FIRST ALLIANCE MORTGAGE CO /CA/
424B5, 1996-06-18
ASSET-BACKED SECURITIES
Previous: CYGNE DESIGNS INC, 10-Q, 1996-06-18
Next: NUVEEN INSURED PREMIUM INCOME MUNICIPAL FUND 2, 497, 1996-06-18





<PAGE>
PROSPECTUS SUPPLEMENT
(To Prospectus Dated June 10, 1996)
- - - --------------------------------------------------------------------------------

                                  $75,000,000
                   First Alliance Mortgage Loan Trust 1996-2
           $29,614,000 7.225% Class A-1 Fixed Rate Group Certificates
           $10,000,000 7.725% Class A-2 Fixed Rate Group Certificates
           $10,386,000 8.225% Class A-3 Fixed Rate Group Certificates
             $25,000,000 Class A-4 Variable Rate Group Certificates
                    Mortgage Loan Asset Backed Certificates
                                 Series 1996-2


                                GRAPHIC OMITTED


                              Company and Servicer

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

         The  Mortgage  Loan  Asset  Backed  Certificates,  Series  1996-2  (the
"Certificates") will consist of the Class A-1 Fixed Rate Group Certificates (the
"Class  A-1  Certificates")  the Class A-2 Fixed Rate  Group  Certificates  (the
"Class A-2  Certificates"),  the Class A-3 Fixed Rate  Group  Certificates  (the
"Class A-3  Certificates"  and collectively  with the Class A-1 Certificates and
the Class A-2  Certificates,  the ("Fixed  Rate  Certificates")),  the Class A-4
Variable Rate Group  Certificates (the "Class A-4 Certificates" or the "Variable
Rate  Certificates,"  and  collectively  with the Fixed Rate  Certificates,  the
"Offered   Certificates"  or  the  "Class  A  Certificates")  and  the  Class  R
Certificates (the "Subordinate Certificates"). Only the Offered Certificates are
offered hereby.

         As more fully described herein,  interest  distributions on the Offered
Certificates will be based on the Certificate  Principal Balance thereof and the
then applicable  Pass-Through Rate thereof.  The Pass-Through Rate for the Class
A-1 Certificates  will be fixed at 7.225% per annum,  the Pass-Through  Rate for
the  Class  A-2  Certificates  will  be  fixed  at  7.725%  per  annum  and  the
Pass-Through  Rate for the Class A-3  Certificates  will be fixed at 8.225%  per
annum. The Pass-Through  Rate for the Class A-4 Certificates  adjusts monthly as
described  herein and with respect to the first  Payment Date will be 5.835% per
annum.

         For a discussion of  significant  matters  affecting  investment in the
Certificates,  see "Risk Factors" beginning on page S-15 herein and beginning on
page 12 in the Prospectus.

         The Certificates will represent undivided ownership interests in a pool
of  closed-end  mortgage  loans (the  "Mortgage  Loans") held by First  Alliance
Mortgage Loan Trust 1996-2 (the "Trust").  The Trust will be created pursuant to
a Pooling and  Servicing  Agreement  (the  "Pooling  and  Servicing  Agreement")
between First Alliance  Mortgage  Company (the "Company") and in its capacity as
servicer of the Mortgage  Loans (the  "Servicer"),  and Bankers Trust Company of
California, N.A., in its capacity as trustee (the "Trustee").

                                                  (Cover continued on next page)
- - - --------------------------------------------------------------------------------


  THE OFFERED CERTIFICATES REPRESENT BENEFICIAL INTERESTS IN THE TRUST ONLY AND
    DO NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF FIRST ALLIANCE MORTGAGE
   COMPANY, THE TRUSTEE, ANY ORIGINATORS OR ANY OF THEIR AFFILIATES. NEITHER
           THE OFFERED CERTIFICATES NOR THE MORTGAGE LOANS ARE INSURED
                    OR GUARANTEED BY ANY GOVERNMENTAL AGENCY.

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

         The Offered  Certificates will be purchased by the Underwriter from the
Company and will be offered by the  Underwriter  from time to time in negotiated
transactions  or  otherwise,  at varying  prices to be determined at the time of
sale.  Proceeds to the Company,  including accrued interest,  are expected to be
approximately   99.79%  of  the  aggregate  principal  balance  of  the  Offered
Certificates  before deducting  expenses payable by the Company  estimated to be
$250,000. See "Underwriting" herein.
         The Offered  Certificates  are offered subject to prior sale, when, as,
and if accepted by the  Underwriter and subject to the approval of certain legal
matters. It is expected that delivery of the Offered  Certificates in book-entry
form will be made on or about June 14, 1996 only through the  facilities  of The
Depository Trust Company, CEDEL and Euroclear.


                       Prudential Securities Incorporated

June 10, 1996

<PAGE>
(Cover continued from previous page)
         The  obligations  of the  Company,  the Trustee and the  Servicer  with
respect to the  Certificates  will be limited  to their  respective  contractual
obligations under the Pooling and Servicing  Agreement.  The assets of the Trust
initially  will include two pools (each,  a "Mortgage Loan Group" or "Group") of
closed-end mortgage loans (the "Initial Mortgage Loans") secured by mortgages or
deeds of trust (the "Mortgages") on one-to-four  family  residential  properties
(the  "Mortgaged  Properties") to be conveyed by the Company to the Trust on the
Closing Date. The Fixed Rate  Certificates  will represent  undivided  ownership
interests  in a pool of  fixed-rate  Mortgage  Loans (the  "Fixed  Rate  Group")
secured by Mortgages which may be either in a first or junior lien position. The
Variable Rate Certificates  will represent  undivided  ownership  interests in a
pool of  variable-rate  Mortgage Loans (the  "Variable  Rate Group")  secured by
Mortgages which are in a first lien position.

         The Pooling and Servicing Agreement provides that additional fixed-rate
and  adjustable-rate  Mortgage Loans (the  "Subsequent  Mortgage  Loans") may be
purchased  by the Trust from the Company from time to time on or before June 28,
1996 from funds on deposit in the Pre-Funding  Account.  All Subsequent Mortgage
Loans so  acquired by the Trust will be assigned to one (and only one) of either
the  Fixed  Rate  Group or the  Variable  Rate  Group.  On the  Closing  Date an
aggregate cash amount of  approximately  $11,250,000  will be deposited with the
Trustee in the Pre-Funding  Account to be used to acquire fixed-rate  Subsequent
Mortgage  Loans  for the  Fixed  Rate  Group  and an  aggregate  cash  amount of
approximately  $3,900,000  will be deposited with the Trustee in the Pre-Funding
Account to be used to acquire  variable-rate  Subsequent  Mortgage Loans for the
Variable Rate Group.

         Distributions  on  the  Subordinate  Certificates  are  subordinate  to
distributions on the Offered  Certificates to the extent described  herein.  The
Pooling and Servicing  Agreement  will  designate  each Mortgage Loan Group as a
sub-trust to be held by the  Trustee.  Distributions  of principal  and interest
payable to each Class of the Offered  Certificates  will be made on the 20th day
of each month or if the 20th day is not a business  day, the first  business day
thereafter (each, a "Payment Date"), beginning in July 1996.

                                      MBIA

         On or before the issuance of the Certificates,  the Company will obtain
from MBIA Insurance  Corporation  (the  "Certificate  Insurer") two  certificate
guaranty insurance policies, one relating to the Fixed Rate Certificates and the
other relating to the Variable Rate  Certificates  (the  "Certificate  Insurance
Policies")  in favor of the  Trustee.  Each  Certificate  Insurance  Policy will
provide for 100% coverage of the principal amount of, and scheduled interest due
on, the related Class(es) of Class A Certificates.

         The last  scheduled  Payment  Date for the  Class A-1  Certificates  is
December  20,  2019;  the  last  scheduled   Payment  Date  for  the  Class  A-2
Certificates is January 20, 2023; the last scheduled  Payment Date for the Class
A-3 Certificates is September 20, 2027; and the last scheduled  Payment Date for
the Class A-4  Certificates  is August 20, 2027.  It is expected that the actual
last  Payment  Date for each  Class of  Certificates  will  occur  significantly
earlier than such last  scheduled  Payment  Dates.  The yield to maturity on the
Offered  Certificates will depend on, among other things, the rate and timing of
principal  payments  (including  prepayments,  which rate may vary significantly
over time,  repurchases,  defaults and  liquidations) on the Mortgage Loans. See
"Prepayment and Yield Considerations" in this Prospectus Supplement.

         An election will be made to treat certain assets of the Trust as a real
estate mortgage  investment conduit (a "REMIC") for federal income tax purposes.
As  described  more  fully  herein,  each  Class of  Offered  Certificates  will
constitute  "regular  interests" in the REMIC.  See "Certain  Federal Income Tax
Consequences"  herein and  "Certain  Federal  Income Tax  Consequences  -- REMIC
Certificates" in the Prospectus.

         Prior to  their  issuance  there  has been no  market  for the  Offered
Certificates nor can there be any assurance that one will develop, or if it does
develop,  that it will  provide  the  Owners of the  Offered  Certificates  with
liquidity or will continue for the life of the Offered Certificates.  Prudential
Securities  Incorporated (the "Underwriter")  intends, but is not obligated,  to
make a market in the Offered Certificates.

