIC Regular  Certificates
(including  any  other  class  of  REMIC  Certificates   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
Certificates--Original  Issue Discount," except that the de minimis rule and the
adjustments for subsequent holders of REMIC Regular Certificates  (including any
other class of REMIC Certificates  constituting "regular interests" in the REMIC
not offered hereby) described therein will not apply.

     If a class of REMIC Regular  Certificates is issued at a price in excess of
the stated redemption price 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  Certificates 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   Owners   of   REMIC    Regular
Certificates--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 will be
taken into account.  See  "--Prohibited  Transactions  and Other  Possible REMIC
Taxes" below.  Further,  the  limitation 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  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  Certificates,  subject  to the
limitation  of  Section  67  of  the  Code.  See  "--Possible   Pass-Through  of
Miscellaneous Itemized Deductions" below. 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  Certificate  will be equal to the
amount paid for such REMIC Residual  Certificate,  increased by amounts included
in the income of the REMIC  Residual  Certificateholder  and decreased  (but not
below zero) by distributions  made, and by net losses  allocated,  to such REMIC
Residual Certificateholder.

     A REMIC Residual  Certificateholder is not allowed to take into account any
net loss for any calendar quarter to the extent such net loss exceeds such REMIC
Residual Certificateholder's adjusted basis in its REMIC Residual Certificate 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
Certificate.  The  ability of REMIC  Residual  Certificateholders  to deduct net
losses may be  subject to  additional  limitations  under the Code,  as to which
REMIC Residual Certificateholders should consult their tax advisors.


                                       48


<PAGE>



     Any  distribution  on a REMIC  Residual  Certificate  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 Certificate.  To the extent a distribution
on a REMIC Residual  Certificate exceeds such adjusted basis, it will be treated
as gain from the sale of such  REMIC  Residual  Certificate.  Holders of certain
REMIC Residual  Certificates may be entitled to distributions  early in the term
of the  related  REMIC  under  circumstances  in which their bases in such REMIC
Residual  Certificates  will not be sufficiently  large that such  distributions
will be treated as  nontaxable  returns of  capital.  Their  bases in such REMIC
Residual  Certificates  will  initially  equal the  amount  paid for such  REMIC
Residual  Certificates  and will be increased by their  allocable  shares of the
taxable income of the REMIC.  However,  such bases increases may not occur until
the end of the calendar  quarter,  or perhaps the end of the calendar year, with
respect to which such REMIC  taxable  income is allocated to the REMIC  Residual
Certificateholders.  To  the  extent  such  REMIC  Residual  Certificateholders'
initial  bases  are  less  than  the   distributions   to  such  REMIC  Residual
Certificateholders,  and increases in such initial bases either occur after such
distributions or (together with their initial bases) are less than the amount of
such   distributions,   gain  will  be   recognized   to  such  REMIC   Residual
Certificateholders  on such  distributions  and will be treated as gain from the
sale of their REMIC Residual Certificates.

     The effect of these rules is that a REMIC  Residual  Certificateholder  may
not amortize its basis in a REMIC Residual Certificate, but may only recover its
basis  through  distributions,  through the  deduction  of any net losses of the
REMIC or upon the sale of its REMIC  Residual  Certificate.  See "Sales of REMIC
Certificates"  below. For a discussion of possible  modifications of these rules
that  may  require  adjustments  to  income  of a  holder  of a  REMIC  Residual
Certificate  other than an original  holder in order to reflect  any  difference
between  the cost of such REMIC  Residual  Certificate  to such  REMIC  Residual
Certificateholder  and the adjusted basis such REMIC Residual  Certificate would
have had in the hands of an original holder,  see "--Taxation of Owners of REMIC
Residual Certificates--General" above.

Excess Inclusions

     Any "excess  inclusions" with respect to a REMIC Residual  Certificate will
be subject to federal income tax in all events.

     In  general,  the  "excess  inclusions"  with  respect to a REMIC  Residual
Certificate 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
Certificate  over (ii) the sum of the "daily  accruals"  (as defined  below) for
each day during such quarter that such REMIC  Residual  Certificate  was held by
such REMIC  Residual  Certificateholder.  The daily accruals of a REMIC Residual
Certificateholder 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  Certificate at the beginning of the calendar quarter and 120% of
the "long term Federal  rate" in effect on the Closing  Date.  For this purpose,
the adjusted issue price of a REMIC Residual  Certificate as of the beginning of
any  calendar  quarter  will be equal to the issue  price of the REMIC  Residual
Certificate,  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  Certificate before the beginning of such quarter. The issue
price of a REMIC  Residual  Certificate  is the  initial  offering  price to the
public (excluding bond houses and brokers) at which a substantial  amount of the
REMIC  Residual  Certificates  were sold.  The  "long-term  Federal  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.

     For REMIC Residual  Certificateholders,  excess  inclusions (i) will not be
permitted  to be offset by  deductions,  losses or loss  carryovers  from  other
activities,  (ii) will be treated as "unrelated  business  taxable income" 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 REMIC  Residual
Certificateholders  that  are  foreign  investors.   See,  however,   "--Foreign
Investors  in  REMIC  Certificates"  below.  Furthermore,  for  purposes  of the
alternative  minimum  tax,  (i) excess  inclusions  will not be  permitted to be
offset by the alternative tax net operating loss deduction and (ii)  alternative
minimum  taxable income may not be less than the taxpayer's  excess  inclusions.
The latter rule has the effect of  preventing  nonrefundable  tax  credits  from
reducing  the  taxpayer's  income tax to an amount  lower  than the  alternative
minimum tax on excess inclusions.