         None of the Initial  Mortgage Loans were 30 days or more  delinquent in
their monthly payments as of the Cut-Off Date. However, investors in the Class A
Certificates  should be aware that  approximately  1.27% and 1.89% (by aggregate
principal  balance as of the Cut-Off Date) of the Initial  Mortgage Loans in the
Fixed Rate Group and  Variable  Rate Group,  respectively,  had a first  monthly
payment due on or before April 1, 1996.  Therefore,  it was not possible for any
Initial  Mortgage  Loan other  than such  Initial  Mortgage  Loans to have had a
monthly  payment that was  delinquent 30 days or more. See "Risk Factors -- Risk
of Higher  Delinquencies  Associated  With  Underwriting  Standards"  herein for
important  information  regarding the  delinquent  mortgage  loans.  Prospective
investors  should  consider  the factors set forth under "Risk  Factors" in this
Prospectus Supplement.

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

         UNTIL 90 DAYS AFTER THE DATE OF THIS PROSPECTUS SUPPLEMENT, ALL DEALERS
EFFECTING TRANSACTIONS IN THE OFFERED CERTIFICATES, WHETHER OR NOT PARTICIPATING
IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS SUPPLEMENT AND THE
PROSPECTUS TO WHICH IT RELATES. THIS IS IN ADDITION TO THE OBLIGATION OF DEALERS
TO DELIVER A PROSPECTUS  SUPPLEMENT AND PROSPECTUS  WHEN ACTING AS  UNDERWRITERS
AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.
                          -----------------------------

         The Certificates offered by this Prospectus  Supplement will be part of
a separate series of Certificates  being offered by the Company  pursuant to its
Prospectus dated June 10, 1996 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.

<PAGE>
                              AVAILABLE INFORMATION

         The Company 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 Certificates.  This Prospectus  Supplement and the
related  Prospectus,  which  form 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 can be
inspected and copied at the Public Reference Room of the Commission at 450 Fifth
Street, N.W.,  Washington,  D.C. and the Commission's  regional offices at Seven
World Trade  Center,  13th Floor,  New York,  New York,  10048 and  Northwestern
Atrium Center,  500 West Madison Street,  Suite 1400,  Chicago,  Illinois 60661.
Copies of such  materials  can be obtained at  prescribed  rates from the Public
Reference Section of the Commission at 450 Fifth Street, N.W., Washington,  D.C.
20549.

                          REPORTS TO CERTIFICATEHOLDERS

         The  Trustee  will  mail  monthly   reports   concerning  the  Class  A
Certificates  to all  registered  Owners  pursuant to the Pooling and  Servicing
Agreement.

<PAGE>

                                     SUMMARY
         The following  summary is qualified in its entirety by reference to the
detailed information  appearing elsewhere in this Prospectus  Supplement and the
accompanying  Prospectus.  Reference  is  made  to the  "Index  to  Location  of
Principal  Defined  Terms"  herein and "Index of Principal  Definitions"  in the
Prospectus for the definitions of certain capitalized terms.

Trust:                                  First   Alliance   Mortgage  Loan  Trust
                                        1996-2 (the "Trust").

Certificates Offered:                   Class A-1 Fixed Rate Group  Certificates
                                        (the "Class A-1 Certificates") Class A-2
                                        Fixed  Rate  Group   Certificates   (the
                                        "Class  A-2  Certificates"),  Class  A-3
                                        Fixed  Rate  Group   Certificates   (the
                                        "Class    A-3     Certificates,"     and
                                        collectively    with   the   Class   A-1
                                        Certificates    and   the    Class   A-2
                                        Certificates,     the    "Fixed     Rate
                                        Certificates")  and Class  A-4  Variable
                                        Rate Group  Certificates (the "Class A-4
                                        Certificates"   or  the  "Variable  Rate
                                        Certificates"   and  together  with  the
                                        Fixed  Rate  Certificates,  the "Class A
                                        Certificates"     or    the     "Offered
                                        Certificates").

Company and Servicer:                   First  Alliance  Mortgage   Company,   a
                                        California  corporation  (the  "Company"
                                        and  in   its   separate   capacity   as
                                        servicer, the "Servicer"). The Company's
                                        principal  executive offices are located
                                        at  17305  Von  Karman  Avenue,  Irvine,
                                        California  92714-6203,  and  its  phone
                                        number is (714) 224-8500.

Trustee:                                Bankers  Trust  Company  of  California,
                                        N.A.,  a  national  banking  association
                                        (the "Trustee"). The Trustee's principal
                                        executive  offices are located at 3 Park
                                        Plaza,  16th Floor,  Irvine,  California
                                        92714.

Originators:                            The  Company  and any entity  from which
                                        the Company,  on or prior to the Closing
                                        Date with  respect to  Initial  Mortgage
                                        Loans and on or prior to any  Subsequent
                                        Transfer Date with respect to Subsequent
                                        Mortgage Loans,  acquires Mortgage Loans
                                        is  an   "Originator"   of  the  related
                                        Mortgage  Loans  for  purposes  of  this
                                        Prospectus Supplement.

Cut-Off Date:                           June 1, 1996.

Closing Date:                           On or about June 14, 1996.

The Certificates:                       The    Mortgage    Loan   Asset   Backed
                                        Certificates (the  "Certificates")  will
                                        consist of the Class A Certificates  and
                                        the    Class   R    Certificates    (the
                                        "Subordinate     Certificates").     The
                                        Certificates  will be issued pursuant to
                                        a pooling and servicing  agreement  (the
                                        "Pooling and Servicing Agreement") to be
                                        dated June 1, 1996,  among the Servicer,
                                        the Company,  and the Trustee.  Only the
                                        Offered Certificates are offered hereby.

                                        The assets of the Trust  initially  will
                                        include  two pools  (each,  a  "Mortgage
                                        Loan Group" or  "Group")  of  closed-end
                                        mortgage  loans (the  "Initial  Mortgage
                                        Loans") secured by mortgages or deeds of
                                        trust (the  "Mortgages")  on one-to-four
                                        family   residential   properties   (the
                                        "Mortgaged  Properties")  to be conveyed
                                        to the Trust on the  Closing  Date.  The
                                        Fixed Rate  Certificates  will represent
                                        undivided  ownership interests in a pool
                                        of fixed-rate Mortgage Loans (the "Fixed
                                        Rate Group")  secured by Mortgages which
                                        may be either in a first or junior  lien
                                        position. The Variable Rate Certificates
                                        will   represent   undivided   ownership
                                        interests  in a  pool  of  variable-rate
                                        Mortgage   Loans  (the   "Variable  Rate
                                        Group")  secured by Mortgages  which are
                                        in a first lien position.

                                       S-1
<PAGE>
                                        The Pooling and Servicing Agreement will
                                        designate  each Mortgage Loan Group as a
                                        sub-trust  to be  held  by the  Trustee.
                                        Each  Class  of  Class  A   Certificates
                                        represents the right to receive payments
                                        from funds  available to be  distributed
                                        with  respect  to the  related  Mortgage
                                        Loan Group, as hereinafter described.

                                        On the Closing Date,  an aggregate  cash
                                        amount of approximately $15,150,000 (the
                                        "Original  Pre-Funded  Amount")  will be
                                        deposited in a trust account in the name
                                        of   the   Trustee   (the   "Pre-Funding
                                        Account").    It   is   intended    that
                                        additional Mortgage Loans satisfying the
                                        criteria  specified  in the  Pooling and
                                        Servicing   Agreement  (the  "Subsequent
                                        Mortgage  Loans")  will be  purchased by
                                        the Trust from the Company  from time to
                                        time on or  before  June 28,  1996  from
                                        funds  on  deposit  in  the  Pre-Funding
                                        Account.  Each Subsequent  Mortgage Loan
                                        so   acquired   by  the  Trust  will  be
                                        assigned to one (and only one) of either
                                        the  Fixed  Rate  Group or the  Variable
                                        Rate Group.  As a result,  the aggregate
                                        principal  balance of the Mortgage Loans
                                        in the Fixed Rate Group and the Variable
                                        Rate  Group will  increase  by an amount
                                        equal to the aggregate principal balance
                                        of  the  Subsequent  Mortgage  Loans  so
                                        purchased   and   the   amount   in  the
                                        Pre-Funding    Account   will   decrease
                                        proportionately.

                                        As described below, on the Closing Date,
                                        cash  will be  deposited  in the name of
                                        the Trustee in the Capitalized  Interest
                                        Account  (as defined  herein).  Funds in
                                        the Capitalized Interest Account will be
                                        applied   by  the   Trustee   to   cover
                                        shortfalls   in   interest   during  the
                                        Funding   Period  (as  described   under
                                        "Pre-Funding  Account")  on the  Class A
                                        Certificates    attributable    to   the
                                        provisions   allowing  for  purchase  of
                                        Subsequent Mortgage Loans.

                                        The Last Scheduled  Payment Date for the
                                        Class A-1  Certificates  is December 20,
                                        2019;  the Last  Scheduled  Payment Date
                                        for  the  Class  A-2   Certificates   is
                                        January  20,  2023;  the Last  Scheduled
                                        Payment   Date   for   the   Class   A-3
                                        Certificates  is September 20, 2027; and
                                        the Last Scheduled  Payment Date for the
                                        Class A-4  Certificates  is  August  20,
                                        2027.  It is  expected  that the  actual
                                        last  Payment  Date  for  each  Class of
                                        Certificates  will  occur  significantly
                                        earlier  than  such  scheduled   Payment
                                        Dates.   See   "Prepayment   and   Yield
                                        Considerations" herein.