     In the  case of any  REMIC  Residual  Certificates  held  by a real  estate
investment  trust,  the aggregate  excess  inclusions with respect to such REMIC
Residual  Certificates,  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  Certificate  as if held  directly  by such
shareholder. Treasury regulations yet to be issued could apply a similar rule to
regulated investment companies, common trust funds and certain cooperatives; the
REMIC Regulations currently do not address this subject.

Noneconomic REMIC Residual Certificates

     Under the REMIC  Regulations,  transfers of  "noneconomic"  REMIC  Residual
Certificates  will be  disregarded  for all  federal  income tax  purposes if "a
significant  purpose of the transfer was to enable the  transferor 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  Certificate.  The REMIC Regulations
provide that a REMIC Residual  Certificate is noneconomic  unless,  based on the
Prepayment  Assumption  and on any  required  or  permitted  clean up calls,  or
required  qualified  liquidation  provided  for  in the  REMIC's  organizational
documents,   (1)  the  present  value  of  the  expected  future   distributions
(discounted using the "applicable  Federal rate" for obligations whose term ends
on the close of the last  quarter in which  excess  inclusions  are  expected to
accrue with respect to the REMIC  Residual  Certificate,  which rate is computed
and published  monthly by the IRS) on the REMIC Residual  Certificate  equals at
least  the  present  value  of  the  expected  tax  on  the  anticipated  excess
inclusions,  and (2) the transferor  reasonably expects that the transferee will
receive distributions with respect to the REMIC Residual Certificate at or after
the time the taxes  accrue on the  anticipated  excess  inclusions  in an amount
sufficient  to satisfy the accrued  taxes.  Accordingly,  all transfers of REMIC
Residual Certificates that may constitute  "noneconomic" residual interests 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 party to a
transfer to provide an affidavit  that no purpose of such  transfer is to impede
the assessment or collection


                                       49


<PAGE>



of tax, including certain  representations as to the financial  condition of the
prospective  transferee,  as to which the  transferor is also required to make a
reasonable  investigation to determine such transferee's historic payment of its
debts and  ability to  continue to pay its debts as they come due in the future.
Prior to purchasing a REMIC Residual Certificate,  prospective purchasers should
consider  the  possibility  that a  purported  transfer  of such REMIC  Residual
Certificate by such a 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.

     The related  Prospectus  Supplement  will  disclose  whether  offered REMIC
Residual Certificates may be considered  "noneconomic"  residual interests under
the REMIC  Regulations;  provided,  however,  that any  disclosure  that a REMIC
Residual  Certificate  will not be considered  "noneconomic"  will be based upon
certain assumptions,  and the Depositor will make no representation that a REMIC
Residual  Certificate will not be considered  "noneconomic"  for purposes of the
above-described  rules.  See "--Foreign  Investors in REMIC  Certificates--REMIC
Residual Certificates" below for additional restrictions applicable to transfers
of certain REMIC Residual Certificates to foreign persons.

Mark-to-Market Rules

     On  December  24,   1996,   the  IRS  released   final   regulations   (the
"Mark-to-Market  Regulations")  relating to the  requirement  that a  securities
dealer mark to market securities held for sale to customers. This mark-to-market
requirement  applies to all securities  owned by a dealer,  except to the extent
that the dealer has  specifically  identified a security as held for investment.
The Mark-to-Market  Regulations provide that for purposes of this mark-to-market
requirement,  a REMIC Residual  Certificate acquired on or after January 4, 1995
is not treated as a security  and thus may not be marked to market.  Prospective
purchasers of a REMIC  Residual  Certificate  should  consult their tax advisors
regarding the possible  application of the  mark-to-market  requirement to REMIC
Residual Certificates.

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  Certificates.  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  Certificates.  Unless otherwise stated
in the related Prospectus  Supplement,  such fees and expenses will be allocated
to holders of the related REMIC Residual  Certificates in their entirety and not
to the holders of the related REMIC Regular Certificates.

     With respect to REMIC Residual  Certificates or REMIC Regular  Certificates
the holders of which  receive an  allocation  of fees and expenses in accordance
with the preceding discussion, 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 addition, Section 68 of the Code provides that the amount of itemized
deductions  otherwise  allowable for an individual  whose  adjusted gross income
exceeds a specified amount will be reduced by the lesser of (i) 3% of the excess
of the  individual's  adjusted  gross income over such amount or (ii) 80% of the
amount of itemized  deductions  otherwise  allowable for the taxable  year.  The
amount of additional taxable income reportable by REMIC  Certificateholders that
are subject to the  limitations  of either  Section 67 or Section 68 of the Code
may be substantial.  Furthermore, in determining the alternative minimum taxable
income of such a holder of a REMIC Certificate that 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 Certificates 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
Certificates.

Sales of REMIC Certificates

     If  a  REMIC  Certificate  is  sold,  the  selling  Certificateholder  will
recognize  gain or loss equal to the difference  between the amount  realized on
the sale and its adjusted basis in the REMIC Certificate.  The adjusted basis of
a REMIC Regular Certificate  generally will equal the cost of such REMIC Regular
Certificate  to such  Certificateholder,  increased  by income  reported by such
Certificateholder  with  respect to such REMIC  Regular  Certificate  (including
original issue discount and market  discount  income) and reduced (but not below
zero) by  distributions  on such  REMIC  Regular  Certificate  received  by such
Certificateholder  and by any amortized  premium.  The adjusted basis of a REMIC
Residual Certificate will be determined as described under "--Taxation of Owners
of REMIC  Residual  Certificates--Basis  Rules,  Net Losses and  Distributions."
Except as provided  below,  any such gain or loss will be capital  gain or loss,
provided such REMIC Certificate is held as a capital asset (generally,  property
held for investment) within the meaning of Section 1221 of the Code.