                                        The   Certificate   Insurer   does   not
                                        directly  or  indirectly  guarantee  any
                                        specified rate of prepayments. See "Risk
                                        Factors" herein and in the Prospectus.

Denominations:                          The Offered Certificates are issuable in
                                        book entry form in minimum denominations
                                        of original  principal amounts of $1,000
                                        and integral multiples thereof.

The Mortgage Loans:                     Unless  otherwise noted, all statistical
                                        percentages    in    this     Prospectus
                                        Supplement  are   approximate   and  are
                                        measured  by  the  aggregate   principal
                                        balance of the  Initial  Mortgage  Loans
                                        (the "Original  Aggregate Loan Balance")
                                        or of the Initial  Mortgage Loans in the
                                        applicable  Mortgage Loan Group, in each
                                        case  as  of  the  Cut-Off   Date.   See
                                        "Additional   Information"  herein.  The
                                        statistical   characteristics   of   the
                                        Mortgage Loans as a whole will vary upon
                                        the transfer  into either the Fixed Rate
                                        Group  or the  Variable  Rate  Group  of
                                        Subsequent Mortgage Loans.

                                        The Mortgage Loans to be conveyed by the
                                        Company to the Trust on the Closing Date
                                        (the "Initial  Mortgage  Loans") consist
                                        of  723  fixed-rate  and   variable-rate
                                        Mortgage Loans on  single-family  homes,
                                        including investment

                                       S-2

<PAGE>
                                        properties  (which may be  condominiums,
                                        two-to-four,      one-to-four     family
                                        residences  or  homes  in  planned  unit
                                        developments),   50.88%  of  which,   by
                                        aggregate principal balance, are located
                                        in the state of California and 49.12% of
                                        which by  aggregate  principal  balance,
                                        collectively  are  located in the states
                                        of Arizona, Colorado,  Florida, Georgia,
                                        Idaho,    Illinois,     Ohio,    Oregon,
                                        Pennsylvania,  Utah and Washington.  The
                                        Initial  Mortgage  Loans are  secured by
                                        Mortgages  of which  99.01% by aggregate
                                        principal balance are first mortgages or
                                        deeds of trust  and  0.99% by  aggregate
                                        principal  balance are secured by second
                                        mortgages or deeds of trust. The Initial
                                        Mortgage  Loans  in the  Trust  are  all
                                        closed-end  mortgage  loans  in that the
                                        mortgagee is not required to make future
                                        advances thereunder.  All of the Initial
                                        Mortgage Loans are actuarial  loans,  as
                                        discussed   herein  under  "The  Initial
                                        Mortgage Loan Pool -- Interest  Payments
                                        on the Mortgage Loans."

                                        As of  the  Cut-Off  Date,  the  Initial
                                        Mortgage    Loans   had   an   aggregate
                                        principal balance of $60,108,200.57; the
                                        Initial Mortgage Loans in the Fixed Rate
                                        Group had an aggregate principal balance
                                        of   $39,015,274.07   and  the   Initial
                                        Mortgage  Loans  in  the  Variable  Rate
                                        Group had an aggregate principal balance
                                        of   $21,092,926.50.   The  Fixed   Rate
                                        Certificates  will be issued in  respect
                                        of  the  Fixed  Rate   Group,   and  the
                                        Variable  Rate   Certificates   will  be
                                        issued in respect of the  Variable  Rate
                                        Group.

                                        All of the Initial  Mortgage  Loans were
                                        originated or acquired by the Company in
                                        accordance  with the Company's  mortgage
                                        loan   program  as   described   in  the
                                        Prospectus.  As a  general  matter,  the
                                        Company's mortgage loan program consists
                                        of  the  origination  and  packaging  of
                                        Mortgage      Loans      relating     to
                                        non-conforming credits. A non-conforming
                                        credit  means a  mortgage  loan which is
                                        ineligible  for  purchase by the Federal
                                        National Mortgage  Association  ("FNMA")
                                        due to  credit  characteristics  that do
                                        not meet FNMA guidelines. Mortgage Loans
                                        originated under the Company's  mortgage
                                        loan  program  are likely to  experience
                                        rates  of  delinquency,  bankruptcy  and
                                        loss that are higher than mortgage loans
                                        originated under FNMA  guidelines.  None
                                        of  the   Initial   Mortgage   Loans  by
                                        aggregate principal balance were 30 days
                                        or  more  delinquent  in  their  monthly
                                        payments   as  of  the   Cut-Off   Date.
                                        However,   investors   in  the  Class  A
                                        Certificates   should   be  aware   that
                                        approximately   1.27%   and   1.89%  (by
                                        aggregate  principal  balance  as of the
                                        Cut-Off  Date) of the  Initial  Mortgage
                                        Loans  in  the  Fixed   Rate  Group  and
                                        Variable Rate Group, respectively, had a
                                        first  monthly  payment due on or before
                                        April  1,  1996.  Therefore,  it was not
                                        possible  for any  Mortgage  Loan  other
                                        than such  Mortgage  Loans to have had a
                                        monthly  payment that was  delinquent 30
                                        days or more.  See "Risk Factors -- Risk
                                        of Higher Delinquencies  Associated with
                                        Underwriting Standards" herein.

                                        The   Combined    Loan-to-Value    Ratio
                                        ("CLTV") of a Mortgage  Loan is equal to
                                        the ratio (expressed as a percentage) of
                                        (x)  the sum of the  (i)  original  Loan
                                        Balance  of the  Mortgage  Loan and (ii)
                                        the  outstanding  principal  balances of
                                        any senior  mortgage loans  (computed at
                                        the date of  origination of the Mortgage
                                        Loan) and (y) the appraised value of the
                                        Mortgaged   Property   at  the  time  of
                                        origination.   The  Loan-to-Value  Ratio
                                        ("LTV") of a  Mortgage  Loan is equal to
                                        the ratio (expressed as a percentage) of
                                        the   original   Loan   Balance  of  the
                                        Mortgage Loan and the appraised value of
                                        the  Mortgaged  Property  at the time of
                                        origination.

                                        Fixed Rate Group.  The weighted  average
                                        CLTV of the  Initial  Mortgage  Loans in
                                        the Fixed Rate  Group as of the  Cut-Off
                                        Date was 58.75% and the weighted average
                                        LTV was  58.32%.  The  weighted  average
                                        remaining term

                                       S-3
<PAGE>
                                        to stated maturity was 336 months,  with
                                        a range from 120  months to 360  months.
                                        The  average  principal  balance  of the
                                        Initial Mortgage Loans in the Fixed Rate
                                        Group was $82,659.48,  with a range from
                                        $17,761.70 to $250,585.00;  the Mortgage
                                        Rates of the Initial  Mortgage  Loans in
                                        the Fixed Rate Group  ranged from 7.950%
                                        to 15.450%  per  annum,  with a weighted
                                        average  Mortgage  Rate  of  9.699%  per
                                        annum.

                                        The  "Junior  Lien  Ratio" of a Mortgage
                                        Loan is equal to the ratio (expressed as
                                        a percentage) of the original  principal
                                        balance of such Mortgage Loan to the sum
                                        of (i) the original principal balance of
                                        such   Mortgage   Loan   and   (ii)  the
                                        outstanding  principal  balances  of any
                                        senior  mortgage loans  (computed at the
                                        date  of  origination  of  the  Mortgage
                                        Loan).  As  of  the  Cut-Off  Date,  the
                                        weighted  average  Junior  Lien Ratio of
                                        the Initial  Mortgage Loans in the Fixed
                                        Rate Group was 99.28%.  As a  percentage
                                        of the  aggregate  principal  balance of
                                        the Initial  Mortgage Loans in the Fixed
                                        Rate Group, 98.48% were secured by first
                                        mortgages and 1.52% by second mortgages,
                                        respectively.  As a  percentage  of  the
                                        aggregate   principal   balance  of  the
                                        Initial Mortgage Loans in the Fixed Rate
                                        Group  as of the  Cut-Off  Date,  95.80%
                                        were secured by mortgages on  one-family
                                        detached  dwellings,  2.68% by mortgages
                                        on two-to-four  family dwellings,  0.88%
                                        by  condominiums  and 0.64% by mortgages
                                        on planned unit  developments.  See "The
                                        Mortgage  Loan Pool -- Fixed Rate Group"
                                        herein.

                                        Variable Rate Group.  All of the Initial
                                        Mortgage  Loans  in  the  Variable  Rate
                                        Group bear  interest  rates that  adjust
                                        based on the  London  interbank  offered
                                        rate for six-month  United States Dollar
                                        deposits in the London  Market  based on
                                        quotations  of major banks as  published
                                        in The Wall Street  Journal  ("Six Month
                                        LIBOR   Loans").   All  of  the  Initial
                                        Mortgage  Loans  in  the  Variable  Rate
                                        Group  also  are   subject  to  periodic
                                        interest rate adjustment caps,  lifetime
                                        interest   rate  ceilings  and  lifetime
                                        interest rate floors.  See "The Mortgage
                                        Loan  Pool  --   Variable   Rate  Group"
                                        herein.