     Gain from the sale of a REMIC Regular  Certificate  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 includible in
the seller's income with respect to such REMIC Regular Certificate assuming that
income had accrued  thereon at a rate equal to 110% of the  "applicable  Federal
rate"  (generally,  a rate based on an average  of  current  yields on  Treasury
securities having a maturity  comparable to that of the Certificate based on the
application  of the  Prepayment  Assumption to such  Certificate,  which rate is
computed  and  published  monthly  by the  IRS),  determined  as of the  date of
purchase  of such REMIC  Regular  Certificate,  over (ii) the amount of ordinary
income  actually  includible  in the  seller's  income  prior to such  sale.  In
addition, gain recognized on the sale of a REMIC Regular Certificate by a seller
who  purchased  such REMIC  Regular  Certificate  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  Certificate 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
Certificates--Market Discount" and "--Premium."


                                       50


<PAGE>



     REMIC  Certificates 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  Certificate  by a bank or thrift  institution  to which such section
applies will be ordinary income or loss.

     A portion  of any gain from the sale of a REMIC  Regular  Certificate  that
might  otherwise be capital gain may be treated as ordinary income to the extent
that such Certificate is held as part of a "conversion  transaction"  within the
meaning of Section 1258 of the Code. A conversion  transaction  generally is one
in which the  taxpayer  has taken two or more  positions  in the same or similar
property  that reduce or eliminate  market  risk,  if  substantially  all of the
taxpayer's  return  is  attributable  to the time  value of the  taxpayer's  net
investment in such  transaction.  The amount of gain so realized in a conversion
transaction that is recharacterized as ordinary income generally will not exceed
the amount of interest that would have accrued on the  taxpayer's net investment
at 120% of the appropriate "applicable Federal rate" (which rate is computed and
published  monthly  by the  IRS)  at the  time  the  taxpayer  enters  into  the
conversion transaction,  subject to appropriate reduction for prior inclusion of
interest and other ordinary income items from the transaction.

     Finally,  a taxpayer  may elect to have net capital  gain taxed at ordinary
income  rates  rather  than  capital  gains  rates in order to include  such net
capital gain in total net  investment  income for the taxable year, for purposes
of the rule that limits the  deduction of interest on  indebtedness  incurred to
purchase or carry  property held for  investment to a taxpayer's  net investment
income.

     Except as may be provided in Treasury  regulations yet to be issued, if the
seller of a REMIC Residual Certificate  reacquires a REMIC Residual Certificate,
or acquires 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
Certificateholder on the sale will not be deductible,  but instead will be added
to such REMIC Residual  Certificateholder's adjusted basis in the newly-acquired
asset.

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" (a "Prohibited  Transactions  Tax"). In general,
subject to certain  specified  exceptions,  a prohibited  transaction  means the
disposition of a Mortgage Loan, 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  Mortgage  Loans  for  temporary  investment  pending
distribution on the REMIC  Certificates.  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  (a
"Contributions   Tax").  Each  Pooling  and  Servicing  Agreement  will  include
provisions designed to prevent the acceptance of any 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",  determined by reference to the rules
applicable  to real estate  investment  trusts.  "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.
Unless  otherwise  disclosed  in the related  Prospectus  Supplement,  it is not
anticipated that any REMIC will recognize "net income from foreclosure property"
subject to federal income tax.

     Unless otherwise disclosed in the related Prospectus Supplement,  it is not
anticipated  that any material  state or local  income or franchise  tax will be
imposed on any REMIC.

     Unless otherwise stated in the related  Prospectus  Supplement,  and to the
extent  permitted by then  applicable  laws,  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 be borne by the
related  Servicer or the  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  applicable
laws and regulations. Any such tax not borne by the Servicer or the Trustee will
be charged  against the related  Trust Fund  resulting in a reduction in amounts
payable to holders of the related REMIC Certificates.

Tax and  Restrictions  on Transfers of REMIC  Residual  Certificates  to Certain
Organizations

     If  a  REMIC  Residual   Certificate  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" for obligations whose term
ends on the close of the last quarter in which excess inclusions are expected to
accrue with respect to the REMIC  Residual  Certificate,  which rate is computed
and published  monthly by the IRS) of the total  anticipated  excess  inclusions
with respect to such REMIC Residual  Certificate  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 that the REMIC Residual  Certificate  is  transferred  and must be based on
events  that  have  occurred  up to the time of such  transfer,  the  Prepayment
Assumption  and any required or permitted  clean up calls or required  qualified
liquidation  provided for in the REMIC's  organizational  documents.  Such a tax
would be generally imposed on the transferor of the REMIC Residual  Certificate,
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  Certificate 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


                                       51


<PAGE>


the tax described herein will be made available. Restrictions on the transfer of
REMIC Residual  Certificates  and certain other  provisions that are intended to
meet this  requirement  will be included in the  related  Pooling and  Servicing
Agreement,  and  will be  discussed  more  fully  in any  Prospectus  Supplement
relating to the offering of any REMIC Residual Certificate.

     In addition,  if a  "pass-through  entity" (as defined  below)  includes in
income excess  inclusions  with respect to a REMIC Residual  Certificate,  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 Certificate 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
each record holder of an interest in such pass-through  entity furnishes to such
pass-through  entity (i) such holder's  social  security  number and a statement
under penalty of perjury that such social  security number is that of the record
holder or (ii) a statement  under  penalty of perjury that such record holder is
not a disqualified organization.

     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
(not including  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.  In addition,  a person
holding an interest  in a  pass-through  entity as a nominee for another  person
will,  with respect to such interest,  be treated as a  pass-through  entity for
taxable years beginning after December 31, 1997,  notwithstanding  the preceding
two sentences,  in the case of a REMIC Residual Certificate held by an "electing
large  partnership",  all interests in such partnership shall be treated as held
by disqualified  organizations  (without regard to whether the record holders of
the partnership furnish statements  described in the preceding sentence) and the
amount  that is subject to tax under the second  preceding  sentence is excluded
from the gross income of the  partnership  allocated to the partners (in lieu of
allocating to the partners a deduction for such tax paid by the partners).

Termination

     A REMIC will terminate  immediately  after the Distribution  Date following
receipt by the REMIC of the final  payment in respect of the  Mortgage  Loans or
upon 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  Certificate
will be treated as a payment in retirement of a debt instrument.  In the case of
a REMIC Residual  Certificate,  if the last  distribution on such REMIC Residual
Certificate is less than the REMIC Residual  Certificateholder's  adjusted basis
in such REMIC Residual Certificate, such REMIC Residual Certificateholder should
(but may not) 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 REMIC Residual  Certificateholders  will be
treated  as  partners.   Unless  otherwise  stated  in  the  related  Prospectus
Supplement, the Servicer, which generally will hold at least a nominal amount of
REMIC  Residual  Certificates,  will file REMIC  federal  income tax  returns on
behalf of the  related  REMIC,  will be  designated  as and will act as the "tax
matters person" with respect to the REMIC in all respects.

     As the tax matters  person,  the Servicer  will,  subject to certain notice
requirements  and  various  restrictions  and  limitations,  generally  have the
authority   to  act  on   behalf   of  the   REMIC   and  the   REMIC   Residual
Certificateholders  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.  REMIC Residual Certificateholders will generally be required to
report such REMIC items consistently with their treatment on the related REMIC's
tax  return and may in some  circumstances  be bound by a  settlement  agreement
between the Trustee,  as tax matters  person,  and the IRS  concerning  any such
REMIC  item.  Adjustments  made to the  REMIC  tax  return  may  require a REMIC
Residual  Certificateholder 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 REMIC Residual  Certificateholder'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  Certificate as a nominee for another person may be required to furnish
to the related REMIC,  in a manner to be provided in Treasury  regulations,  the
name and address of such person and other information.

     Reporting of interest income,  including any original issue discount,  with
respect to REMIC Regular Certificates is required annually,  and may be required
more frequently under Treasury regulations.  These information reports generally
are required to be sent to individual holders of REMIC Regular Interests and the
IRS;  holders  of REMIC  Regular  Certificates  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
applicable 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  Certificate  issued with original  issue  discount to
disclose on its face the amount of original  issue  discount and the issue date,
and requiring such information to be reported to the IRS. Reporting with respect
to  the  REMIC  Residual  Certificates,  including  income,  excess  inclusions,
investment  expenses and relevant  information  regarding  qualification  of the
REMIC's  assets  will  be made  as  required  under  the  Treasury  regulations,
generally on a quarterly basis.

     As  applicable,  the REMIC  Regular  Certificate  information  reports will
include a statement of the adjusted issue price of the REMIC Regular Certificate
at the beginning of each accrual period.  In addition,  the reports will include
information required by regulations with respect to computing the accrual of any
market discount. Because exact computation of the accrual of market discount


                                       52


<PAGE>



on a constant  yield method would require  information  relating to the holder's
purchase price that the Servicer will not have,  such  regulations  only require
that information pertaining to the appropriate  proportionate method of accruing
market  discount  be  provided.  See  "--Taxation  of  Owners  of REMIC  Regular
Certificates--Market Discount."

     The responsibility for complying with the foregoing reporting rules will be
borne  by  the  Trustee,  unless  otherwise  stated  in the  related  Prospectus
Supplement.

Backup Withholding With Respect to REMIC Certificates

     Payments of interest and  principal,  as well as payments of proceeds  from
the sale of REMIC  Certificates,  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.

     The  Treasury   Department   recently  issued  new  regulations  (the  "New
Regulations")  which  make  certain  modifications  to the  withholding,  backup
withholding and information reporting rules described above. The New Regulations
attempt to unify certification  requirements and modify reliance standards.  The
New Regulations will generally be effective for payments made after December 31,
1999,  subject to certain transition rules.  Prospective  investors are urged to
consult their own tax advisors regarding the New Regulations.

Foreign Investors in REMIC Certificates

     A REMIC Regular  Certificateholder 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  Certificate  will not,  unless  otherwise  disclosed in the
related  Prospectus  Supplement,  be subject to United States  federal income or
withholding  tax in respect of a  distribution  on a REMIC Regular  Certificate,
provided  that  the  holder  complies  to  the  extent  necessary  with  certain
identification  requirements  (including delivery of a statement,  signed by the
Certificateholder   under   penalties   of   perjury,   certifying   that   such
Certificateholder  is not a United  States  person  and  providing  the name and
address of such Certificateholder).  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, (except, in the case of a partnership, to the
extent  provided in  regulations) or an estate whose income is subject to United
States federal income tax regardless of its source, or a trust if a court within
the  United   States  is  able  to  exercise   primary   supervision   over  the
administration  of the  trust and one or more  United  States  persons  have the
authority  to  control  all  substantial  decisions  of the trust to the  extent
prescribed in  regulations by the Secretary of the Treasury,  which  regulations
have not yet been  issued,  a trust  which was in  existence  on August 20, 1996
(other than a trust treated as owned by the grantor under subpart E of part I of
subchapter J of chapter 1 of the Code), and which was treated as a United States
person on August  19,  1996,  may elect to  continue  to be  treated as a United
States person notwithstanding the previous sentence. It is possible that the IRS
may assert that the foregoing  tax exemption  should not apply with respect to a
REMIC Regular Certificate held by a REMIC Residual  Certificateholder  that owns
directly or indirectly a 10% or greater  interest in the related REMIC  Residual
Certificates.  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.