                                        The weighted  average LTV of the Initial
                                        Mortgage  Loans  in  the  Variable  Rate
                                        Group as of the Cut-Off Date was 60.74%,
                                        and the weighted average  remaining term
                                        to stated maturity was 345 months,  with
                                        a range from 120  months to 360  months.
                                        The  average  principal  balance  of the
                                        Initial  Mortgage  Loans in the Variable
                                        Rate Group was $84,035.56,  with a range
                                        from $17,837.02 to  $215,750.55.  All of
                                        the  Initial   Mortgage   Loans  in  the
                                        Variable  Rate  Group have  initial  and
                                        maximum   Mortgage  Rates.  The  initial
                                        Mortgage Rates are the minimum  Mortgage
                                        Rates for the Initial  Mortgage Loans in
                                        the  Variable  Rate Group.  The weighted
                                        average initial Mortgage Rate of Initial
                                        Mortgage  Loans  in  the  Variable  Rate
                                        Group was 8.804% per annum, with initial
                                        Mortgage  Rates that  ranged from 6.950%
                                        to  13.490%  per  annum.   The  weighted
                                        average  maximum  Mortgage  Rate  of the
                                        Initial  Mortgage  Loans in the Variable
                                        Rate Group was  15.80%  per annum,  with
                                        maximum  Mortgage Rates that ranged from
                                        13.95% to 20.49%  per  annum.  The gross
                                        margin  range  for the Six  Month  LIBOR
                                        Loans in the  Variable  Rate  Group  was
                                        3.95% to 7.99%.  As of the Cut-Off Date,
                                        substantially   all   of   the   Initial
                                        Mortgage  Loans  in  the  Variable  Rate
                                        Group had interest  rates which were not
                                        fully  indexed  (i.e.,  the entire gross
                                        margin  had not yet  been  added  to the
                                        rate given by the index).

                                        All of the Initial Mortgage Loans in the
                                        Variable  Rate  Group  were  secured  by
                                        first mortgages.  As a percentage of the
                                        aggregate   principal   balance  of  the
                                        Initial  Mortgage  Loans in the Variable
                                        Rate  Group  as  of  the  Cut-Off  Date,
                                        95.36%  were  secured  by  mortgages  on
                                        one-family detached dwellings,  2.77% by
                                        mortgages    on    two-to-four    family
                                        dwellings, 1.49% by mortgages


                                       S-4
<PAGE>
                                        on  condominiums  and 0.37% by mortgages
                                        on planned unit  developments.  See "The
                                        Mortgage  Loan  Pool  --  Variable  Rate
                                        Group" herein.

                                        General.  The  Mortgage  Loans  are  not
                                        insured   by  either   primary  or  pool
                                        mortgage  insurance  policies;  however,
                                        certain  distributions due to the Owners
                                        of the Offered  Certificates are insured
                                        by two Certificate  Insurance  Policies,
                                        one   relating   to   the   Fixed   Rate
                                        Certificates  and the other  relating to
                                        the  Variable  Rate  Certificates.  Each
                                        Certificate    Insurance   Policy   will
                                        provide   for  100%   coverage   of  the
                                        principal   amount  of,  and   scheduled
                                        interest  due on,  the  related  Class A
                                        Certificates.  See "Credit  Enhancement"
                                        in this  Summary  and  "The  Certificate
                                        Insurance  Policies and the  Certificate
                                        Insurer" in this Prospectus  Supplement.
                                        The Mortgage Loans are not guaranteed by
                                        the Company,  any  Originator  or any of
                                        their   respective    affiliates.    The
                                        Mortgage   Loans  are   required  to  be
                                        serviced by the  Servicer in  accordance
                                        with  the  terms  of  the   Pooling  and
                                        Servicing  Agreement and with reasonable
                                        care,  using  that  degree  of skill and
                                        attention  that the  Servicer  exercises
                                        with  respect  to  comparable   mortgage
                                        loans  that it  services  for itself and
                                        others.  See "The Pooling and  Servicing
                                        Agreement" herein.
Class A-1 Original Certificate
Principal Balance:                      $29,614,000.

Class A-2 Original Certificate
Principal Balance:                      $10,000,000.

Class A-3 Original Certificate
Principal Balance:                      $10,386,000.

Class A-4 Original Certificate
Principal Balance:                      $25,000,000.

Class A-1 Pass-Through Rate:            7.225% per annum.

Class A-2 Pass-Through Rate:            7.725% per annum.

Class A-3 Pass-Through Rate:            8.225% per annum.

Class A-4 Pass-Through Rate:            The initial Class A-4 Pass-Through Rate,
                                        which will apply to the  Accrual  Period
                                        beginning on the Closing Date and ending
                                        on July 22,  1996,  will be  5.835%  per
                                        annum. On each Payment Date  thereafter,
                                        the Class A-4 Pass-Through  Rate will be
                                        equal to the lesser of (i) with  respect
                                        to any Payment  Date which  occurs on or
                                        prior   to  the   date  on   which   the
                                        outstanding  aggregate  Loan  Balance of
                                        the  Mortgage  Loans  in the  Trust  has
                                        declined  to 10% or  less  of the sum of
                                        (x) the  aggregate  Loan  Balance of the
                                        Initial Mortgage Loans as of the Cut-Off
                                        Date  plus (y) the  Original  Pre-Funded
                                        Amount   (such   amount,   the  "Maximum
                                        Collateral    Amount"),    the    London
                                        interbank  offered  rate  for  one-month
                                        United States dollar deposits  ("LIBOR")
                                        (calculated    as    described     under
                                        "Description      of     the     Offered
                                        Certificates--   Calculation  of  LIBOR"
                                        herein)   as  of  the   second  to  last
                                        business  day  prior to the  immediately
                                        preceding  Payment Date plus,  0.35% per
                                        annum and with  respect  to any  Payment
                                        Date  thereafter,  LIBOR  plus 0.70% per
                                        annum  and  (ii)  the  "Available  Funds
                                        Cap",  which the Pooling  and  Servicing
                                        Agreement  defines  to be  the  weighted
                                        average   of  the   Mortgage   Rates  on
                                        Mortgage  Loans  in  the  Variable  Rate
                                        Group,  less the sum of (a) the Variable
                                        Rate  Group  Servicing  Fee (as  defined
                                        herein),  (b)  beginning  on the  fourth
                                        Payment Date following the Closing Date,
                                        the  premiums  due  to  the  Certificate
                                        Insurer with respect to the  Certificate
                                        Insurance  Policy  relating to the Class
                                        A-4 Certificates, (c) the fees due to


                                       S-5
<PAGE>
                                        the  Trustee  relating  to the Class A-4
                                        Certificates,  and (d)  beginning on the
                                        seventh   Payment  Date   following  the
                                        Closing  Date,  0.50%,  expressed  as  a
                                        percentage of the Mortgage  Loans in the
                                        Variable  Rate Group,  calculated  as of
                                        the first day of the related  Remittance
                                        Period.

Distributions, Generally:               Distributions on the  Certificates  will
                                        be  made  on the  twentieth  day of each
                                        calendar  month, or if such day is not a
                                        business   day,   the  next   succeeding
                                        business  day (each,  a "Payment  Date")
                                        commencing  in July 1996,  to the Owners
                                        of  record  (see   "Description  of  the
                                        Offered Certificates-- General" herein).
                                        The  Owners  of  record  shall  be  such
                                        Owners   as  of  the  last  day  of  the
                                        calendar month immediately preceding the
                                        calendar  month  in which  such  Payment
                                        Date occurs,  whether or not such day is
                                        a business day (each a "Record Date") in
                                        an amount  equal to the  product of such
                                        Owner's  Percentage   Interest  and  the
                                        amount  distributed  in  respect of such
                                        Owner's  Class of such  Certificates  on
                                        such Payment Date.

                                        The "Percentage Interest" represented by
                                        any  Certificate  will be  equal  to the
                                        percentage   obtained  by  dividing  the
                                        Original  Certificate  Principal Balance
                                        of  such  Certificate  by  the  Original
                                        Certificate  Principal  Balance  of  all
                                        Certificates of the same Class.

                                        The Class A Distribution Amount relating
                                        to each  Mortgage  Loan  Group  for each
                                        Payment  Date (to the  extent  funds are
                                        available  therefor)  shall be allocated
                                        among  the Class A  Certificates  in the
                                        following  amounts and in the  following
                                        order of priority:

                                        (i) First,  to the Owners of the Class A
                                        Certificates  of  the  related  Mortgage
                                        Loan Group,  the related Class A Current
                                        Interest on a pro rata basis without any
                                        priority     among    such    Class    A
                                        Certificates.

                                        (ii)  Second,   to  the  Owners  of  the
                                        related  Class of  Class A  Certificates
                                        (A) the Class A  Principal  Distribution
                                        Amount  (as  defined   below  under  the
                                        heading  "Distributions  of  Principal")
                                        applicable to the Fixed Rate Group shall
                                        be distributed  sequentially as follows:
                                        (I)  first,  to the  Owners of the Class
                                        A-1  Certificates  until  the  Class A-1
                                        Certificate Principal Balance is reduced
                                        to zero;  (II) second,  to the Owners of
                                        the  Class  A-2  Certificates  until the
                                        Class A-2 Certificate  Principal Balance
                                        is reduced to zero; and (III) third,  to
                                        the Owners of the Class A-3 Certificates
                                        until   the   Class   A-3   Certificates
                                        Principal  Balance  is  reduced to zero;
                                        and   (B)   the   Class   A    Principal
                                        Distribution  Amount  applicable  to the
                                        Variable Rate Group shall be distributed
                                        to  the   Owners   of  the   Class   A-4
                                        Certificates   until   the   Class   A-4
                                        Certificate Principal Balance is reduced
                                        to zero.