     Further,  it appears that a REMIC Regular Certificate would not be included
in the estate of a  non-resident  alien  individual  and would not be subject to
United States estate taxes.  However,  Certificateholders  who are  non-resident
alien individuals should consult their tax advisors concerning this question.

     Unless otherwise stated in the related Prospectus Supplement,  transfers of
REMIC Residual Certificates to investors that are not United States Persons will
be prohibited under the related Pooling and Servicing Agreement.

                        STATE AND OTHER TAX CONSEQUENCES

     In addition to the federal  income tax  consequences  described in "Certain
Federal Income Tax  Consequences".  Prospective  investors  should  consider the
state and local tax consequences of the acquisition,  ownership, and disposition
of the Certificates  offered hereunder.  State tax law may differ  substantially
from the  corresponding  federal  tax law,  and the  discussion  above  does not
purport  to  describe  any  aspect  of the  tax  laws  of  any  state  or  other
jurisdiction.  Therefore,  prospective  investors  should  consult their own tax
advisors  with respect to the various tax  consequences  of  investments  in the
Certificates offered hereunder.

                              ERISA CONSIDERATIONS

General

     The Employee  Retirement Income Security Act of 1974, as amended ("ERISA"),
and the Code  impose  certain  requirements  on  employee  benefit  plans and on
certain other retirement plans and arrangements, including individual retirement
accounts and annuities, Keogh plans and collective investment funds and separate
accounts in which such plans,  accounts or  arrangements  are invested  that are
subject to the fiduciary  responsibility  provisions of ERISA or Section 4975 of
the Code ("Plans") and on persons who are fiduciaries with respect to such Plans
in connection  with the  investment  of Plan assets.  Certain  employee  benefit
plans, such as governmental  plans (as defined in Section 3(32) of ERISA),  and,
if no election has been made under Section 410(d) of the Code, church


                                       53


<PAGE>



plans  (as  defined  in  Section  3(33)  of  ERISA)  are not  subject  to  ERISA
requirements.  Accordingly,  assets of such  plans may be  invested  in  Offered
Certificates without regard to the ERISA considerations described below, subject
to the provisions of other applicable federal and state law. Any such plan which
is qualified 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.

     ERISA  generally  imposes on Plan  fiduciaries  certain  general  fiduciary
requirements, including those of investment prudence and diversification and the
requirement  that a Plan's  investments be made in accordance with the documents
governing  the Plan.  In addition,  ERISA and the Code prohibit a broad range of
transactions  involving assets of a Plan and persons ("Parties in Interest") who
have  certain  specified  relationships  to  the  Plan  unless  a  statutory  or
administrative  exemption  is  available.   Certain  Parties  in  Interest  that
participate in a prohibited  transaction may be subject to an excise tax imposed
pursuant  to Section  4975 of the Code,  unless a  statutory  or  administrative
exemption is available. These prohibited transactions generally are set forth in
Section 406 of ERISA and Section 4975 of the Code.

Plan Asset Regulations

     A Plan's investment in Certificates may cause the Trust Assets to be deemed
Plan  assets.  Section  2510.3-101  of  the  regulations  of the  United  States
Department of Labor ("DOL")  provides that when Plan acquires an equity interest
in an  entity,  the Plan's  assets  include  both such  equity  interest  and an
undivided  interest  in each of the  underlying  assets  of the  entity,  unless
certain exceptions not applicable to this discussion apply, or unless the equity
participation in the entity by "benefit plan investors" (i.e., Plans and certain
employee  benefit  plans not  subject  to ERISA) is not  "significant",  both as
defined therein.  For this purpose, in general,  equity participation by benefit
plan investors will be  "significant" on any date if 25% or more of the value of
any class of equity  interests in the entity is held by benefit plan  investors.
Equity  participation  in a  Trust  Fund  will  be  significant  on any  date if
immediately after the most recent acquisition of any Certificate, 25% or more of
any class of Certificates is held by benefit plan investors.

     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, is a fiduciary  of the  investing
Plan.  If the Trust Assets  constitute  Plan assets,  then any party  exercising
management or discretionary control regarding those assets, such as the Servicer
or any Sub-Servicer,  may be deemed to be a Plan "fiduciary" and thus subject to
the fiduciary responsibility provisions and prohibited transaction provisions of
ERISA and the Code with respect to the Trust Assets.  In addition,  if the Trust
Assets  constitute Plan assets,  the purchase of Certificates by a Plan, as well
as the  operation  of the Trust Fund,  may  constitute  or involve a  prohibited
transaction under ERISA and the Code.

Prohibited Transaction Exemptions

     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  certificates  in the  initial  issuance  of  certificates  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 with respect
to those Plans,  related to the servicing and operation of mortgage pools (other
than pools  including  Multifamily  Loans and Contracts) and the acquisition and
holding  of  certain  mortgage  pool  pass-through   certificates   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  does not  provide  an  exemption  for  Certificates
subordinate  to other  certificates  of the same series and is not available for
mortgage pools consisting of Multifamily Loans or Contracts.

     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.  Whether or not a pool of assets constitutes a "mortgage pool" will depend
on the  assets to be  securitized.  Not all the  assets  securitized  under this
Prospectus  will meet these  requirements.  If PTCE 83-1 may be applicable,  the
Prospectus   Supplement  for  the  series  of  Certificates   will  discuss  the
application of the exemption.