Distributions of Interest:              For each Payment Date,  the interest due
                                        with   respect   to   the   Fixed   Rate
                                        Certificates  will be the interest which
                                        has  accrued   thereon  at  the  related
                                        Pass-Through  Rate  during the  calendar
                                        month immediately preceding the calendar
                                        month in which such Payment Date occurs;
                                        the  interest  due with  respect  to the
                                        Variable Rate  Certificates  will be the
                                        interest  which has  accrued  thereon at
                                        the   then    applicable    Class    A-4
                                        Pass-Through  Rate  from  the  preceding
                                        Payment  Date (or from the Closing  Date
                                        in the case of the first  Payment  Date)
                                        to and  including  the day  prior to the
                                        current   Payment   Date.   Each  period
                                        referred   to  in  the  prior   sentence
                                        relating  to the  accrual of interest is
                                        the  "Accrual  Period"  for the  related
                                        Class  of Class A  Certificates  and the
                                        amount  of  interest  due on a Class  of
                                        Class A  Certificates  on a Payment Date
                                        is the  "Class A Current  Interest"  for
                                        each  Class of Class A  Certificates  on
                                        such Payment Date.



                                       S-6
<PAGE>

                                        All  calculations  of  interest  on  the
                                        Fixed Rate  Certificates will be made on
                                        the basis of a 360-day  year  assumed to
                                        consist   of   twelve   30-day   months.
                                        Calculations of interest on the Variable
                                        Rate  Certificates  will  be made on the
                                        basis  of  the  actual  number  of  days
                                        elapsed in the  related  Accrual  Period
                                        and a year of 360 days.

Distributions of Principal:             The  Owners  of each  Class  of  Class A
                                        Certificates  are  entitled  to  receive
                                        certain   monthly    distributions    of
                                        principal  on each  Payment  Date  which
                                        generally    reflect    collections   of
                                        principal   during  the  prior  calendar
                                        month.    The   Certificate    Insurance
                                        Policies  only  guarantee  the amount by
                                        which  the  sum of the  related  Class A
                                        Current   Interest   and   the   related
                                        Subordination  Deficit,  if any, exceeds
                                        Total  Available  Funds for the  related
                                        Mortgage  Loan Group (after  taking into
                                        account the portion of the related Class
                                        A  Principal  Distribution  Amount to be
                                        actually  distributed  on  such  Payment
                                        Date  without   regard  to  any  related
                                        Insured  Payment to be made with respect
                                        to such  Payment  Date)  as  more  fully
                                        described  herein under "The Certificate
                                        Insurance  Policies and the  Certificate
                                        Insurer."

                                        The credit enhancement provisions of the
                                        Trust  result in a limited  acceleration
                                        of the principal  payments to the Owners
                                        of each  Class of Class A  Certificates;
                                        such credit  enhancement  provisions are
                                        more fully described under  "Description
                                        of   the   Offered    Certificates    --
                                        Overcollateralization   Provisions"  and
                                        "--  Crosscollateralization  Provisions"
                                        herein.    Such    credit    enhancement
                                        provisions   also  have  the  effect  of
                                        accelerating and shortening the weighted
                                        average    lives   of   the    Class   A
                                        Certificates  by increasing  the rate at
                                        which  principal is  distributed  to the
                                        Owners.   See   "Prepayment   and  Yield
                                        Considerations" herein. In addition, the
                                        following  discussion  makes  use  of  a
                                        number of technical  defined terms which
                                        are defined  under  "Description  of the
                                        Offered          Certificates         --
                                        Overcollateralization   Provisions"  and
                                        "--  Crosscollateralization  Provisions"
                                        herein.

                                        The Fixed Rate  Certificates are divided
                                        into three "sequential pay" classes such
                                        that  the   Owners   of  the  Class  A-3
                                        Certificates will receive no payments of
                                        principal    until    the    Class   A-2
                                        Certificate  Principal  Balance has been
                                        reduced  to zero and the  Owners  of the
                                        Class A-2  Certificates  will receive no
                                        payments  of  principal  until the Class
                                        A-1  Certificate  Principal  Balance has
                                        been reduced to zero.

                                        On each Payment Date,  distributions  in
                                        reduction of the  Certificate  Principal
                                        Balance of the Offered Certificates will
                                        be made in the amounts described herein.
                                        The  "Class  A  Principal   Distribution
                                        Amount"  for each  Mortgage  Loan  Group
                                        with  respect to each Payment Date shall
                                        be the lesser of:

                                        (a) the related  Total  Available  Funds
                                        for the related Mortgage Loan Group plus
                                        any related  Insured  Payment  minus the
                                        related Class A Current Interest; and

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

                                            (a) the  Carry-Forward  Amount  with
                                            respect to the related Mortgage Loan
                                            Group;

                                            (b)  the  principal  portion  of all
                                            scheduled  monthly  payments  on the
                                            Mortgage   Loans   in  the   related
                                            Mortgage  Loan  Group due during the
                                            related  Due  Period,  to the extent
                                            actually  received by the Trustee on
                                            or prior to the  related  Remittance
                                            Date  or  to  the  extent   actually
                                            advanced by the Servicer on or prior
                                            to the related  Remittance  Date and
                                            the


                                       S-7
<PAGE>
                                            principal  portion  of all  full and
                                            partial  principal  prepayments made
                                            by the respective  Mortgagors during
                                            the related Remittance Period;

                                            (c) the  scheduled  Loan  Balance of
                                            each  Mortgage  Loan in the  related
                                            Mortgage  Loan Group that either was
                                            repurchased  by  the  Company  or an
                                            Originator   or   purchased  by  the
                                            Servicer on the  related  Remittance
                                            Date,  to the extent such  scheduled
                                            Loan Balance is actually received by
                                            the  Trustee  on  or  prior  to  the
                                            related Remittance Date;

                                            (d)   any    Substitution    Amounts
                                            delivered   by  the  Company  or  an
                                            Originator on the related Remittance
                                            Date    in    connection    with   a
                                            substitution  of a Mortgage  Loan in
                                            the related  Mortgage Loan Group (to
                                            the extent such Substitution Amounts
                                            relate to principal),  to the extent
                                            such   Substitution    Amounts   are
                                            actually  received by the Trustee on
                                            or prior to the  related  Remittance
                                            Date;

                                            (e)  all  Net  Liquidation  Proceeds
                                            actually  collected  by the Servicer
                                            with respect to the  Mortgage  Loans
                                            in the related  Mortgage  Loan Group
                                            during the related Remittance Period
                                            (to the extent such Net  Liquidation
                                            Proceeds relate to principal) to the
                                            extent  actually   received  by  the
                                            Trustee  on or prior to the  related
                                            Remittance Date;

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

                                            (g)  the  proceeds  received  by the
                                            Trustee  of any  termination  of the
                                            related  Mortgage Loan Group (to the
                                            extent  such   proceeds   relate  to
                                            principal); and

                                            (h) any  moneys  released  from  the
                                            Pre-Funding  Account as a prepayment
                                            of the Fixed Rate Certificates (with
                                            respect to the Fixed Rate  Group) or
                                            the Variable Rate Certificates (with
                                            respect to the Variable  Rate Group)
                                            on   the    Payment    Date    which
                                            immediately  follows  the end of the
                                            Funding Period; and

                                            (i) the amount of any  Subordination
                                            Increase Amount with respect to such
                                            Mortgage Loan Group for such Payment
                                            Date consisting of the amount of any
                                            Net  Monthly  Excess Cash Flow to be
                                            actually applied for the accelerated
                                            payment of  principal on the related
                                            Class A Certificates;

                                            minus

                                            (ii) the amount of any Subordination
                                            Reduction  Amount  with  respect  to
                                            such  Mortgage  Loan  Group for such
                                            Payment  Date   consisting   of  the
                                            amount  of any  Net  Monthly  Excess
                                            Cash Flow to be actually paid to the
                                            Owners     of    the     Subordinate
                                            Certificates.

                                        In no event  will the Class A  Principal
                                        Distribution  Amount  for  any  Mortgage
                                        Loan Group and Payment  Date (x) be less
                                        than  zero or (y) be  greater  than  the
                                        then-outstanding  Certificate  Principal
                                        Balance of the related  Class of Class A
                                        Certificates.

                                        The sum of the Class A Current  Interest
                                        and the Class A  Principal  Distribution
                                        Amount  with  respect  to any  Class  of
                                        Class A Certificates and Payment Date is
                                        the "Class A  Distribution  Amount"  for
                                        such Class of Class A  Certificates  and
                                        Payment Date.


                                       S-8
<PAGE>
                                        The "Carry-Forward  Amount" with respect
                                        to a Class of Class A  Certificates  for
                                        any  Payment  Date is the sum of (x) the
                                        amount, if any, by which (i) the Class A
                                        Distribution Amount for such Class as of
                                        the immediately  preceding  Payment Date
                                        exceeded  (ii) the  amount of the actual
                                        distribution  made to the  Owners of the
                                        related Class of Class A Certificates on
                                        such immediately  preceding Payment Date
                                        plus  (y)  30  days'   interest  on  the
                                        interest   portion   of   such   amount,
                                        calculated  at the related  Pass-Through
                                        Rate.  See  "Description  of the Offered
                                        Certificates -- Distributions" herein.

                                        A  "Liquidated  Mortgage  Loan"  is,  in
                                        general, a defaulted Mortgage Loan as to
                                        which the Servicer has  determined  that
                                        all  amounts  that it expects to recover
                                        on  such   Mortgage   Loan   have   been
                                        recovered  (exclusive of any possibility
                                        of a deficiency judgment).