     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 Depositor has been advised that, for purposes
of applying PTCE 83-1, the term "mortgage pool pass-through  certificate"  would
include (i)  Certificates  representing  interests in a Trust Fund consisting of
Mortgage  Loans  issued  in a  series  consisting  of  only a  single  class  of
Certificates;  and (ii) Senior  Certificates  representing  interests in a Trust
Fund  consisting of Mortgage Loans issued in a series in which there is only one
class of  Senior  Certificates;  provided  that the  Certificates  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  Certificates  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  Certificates  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 Stripped Interest  Certificates and
Stripped  Principal  Certificates;  or (b)  Certificates  in a series  including
classes of Certificates  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)
Certificates  evidencing  an  interest  in a Trust  Fund 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 Certificates representing interests described


                                       54


<PAGE>



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 Certificates.

     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
certificateholders  against reductions in pass-through  payments due to property
damage or  defaults  in loan  payments in an amount not less than the greater of
one percent of the aggregate  principal balance of all covered pooled 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 pool 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
are fiduciaries.

     If PTCE 83-1 may be applicable,  the Prospectus  Supplement for a series of
Certificates  will set forth  whether  the  Trustee in respect of that series is
affiliated  with  the  Depositor.   If  the  Credit  Support  for  a  series  of
Certificates  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 Single Family Loans or the
principal balance of the largest Single Family Loan, then the Depositor has been
advised that the second general  condition  referred to above will be satisfied.
It is not expected  that the  Depositor  will  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  Certificates  must make its own
determination  as to whether  (i) the  Certificates  constitute  "mortgage  pool
pass-through  certificates"  for purposes of applying PTCE 83-1, (ii) the 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  certificates  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  Certificates.  There can be no assurance that any of those  exemptions  will
apply with respect to any  particular  Plan that acquires or holds  Certificates
or, even if all of the conditions  specified  therein were satisfied,  that such
exemption would apply to all transactions involving a Trust Fund. 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, or restrictions on a Plan's acquisition of Certificates.

     Any Plan fiduciary  considering  whether to purchase an Offered Certificate
on behalf of a Plan should consult with its counsel  regarding the applicability
of the fiduciary  responsibility and prohibited  transaction provisions of ERISA
and the Code to such investment.

                                LEGAL INVESTMENT

     Unless  otherwise  specified  in the  related  Prospectus  Supplement,  the
Offered  Certificates  will not constitute  "mortgage  related  securities"  for
purposes of the Secondary  Mortgage  Market  Enhancement  Act of 1984 ("SMMEA").
Accordingly,   investors  whose   investment   authority  is  subject  to  legal
restrictions should consult their own legal advisors to determine whether and to
what extent the Offered Certificates constitute legal investments for them.

     All depository  institutions  considering an investment in the Certificates
should  review  the  Federal  Financial   Institutions   Examination   Council's
Supervisory  Policy  Statement  on  the  Selection  of  Securities  Dealers  and
Unsuitable  Investment  Practices  (to the extent  adopted  by their  respective
regulators),  setting forth,  in relevant  part,  certain  investment  practices
deemed to be unsuitable for an institution's  investment  portfolio,  as well as
guidelines for investing in certain types of mortgage related securities.

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

     There  may be other  restrictions  on the  ability  of  certain  investors,
including depository institutions, either to purchase Offered Certificates or to
purchase Offered  Certificates  representing more than a specified percentage of
the  investor's  assets.  Investors  should  consult their own legal advisors in
determining whether and to what extent the Offered Certificates constitute legal
investments for such investors.

                             METHOD OF DISTRIBUTION

     The Offered  Certificates  offered  hereby and by the  Supplements  to this
Prospectus  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 net proceeds to the Depositor  from such sale.  The  Depositor  intends that
Offered  Certificates will be offered through the following methods from time to
time and that  offerings  may be made through more than one of these  methods or
that an offering of a particular  series of  Certificates  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;

     2.   by placements by the Depositor with  institutional  investors  through
          dealers; and


                                       55


<PAGE>



     3.   by direct placements by the Depositor with institutional investors.

     In addition, if specified in the related Prospectus Supplement, a series of
Certificates  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 Certificates.  If underwriters (each, an "Underwriter") are used
in a sale of any Certificates  (other than in connection with an underwriting on
a best efforts basis),  such  Certificates  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 a fixed public  offering
price or at varying  prices to be  determined at the time of sale or at the time
of commitment therefor.

     The  Offered   Certificates   may  be  distributed  in  a  firm  commitment
underwriting  subject to the terms and conditions of an underwriting  agreement.
In such event,  the Prospectus  Supplement may also specify that the underwriter
will not be obligated to pay for any Offered Certificates agreed to be purchased
by purchasers  pursuant to purchase agreements  acceptable to the Depositor.  In
connection  with the sale of Offered  Certificates,  an underwriter  may receive
compensation  from the Depositor or from  purchasers of Offered  Certificates in
the form of discounts,  concessions or  commissions.  The Prospectus  Supplement
will describe any such compensation paid by the Depositor.