                                        Any loss on a Liquidated  Mortgage  Loan
                                        (i.e.,  a Realized  Loss) may or may not
                                        be   allocated  to  the  Owners  of  the
                                        related Class of Class A Certificates on
                                        the  Payment   Date  which   immediately
                                        follows the event of loss. However,  the
                                        Owners of the Class A  Certificates  are
                                        entitled to receive ultimate recovery of
                                        any  Realized  Losses which occur in the
                                        related   Mortgage  Loan  Group,   which
                                        receipt   will  be  no  later  than  the
                                        Payment   Date   occurring   after  such
                                        Realized  Loss  creates a  Subordination
                                        Deficit  and  will be in the  form of an
                                        Insured  Payment if not covered  through
                                        Net  Monthly  Excess   Cashflow  in  the
                                        related Group or the other Group.

                                        Insured Payments do not include Realized
                                        Losses until such time as the  aggregate
                                        cumulative  Realized Losses have created
                                        a  Subordination  Deficit nor do Insured
                                        Payments cover the Servicer's failure to
                                        make  Delinquency  Advances  until  such
                                        time as the aggregate  cumulative amount
                                        of  such  unpaid  Delinquency  Advances,
                                        when  added  to  Realized   Losses  have
                                        created a Subordination Deficit.

                                        A  "Subordination  Deficit" with respect
                                        to a  Mortgage  Loan  Group and  Payment
                                        Date is the amount, if any, by which (x)
                                        the Certificate Principal Balance of the
                                        related  Class  A  Certificates,   after
                                        taking into account all distributions to
                                        be made on such  Payment  Date,  exceeds
                                        (y)  the   sum  of  (i)  the   aggregate
                                        principal balances of the Mortgage Loans
                                        in the related Mortgage Loan Group as of
                                        the close of business on the Due Date in
                                        the calendar month in which such Payment
                                        Date occurs and (ii) the amount, if any,
                                        on deposit in the Pre-Funding Account as
                                        of the close of business on the Due Date
                                        in the  calendar  month  in  which  such
                                        Payment Date occurs.

Credit Enhancement:                     The Credit Enhancement  provided for the
                                        benefit  of the  Owners  of the  Offered
                                        Certificates   consists   of   (x)   the
                                        overcollateralization                and
                                        crosscollateralization  mechanics  which
                                        utilize the  internal  cash flows of the
                                        Trust and (y) the Certificate  Insurance
                                        Policies.

                                        Overcollateralization.     The    credit
                                        enhancement   provisions  of  the  Trust
                                        result in a limited acceleration of each
                                        Class of Offered  Certificates  relative
                                        to  the   amortization  of  the  related
                                        Mortgage  Loans in the  early  months of
                                        the    transaction.    The   accelerated
                                        amortization    is   achieved   by   the
                                        application of certain  excess  interest
                                        to the  payment  of Class A  Certificate
                                        principal.   This  acceleration  feature
                                        creates,  with respect to each  Mortgage
                                        Loan Group,  overcollateralization which
                                        results from the excess of the aggregate
                                        scheduled  Loan Balances of the Mortgage
                                        Loans in the related Mortgage Loan Group
                                        plus the  amount,  if any, in deposit in
                                        the   Pre-Funding   Account   over   the
                                        aggregate  related  Class A  Certificate
                                        Principal  Balance.  Once  the  required
                                        level   of    overcollateralization   is
                                        reached, and subject to the


                                       S-9
<PAGE>
                                        provisions   described   in   the   next
                                        paragraph, the acceleration feature will
                                        cease,  unless necessary to maintain the
                                        required level of overcollateralization.

                                        The  Pooling  and  Servicing   Agreement
                                        provides   that,   subject   to  certain
                                        floors, caps and triggers,  the required
                                        level  of   overcollateralization   with
                                        respect  to a  Mortgage  Loan  Group may
                                        increase  or  decrease   over  time.  An
                                        increase  would  result  in a  temporary
                                        period of  accelerated  amortization  of
                                        the  related  Class  A  Certificates  to
                                        increase    the    actual    level    of
                                        overcollateralization  to  its  required
                                        level;  a  decrease  would  result  in a
                                        temporary    period    of    decelerated
                                        amortization  to reduce the actual level
                                        of overcollateralization to its required
                                        level.

                                        As a  result  of  the  "sequential  pay"
                                        feature of the Fixed Rate  Certificates,
                                        any such  accelerated  principal will be
                                        paid  to  that   Class  of  Fixed   Rate
                                        Certificates  then  entitled  to receive
                                        distributions of principal.

                                        Crosscollateralization.  In  addition to
                                        the foregoing, the Pooling and Servicing
                                        Agreement   provides  that  such  excess
                                        interest,  together  with certain  other
                                        excess   amounts,   generated   by   one
                                        Mortgage  Loan Group may be used to fund
                                        shortfalls  in  Available  Funds  in the
                                        other  Mortgage Loan Group or accelerate
                                        the amortization of the Class of Class A
                                        Certificates   related   to  the   other
                                        Mortgage Loan Group,  subject to certain
                                        prior requirements of such Mortgage Loan
                                        Group.

                                        See    "Description   of   the   Offered
                                        Certificates--Overcollateralization
                                        Provisions"            and           "--
                                        Crosscollateralization       Provisions"
                                        herein.

                                        The Certificate Insurance Policies.  The
                                        Company  will  obtain  the   Certificate
                                        Insurance     Policies,     which    are
                                        noncancelable,  in favor of the  Trustee
                                        on behalf of the Owners of each Class of
                                        the   Offered   Certificates.   On  each
                                        Payment Date,  the  Certificate  Insurer
                                        will be  required to make  available  to
                                        the  Trustee  the  amount  by which  the
                                        related Class A Current Interest and any
                                        Subordination  Deficit  for the  related
                                        Mortgage  Loan Group  exceeds  the Total
                                        Available  Funds  (after  deducting  the
                                        amount  necessary  to  pay  the  related
                                        premium   amount   to  the   Certificate
                                        Insurer) for such Mortgage Loan Group as
                                        of such Payment  Date.  The  Certificate
                                        Insurance  Policies do not  guarantee to
                                        Owners   of   the   related    Class   A
                                        Certificates   any  specified   rate  of
                                        Prepayments. See "Credit Enhancement" in
                                        this   Summary   and  "The   Certificate
                                        Insurance  Policies and the  Certificate
                                        Insurer"  herein  and   "Description  of
                                        Credit Enhancement" in the Prospectus.

Pre-Funding Account:                    On  the  Closing   Date,   the  Original
                                        Pre-Funded  Amount will be  deposited in
                                        the  Pre-Funding  Account  which account
                                        will be in the name of,  and  maintained
                                        by, the  Trustee on behalf of the Trust;
                                        an amount of  approximately  $11,250,000
                                        of such aggregate  amount will be funded
                                        from   the  sale  of  the   Fixed   Rate
                                        Certificates    and   an    amount    of
                                        approximately    $3,900,000    of   such
                                        aggregate amount will be funded from the
                                        sale of the Variable  Rate  Certificates
                                        and may be used  to  acquire  Subsequent
                                        Mortgage Loans for addition to the Fixed
                                        Rate Group and the Variable  Rate Group,
                                        respectively. With respect to either the
                                        Fixed  Rate Group or the  Variable  Rate
                                        Group,  during the period (the  "Funding
                                        Period")  from and including the Closing
                                        Date until the  earliest of (i) the date
                                        on which the  amount on  deposit  in the
                                        Pre-Funding   Account   is   less   than
                                        $100,000,  (ii)  the  date on  which  an
                                        event of default  under the  Pooling and
                                        Servicing  Agreement  occurs  and  (iii)
                                        June 28,  1996,  the  Pre-Funded  Amount
                                        will be  maintained  in the  Pre-Funding
                                        Account.  The Original Pre-Funded Amount
                                        will be reduced


                                      S-10
<PAGE>
                                        during the Funding  Period by the amount
                                        thereof  used  to  purchase   Subsequent
                                        Mortgage  Loans in  accordance  with the
                                        Pooling  and  Servicing  Agreement.  The
                                        amount  on  deposit  in the  Pre-Funding
                                        Account  at any time is the  "Pre-Funded
                                        Amount".   Subsequent   Mortgage   Loans
                                        purchased by and added to the Fixed Rate
                                        Group or the Variable  Rate Group on any
                                        date  (each,   a  "Subsequent   Transfer
                                        Date")  must  satisfy the  criteria  for
                                        such Group set forth in the  Pooling and
                                        Servicing   Agreement.   Any  Pre-Funded
                                        Amount,  less  any  interest  and  other
                                        investment   earnings   on   amounts  on
                                        deposit in the Pre-Funding  Account (the
                                        "Pre-Funding     Account     Earnings"),
                                        remaining  at the  end  of  the  Funding
                                        Period  with  respect  to the Fixed Rate
                                        Group will be  distributed to the Owners
                                        of  the  Fixed  Rate  Certificates  then
                                        entitled  to  receive  distributions  of
                                        principal  and  any  Pre-Funded  Amount,
                                        less any Pre-Funding  Account  Earnings,
                                        remaining  at the  end  of  the  Funding
                                        Period with respect to the Variable Rate
                                        Group will be  distributed to the Owners
                                        of the Class A-4  Certificates,  in each
                                        case   on   the   Payment    Date   that
                                        immediately   follows  the  end  of  the
                                        Funding   Period  in  reduction  of  the
                                        Certificate  Principal  Balance  of such
                                        Owners' Certificates,  thus resulting in
                                        a partial  principal  prepayment of such
                                        Class   of  Class  A   Certificates   as
                                        specified  herein under  "Description of
                                        the     Offered      Certificates     --
                                        Distributions."   All  earnings  in  the
                                        Pre-Funding Account will be deposited in
                                        the Capitalized  Interest  Account.  The
                                        Pre-Funding  Account will be an asset of
                                        the  Trust  but  will not be an asset of
                                        the REMIC (as defined herein).

                                        Although no assurance  can be given,  it
                                        is intended that the principal amount of
                                        Subsequent  Mortgage  Loans  sold to the
                                        Trust and added to the Fixed  Rate Group
                                        or the Variable  Rate Group will require
                                        application of substantially  all of the
                                        Original Pre-Funded Amount and it is not
                                        intended that there will be any material
                                        amount  of  principal   prepaid  to  the
                                        Owners  of the  Fixed  Rate or Class A-4
                                        Certificates    from   the   Pre-Funding
                                        Account.  In the event that the  Company
                                        is  unable to sell  Subsequent  Mortgage
                                        Loans to the Trust in an amount equal to
                                        the  Original   Pre-Funded   Amount,   a
                                        principal  prepayment  to  Owners of the
                                        Fixed Rate Certificates and/or Class A-4
                                        Certificates  will occur on the  Payment
                                        Date in July 1996 in an amount  equal to
                                        the  Pre-   Funded   Amount,   less  any
                                        Pre-Funding    Account   Earnings   with
                                        respect to the related Group,  remaining
                                        at the end of the Funding Period.

Capitalized Interest Account:           On  the  Closing  Date,   cash  will  be
                                        deposited   in  a  trust   account  (the
                                        "Capitalized  Interest  Account") in the
                                        name of, and  maintained by, the Trustee
                                        on behalf of the  Trust.  The  amount on
                                        deposit  in  the  Capitalized   Interest
                                        Account,  including  reinvestment income
                                        thereon,  will be used by the Trustee to
                                        fund the excess,  if any, of (i) the sum
                                        of (a) the aggregate  amount of interest
                                        accruing   during  the  related  Accrual
                                        Period   at   the    weighted    average
                                        Pass-Through   Rate   on  the   Class  A
                                        Certificates  on the amount by which the
                                        aggregate  Certificate Principal Balance
                                        of the Class A Certificates  exceeds the
                                        aggregate  Loan  Balance of the  Initial
                                        Mortgage Loans plus (b) the Trustee fees
                                        over (ii) the amount of any  Pre-Funding
                                        Account   Earnings;   such   amounts  on
                                        deposit   will  be  so  applied  by  the
                                        Trustee  on  each  Payment  Date  in the
                                        Funding  Period to fund such excess,  if
                                        any.   Any  amounts   remaining  in  the
                                        Capitalized  Interest Account not needed
                                        for  such  purpose  will  be paid to the
                                        Company  at  the  end  of  the   Funding
                                        Period. The Capitalized Interest Account
                                        will be an asset of the  Trust  but will
                                        not be an asset of the REMIC (as defined
                                        herein).

Mandatory Prepayment of
Certificates:                           In the  event  that  at  the  end of the
                                        Funding   Period,   not   all   of   the
                                        $11,250,000  and $3,900,000  funded from
                                        the sale of the Fixed Rate  Certificates
                                        and    Variable    Rate    Certificates,
                                        respectively, has been used to


                                      S-11
<PAGE>
                                        acquire  Subsequent  Mortgage Loans with
                                        respect to the related  Group,  then the
                                        Class  A  Certificates  of  the  related
                                        Group then entitled to receive  payments
                                        of  principal  will receive a prepayment
                                        on the  Payment  Date in July 1996.  The
                                        Pooling and Servicing Agreement does not
                                        permit  Pre-  Funding   Account   moneys
                                        funded  from  the  sale of one  Group of
                                        Class  A  Certificates  to  be  used  to
                                        acquire   Subsequent    Mortgage   Loans
                                        relating  to the other  Group of Class A
                                        Certificates.

Certificate Insurer:                    MBIA    Insurance    Corporation    (the
                                        "Certificate Insurer").

Delinquency Advances
and                                     Compensating Interest: The Servicer will
                                        be    obligated    to   make    advances
                                        ("Delinquency Advances") with respect to
                                        delinquent  payments of interest (at the
                                        related Mortgage Rate less the Servicing
                                        Fee,  as defined  below)  and  scheduled
                                        principal  due on each  Mortgage Loan to
                                        the   extent   that   such   Delinquency
                                        Advances,  in  good  faith  and  in  the
                                        Servicer's   reasonable  judgment,   are
                                        reasonably  recoverable from the related
                                        Mortgage Loan.  Delinquency Advances are
                                        recoverable from (i) future  collections
                                        on the Mortgage  Loan which gave rise to
                                        the    Delinquency     Advance,     (ii)
                                        Liquidation  Proceeds for such  Mortgage
                                        Loan  and  (iii)  from  certain   excess
                                        moneys which would  otherwise be paid to
                                        the    Owners    of   the    Subordinate
                                        Certificates.

                                        In addition,  the Servicer  will also be
                                        required to deposit in the Principal and
                                        Interest  Account  with  respect  to any
                                        full  Prepayment  received on a Mortgage
                                        Loan  during  the   related   Remittance
                                        Period out of its own funds  without any
                                        right  of  reimbursement   therefor,  an
                                        amount equal to the  difference  between
                                        (x) 30 days'  interest at such  Mortgage
                                        Loan's Mortgage Rate (less the Servicing
                                        Fee)  on  the  Loan   Balance   of  such
                                        Mortgage Loan as of the first day of the
                                        related Remittance Period and (y) to the
                                        extent  not  previously  advanced,   the
                                        interest  (less the Servicing  Fee) paid
                                        by the  Mortgagor  with  respect to such
                                        Mortgage  Loan  during  such  Remittance
                                        Period  (any  such  amount  paid  by the
                                        Servicer,  "Compensating Interest"). The
                                        Servicer  will  not be  required  to pay
                                        Compensating  Interest  with  respect to
                                        any  Remittance  Period  in an amount in
                                        excess of the  aggregate  Servicing  Fee
                                        received  by  the   Servicer   for  such
                                        Remittance Period or to cover shortfalls
                                        in   collections   of  interest  due  to
                                        curtailments.

                                        Any failure by the  Servicer to remit to
                                        the  Trustee a  Delinquency  Advance  or
                                        Compensating   Interest  to  the  extent
                                        required under the Pooling and Servicing
                                        Agreement  will  constitute  an event of
                                        default  under the Pooling and Servicing
                                        Agreement,   in  which  case,  upon  the
                                        removal of the Servicer,  the Trustee or
                                        the successor Servicer will be obligated
                                        to make such advances in accordance with
                                        the terms of the Pooling  and  Servicing
                                        Agreement.   See   "Description  of  the
                                        Securities    --    Advances"   in   the
                                        Prospectus.
Book-Entry Registration of the
Offered Certificates:                   The Offered  Certificates will initially
                                        be issued in  book-entry  form.  Persons
                                        acquiring beneficial ownership interests
                                        in     such     Offered     Certificates
                                        ("Beneficial  Owners") may elect to hold
                                        their  interests  through The Depository
                                        Trust  Company  ("DTC"),  in the  United
                                        States,  or  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.   So   long   as   the   Offered
                                        Certificates are Book-Entry Certificates
                                        (as defined herein),  such  Certificates
                                        will  be   evidenced   by  one  or  more
                                        Certificates  registered  in the name of
                                        Cede & Co.  ("Cede"),  as the nominee of
                                        DTC or one of the European  Depositaries
                                        (as


                                      S-12
<PAGE>
                                        defined below).  Cross-market  transfers
                                        between  persons  holding   directly  or
                                        indirectly through DTC, on the one hand,
                                        and  counterparties  holding directly or
                                        indirectly  through  CEDEL or Euroclear,
                                        on the other,  will be  effected  in DTC
                                        through  Citibank N.A.  ("Citibank")  or
                                        Chemical Bank ("Chemical",  and together
                                        with     Citibank,     the     "European
                                        Depositaries"),       the       relevant
                                        depositaries  of  CEDEL  and  Euroclear,
                                        respectively,  and each a  participating
                                        member of DTC. The Offered  Certificates
                                        will initially be registered in the name
                                        of Cede.  The interests of the Owners of
                                        such Certificates will be represented by
                                        book-entries  on the  records of DTC and
                                        participating    members   thereof.   No
                                        Beneficial  Owner  will be  entitled  to
                                        receive   a    definitive    certificate
                                        representing  such  person's   interest,
                                        except  in  the  event  that  Definitive
                                        Certificates  (as  defined  herein)  are
                                        issued  under the limited  circumstances
                                        described herein. All references in this
                                        Prospectus  Supplement  to  any  Offered
                                        Certificates   reflect   the  rights  of
                                        Beneficial  Owners  only as such  rights
                                        may be  exercised  through  DTC  and its
                                        participating  organizations for so long
                                        as such Offered Certificates are held by
                                        DTC.  See  "Description  of the  Offered
                                        Certificates--Book-Entry Registration of
                                        the  Offered  Certificates"  herein  and
                                        Annex I hereto.