     Alternatively,   the   Prospectus   Supplement  may  specify  that  Offered
Certificates  will be distributed by the underwriter  acting as agent or in some
cases  as  principal  with  respect  to  Offered  Certificates  that  they  have
previously purchased or agreed to purchase.  If the underwriter acts as agent in
the sale of  Offered  Certificates,  the  underwriter  will  receive  a  selling
commission  with  respect  to such  Offered  Certificates,  depending  on market
conditions,  expressed as a percentage of the aggregate  Certificate  Balance or
notional  amount of such Offered  Certificates as of the Cut-off Date. The exact
percentage  for each series of  Certificates  will be  disclosed  in the related
Prospectus  Supplement.  To the extent that the  underwriter  elects to purchase
Offered Certificates as principal, the underwriter may realize losses or profits
based upon the difference  between its purchase  price and the sales price.  The
Prospectus  Supplement  with  respect to any series  offered  other than through
underwriters will contain information  regarding the nature of such offering and
any  agreements  to be entered  into between the  Depositor  and  purchasers  of
Offered Certificates of such series.

     The related underwriting agreement may require that the Depositor indemnify
the underwriter against certain civil liabilities,  including  liabilities under
the Securities Act of 1933, as amended (the  "Securities  Act"), or that it will
contribute  to  payments  the  underwriter  may be  required  to make in respect
thereof.

     The  Depositor  anticipates  that  the  Offered  Certificates  will be sold
primarily  to  institutional  investors.  Purchasers  of  Offered  Certificates,
including  dealers,  may,  depending  on the  facts  and  circumstances  of such
purchases, be deemed to be an "underwriter" within the meaning of the Securities
Act in  connection  with  reoffers  and sales by them of  Offered  Certificates.
Certificateholders should consult with their legal advisors in this regard prior
to any such reoffer or sale.

     As  to  each  series  of  Certificates,  only  those  classes  rated  in an
investment grade rating category by a Rating Agency will be offered hereby.  Any
unrated class may be initially retained by the Depositor, and may be sold by the
Depositor at any time to one or more institutional investors.

                                  LEGAL MATTERS

     Certain  legal  matters  in  connection  with the  Certificates,  including
certain federal income tax  consequences,  will be passed upon for the Depositor
by Thacher Proffitt & Wood, New York, New York.

                              FINANCIAL INFORMATION

     A new Trust Fund will be formed with respect to each series of Certificates
and no Trust Fund will engage in any business  activities  or have any assets or
obligations  prior  to the  issuance  of the  related  series  of  Certificates.
Accordingly,  no  financial  statements  with  respect to any Trust Fund will be
included in this Prospectus or in the related Prospectus Supplement.

                                     RATING

     It is a condition to the issuance of any class of Offered Certificates that
they shall have been rated in one of the four  highest  rating  categories  by a
Rating Agency.

     Ratings on mortgage  pass-through  certificates  address the  likelihood of
receipt by  certificateholders  of all distributions on the underlying  mortgage
loans. These ratings address the structural,  legal and  issuer-related  aspects
associated with such certificates,  the nature of the underlying  mortgage loans
and the credit  quality of the provider of Credit  Support,  if any.  Ratings on
mortgage  pass-through  certificates  do not  represent  any  assessment  of the
likelihood of principal prepayments by mortgagors or of the degree by which such
prepayments  might  differ  from  those  originally  anticipated.  As a  result,
certificateholders  might  suffer  a  lower  than  anticipated  yield,  and,  in
addition,  holders of Stripped Interest Certificates in extreme cases might fail
to recoup their initial investments.

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


                                       56


<PAGE>



                         INDEX OF PRINCIPAL DEFINITIONS

Accrual Certificates ...............................................    3, 8, 19
Accrued Certificate Interest .......................................          19
Affiliated Sellers .................................................          13
Alliance ...........................................................          18
Alliance Funding Division ..........................................          18
Amount Available ...................................................          27
ARM Loans ..........................................................          14
Bankruptcy Code ....................................................          10
Bankruptcy Loan ....................................................          10
Bankruptcy Plan ....................................................           9
Book-Entry Certificates ............................................          19
CEDEL ..............................................................           4
CEDEL Participants .................................................          23
CERCLA .............................................................          12
Certificate Account ................................................       2, 14
Certificate Balance ................................................           2
Certificate Owners .................................................          23
Certificateholders .................................................          ii
Certificates .......................................................           1
Code ...............................................................           3
Commercial Properties ..............................................           1
Commission .........................................................          ii
Compensating Interest ..............................................          21
Contracts ..........................................................          13
Convertible Mortgage Loan ..........................................          14
Covered Trust ......................................................      11, 32
CPR ................................................................          17
Credit Support .....................................................        i, 2
Curtailment ........................................................           4
Cut-off Date .......................................................           3
Deferred Interest ..................................................           8
Definitive Certificates ............................................          19
Depositor ..........................................................       1, 18
Determination Date .................................................          19
DOL ................................................................          54
DTC ................................................................   ii, 4, 22
Due Period .........................................................           4
Effective Date .....................................................          18
Eligible Account ...................................................          26
ERISA ..............................................................       5, 53
Euroclear ..........................................................           4
Euroclear Participants .............................................          23
Exchange Act .......................................................          ii
FDIC ...............................................................          11
FHA ................................................................           i
FHA Claims Administration Agreement ................................          33
FHA Claims Administrator ...........................................          33
FHA Insurance Amount ...............................................          34
FHA insured ........................................................           i
FHA Regulations ....................................................          33
FHA Reserve ........................................................          34
FHLMC ..............................................................          40
First Liens ........................................................           9
FTC Rule ...........................................................          41
Garn-St Germain Act ................................................          40
HUD ................................................................          33
Indirect Participants ..............................................          23
Installment Contract ...............................................          42
Insurance Proceeds .................................................          26
L/C Bank ...........................................................          32
Lee ................................................................          18
Lee Servicing Division .............................................          18
Liquidation Proceeds ...............................................          27
Manufactured Home Contracts ........................................          13
Manufactured Homes .................................................           1
Monthly Advance ....................................................       4, 21
Moody's ............................................................          26
Mortgage Loan Purchase Price .......................................          25
Mortgage Loan Schedule .............................................          25
Mortgage Loans .....................................................       i, 13
Mortgage Notes .....................................................          13
Mortgage Pool ......................................................        i, 1
Mortgage Rate ......................................................       1, 14
Mortgaged Properties ...............................................       1, 13
Mortgages ..........................................................          13
Mortgagor ..........................................................           8


                                       57


<PAGE>


Multifamily Loan ...................................................      28, 54
Multifamily Loans ..................................................          13
Multifamily Properties .............................................       1, 13
National Housing Act ...............................................           1
Net Liquidation Proceeds ...........................................          27
Net Mortgage Rate ..................................................          21
New Regulations ....................................................          53
Nonrecoverable Monthly Advance .....................................          21
Nonrecoverable Servicing Advances ..................................          28
Note Margin ........................................................          17
Offered Certificates ...............................................           i
OTS ................................................................          18
Parties in Interest ................................................          54
Pass-Through Rate ..................................................           2
Permitted Instruments ..............................................          26
Plan Payment .......................................................          10
Plans ..............................................................          53
Pooling and Servicing Agreement ....................................           2
Pre-Funding Account ................................................          27
Principal and Interest Account .....................................       2, 14
Principal Prepayment ...............................................           4
Qualified Substitute Mortgage Loan .................................          25
Rating Agency ......................................................           6
Record Date ........................................................          19
Released Mortgaged Property Proceeds ...............................          27
Relief Act .........................................................      11, 42
REMIC Regular Certificates .........................................           4
REMIC Residual Certificates ........................................           4
Remittance Date ....................................................           3
REO Property .......................................................          27
S&P ................................................................          26
Sellers ............................................................          13
Senior Certificates ................................................       3, 18
Servicing Fee ......................................................          30
Single Family Loans ................................................          13
Single Family Properties ...........................................       1, 13
SMMEA ..............................................................          55
SPA ................................................................          17
Stripped Interest Certificates .....................................          19
Stripped Principal Certificates ....................................       3, 19
Sub-Servicer .......................................................          28
Sub-Servicing Agreement ............................................          28
Subordinate Certificates ...........................................       3, 18
Termination Price ..................................................          22
Title I ............................................................           1
Title I Lenders ....................................................          33
Title I Loans ......................................................          11
Title V ............................................................          41
Transfer Report ....................................................          34
Trust Assets .......................................................          ii
Trust Fund .........................................................           i
Trustee ............................................................           1
Trustee's Mortgage File ............................................          25
Unaffiliated Sellers ...............................................          13
Voting Rights ......................................................          12
Warranting Party ...................................................          25
Window Period Loans ................................................          40


                                       58


<PAGE>




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

                   TABLE OF CONTENTS
                                                            Page
                                                            ----
                  Prospectus Supplement                                        

Summary of Prospectus Supplement.............................S-4                
Risk Factors................................................S-17
The Mortgage Pool...........................................S-20               
Certain Yield and Prepayment Considerations.................S-45               
The Depositor...............................................S-60
Description of the Certificates.............................S-68               
Pooling Agreement...........................................S-84               
The Certificate Insurer and the Certificate
Insurance Policy............................................S-88               
Certain Federal Income Tax Consequences.....................S-90               
ERISA Considerations........................................S-92
Legal Investment............................................S-93
Method of Distribution......................................S-93
Experts.....................................................S-94
Ratings.....................................................S-94
Legal Matters...............................................S-95
Index of Principal Definitions..............................S-96
Global Clearance, Settlement and Tax Documentation                             
Procedures...................................................I-1
                           Prospectus                                          
Summary of Prospectus........................................  1               
Risk Factors.................................................  7
Description of the Trust Funds............................... 13
Use of Proceeds ............................................. 15               
Yield Considerations......................................... 15               
The Depositor................................................ 18
The Servicer................................................. 18               
Description of the Certificates.............................. 18
Description of the Pooling and Servicing Agreements.......... 24
Description of Credit Support................................ 32
Description of FHA Insurance Under Title 1................... 33
Certain Legal Aspects of Mortgage Loans...................... 35
Certain Federal Income Tax Consequences...................... 43
State And Other Tax Consequences............................. 53
ERISA Considerations......................................... 53
Legal Investment............................................. 55
Method of Distribution....................................... 55
Legal Matters................................................ 56
Financial Information........................................ 56
Rating....................................................... 56
Index of Principal Definitions............................... 57

     Until ninety 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  and
Prospectus.  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.

================================================================================
<PAGE>


                                  $450,000,000
                                                    
                                AFC Mortgage Loan
                            Asset Backed Certificates
                                  Series 1998-3
                                                    
                                                    
                               Superior Bank FSB,
                                    Depositor
                                                    
                                                    
                                                    
                                                    
                       $51,000,000 Class 1A-1 Certificates
                           Variable Pass-Through Rate
                                                    
                      $188,000,000 Class 1A-2 Certificates
                           Variable Pass-Through Rate
                                                    
                       $78,000,000 Class 2A-1 Certificates
                           Variable Pass-Through Rate
                                                    
                      $133,000,000 Class 2A-2 Certificates
                           Variable Pass-Through Rate
                                                    
                                                    
                                                    
                                                    
                                                    
                                                    
                                                    
                             _______________________
                                                    
                              PROSPECTUS SUPPLEMENT
                             _______________________
                                                    
                                                    
                               Merrill Lynch & Co.
                                J.P. Morgan & Co.
                                                    
                               September 17, 1998
                                                    







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


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