Monthly Servicing Fee:                  First  Alliance  Mortgage  Company,   as
                                        Servicer,  will  retain  a fee  equal to
                                        0.50% per annum (the  "Fixed  Rate Group
                                        Servicing  Fee"),   payable  monthly  at
                                        one-twelfth  the  annual  rate,  of  the
                                        then-outstanding   principal  amount  of
                                        each  Mortgage  Loan in the  Fixed  Rate
                                        Group  as  of  the  first  day  of  each
                                        calendar  month and a fee equal to 0.50%
                                        per  annum,  (the  "Variable  Rate Group
                                        Servicing  Fee"),   payable  monthly  at
                                        one-twelfth  the  annual  rate,  of  the
                                        then-outstanding   principal  amount  of
                                        each  Mortgage Loan in the Variable Rate
                                        Group.  The Fixed Rate  Group  Servicing
                                        Fee  and   the   Variable   Rate   Group
                                        Servicing Fee are collectively  referred
                                        to as the "Servicing Fee."

Optional Termination:                   The Servicer, acting directly or through
                                        a  permitted  designee,  will  have  the
                                        right to purchase from the Trust all the
                                        Mortgage  Loans  then held by the Trust,
                                        at a price  at  least  equal to par plus
                                        accrued interest, on any Remittance Date
                                        on or after the Remittance Date on which
                                        the then-outstanding aggregate principal
                                        balance  of the  Mortgage  Loans  in the
                                        Trust has declined to 10% or less of the
                                        Maximum Collateral Amount. Under certain
                                        circumstances  the  Certificate  Insurer
                                        may also exercise  such purchase  rights
                                        if the Servicer does not do so. See "The
                                        Pooling   and   Servicing    Agreement--
                                        Optional Termination" herein.

Ratings:                                It  is  a  condition   of  the  original
                                        issuance  of  the  Offered  Certificates
                                        that the  Offered  Certificates  receive
                                        ratings  of AAA  by  Standard  &  Poor's
                                        Ratings  Service,   a  Division  of  The
                                        McGraw-Hill   Companies   ("Standard   &
                                        Poor's"),  and Aaa by Moody's  Investors
                                        Service,  Inc.  ("Moody's").  A security
                                        rating is not a  recommendation  to buy,
                                        sell  or  hold  securities,  and  may be
                                        subject to revision or withdrawal at any
                                        time  by  the  assigning   entity.   See
                                        "Prepayment  and  Yield  Considerations"
                                        and "Ratings" herein and "Prepayment and
                                        Yield Considerations" in the Prospectus.

Risk Factors:                           Credit  Considerations.  For information
                                        with  regard to the  Mortgage  Loans and
                                        their related  risks,  see "The Mortgage
                                        Loan Pool" herein.

                                        Prepayment      Considerations.      For
                                        information  regarding the  consequences
                                        of  prepayments of the Mortgage Loan and
                                        of  the   failure  of  the   Company  to
                                        purchase   Subsequent   Mortgage   Loans
                                        during the  Funding  Period in an amount
                                        equal to the Original Pre-Funded Amount,
                                        see "Prepayment and


                                      S-13
<PAGE>
                                        Yield  Considerations" and "Risk Factors
                                        -- the Subsequent Mortgage Loans and the
                                        Pre-Funding Account" herein.

                                        Other  Considerations.  For a discussion
                                        of other  risk  factors  that  should be
                                        considered by  prospective  investors in
                                        the  Offered  Certificates,   see  "Risk
                                        Factors" herein and in the Prospectus.

Federal Income Tax Aspects:             For  Federal   income  tax  purposes  an
                                        election will be made to treat the Trust
                                        (exclusive  of the  Pre-Funding  Account
                                        and the Capitalized Interest Account) as
                                        a  "real  estate   mortgage   investment
                                        conduit"  (the  "REMIC").  Each Class of
                                        Offered  Certificates will be designated
                                        as "regular  interests" in the REMIC and
                                        will be treated as debt  instruments  of
                                        the  Trust  for   federal   income   tax
                                        purposes. The REMIC will issue the Class
                                        R Certificates, which will be designated
                                        as   the   sole   class   of   "residual
                                        interests"  in the REMIC.  See  "Certain
                                        Federal Income Tax Consequences"  herein
                                        and in the Prospectus.

ERISA Considerations:                   Subject  to  the  limitations  described
                                        under "ERISA  Considerations" herein and
                                        after the end of the the Funding Period,
                                        the   Class   A   Certificates   may  be
                                        purchased by employee benefit plans that
                                        are subject to the  Employee  Retirement
                                        Income Security Act of 1974, as amended.
                                        See "ERISA Considerations" herein and in
                                        the   Prospectus.    

Legal Investment
Considerations:                         The  Class  A   Certificates   will  not
                                        constitute "mortgage related securities"
                                        for purposes of the  Secondary  Mortgage
                                        Market    Enhancement    Act   of   1984
                                        ("SMMEA").       Accordingly,       many
                                        institutions  with  legal  authority  to
                                        invest in  comparably  rated  securities
                                        based on first mortgage loans may not be
                                        legally  authorized  to  invest  in  the
                                        Class A Certificates.

Certain Legal Matters:                  Certain  legal  matters  relating to the
                                        validity   of   the   issuance   of  the
                                        Certificates will be passed upon for the
                                        Company  and  the  Servicer  by  Arter &
                                        Hadden, Washington,  D.C., and by Steven
                                        Gourley,   Los   Angeles,    California,
                                        counsel to the Company and the Servicer.
                                        Certain   legal   matters   relating  to
                                        insolvency  issues and  certain  federal
                                        income  tax   matters   concerning   the
                                        Certificates will be passed upon for the
                                        Company  by Arter & Hadden,  Washington,
                                        D.C.  Certain legal matters  relating to
                                        the  validity  of  the  issuance  of the
                                        Certificates will be passed upon for the
                                        Underwriter  by  Dewey  Ballantine,  New
                                        York,  New York.  Certain  legal matters
                                        relating to the Certificate  Insurer and
                                        the Certificate  Insurance Policies will
                                        be  passed  upon  for  the   Certificate
                                        Insurer by Kutak Rock, Omaha, Nebraska.


                                      S-14
<PAGE>
                                  RISK FACTORS

         Prospective  investors in the Class A Certificates  should consider the
following  factors (as well as the factors set forth under "Risk Factors" in the
Prospectus) in connection with the purchase of the Class A Certificates.

         Risk of  Mortgage  Loan Yield  Reducing  Class A-4  Pass-Through  Rate.
Subject to the  Available  Funds Cap, the Class A-4  Pass-Through  Rate is based
upon the  value of an index  (LIBOR)  which is  different  from the value of the
indices  applicable  to the  Mortgage  Loans  in the  Variable  Rate  Group,  as
described  under "The Mortgage Pool -- Variable Rate Group" herein  (either as a
result of the use of a different index rate determination  date, rate adjustment
date or rate cap or floor). The Variable Rate Group contains Mortgage Loans that
adjust semi-annually based upon a six-month LIBOR index whereas the Pass-Through
Rate on the Class A-4 Certificates  adjusts monthly based upon a one-month LIBOR
index,  subject to the Available  Funds Cap.  Consequently,  the Class A-4 Pass-
Through  Rate for any Payment  Date may not equal the rate  determined  at LIBOR
plus the margin on the Class A-4 Certificates during the related Accrual Period.
In  particular,  the Class A-4  Pass-Through  Rate  adjusts  monthly,  while the
interest  rates of the  Mortgage  Loans in the  Variable  Rate Group adjust less
frequently,  with the result that the Available  Funds Cap may be lower than the
otherwise  applicable  Class A-4  Pass-Through  Rate for  extended  periods in a
rising  interest rate  environment.  In addition,  one-month LIBOR and the index
applicable to such Mortgage  Loans may respond to different  economic and market
factors,  and there is not necessarily any correlation between them. Thus, it is
possible, for example, that one-month LIBOR may rise during periods in which the
Mortgage  Loan's index is stable or is falling or that,  even if both  one-month
LIBOR and such index rise during the same period,  one-month LIBOR may rise much
more rapidly than such index. See "Class A-4  Pass-Through  Rate" in the Summary
herein.

         The  Subsequent  Mortgage  Loans and the  Pre-Funding  Account.  If the
principal amount of eligible  Mortgage Loans available during the Funding Period
is less than 100% of the  Original  Pre-Funded  Amount,  the  Company  will have
insufficient  Mortgage Loans to sell to the Trust for addition to the Fixed Rate
Group and the Variable  Rate Group on the  Subsequent  Transfer  Dates,  thereby
resulting in a prepayment of principal to Owners of the Fixed Rate  Certificates
and/or the Variable Rate Certificates as described herein. See "Social, Economic
and Other Factors"  below.  In addition,  any conveyance of Subsequent  Mortgage
Loans is  subject  to the  following  conditions,  among  others:  (i) each such
Subsequent  Mortgage  Loan  must  satisfy  the  representations  and  warranties
specified in the agreement pursuant to which such Subsequent  Mortgage Loans are
transferred  to the Trust (each a "Subsequent  Transfer  Agreement")  and in the
Pooling and Servicing  Agreement;  (ii) the  Subsequent  Mortgage  Loans must be
selected  by the  Company in a manner  that it  believes  is not  adverse to the
interest of the Owners of the  Certificates  or the Certificate  Insurer;  (iii)
certain  opinions of counsel with respect to the validity of the  conveyance  of
such Subsequent Mortgage Loans must be delivered by the Company;  and (iv) as of
each cut-off date (each, a "Subsequent  Cut-Off Date") applicable  thereto,  the
Mortgage  Loans,  including the Subsequent  Mortgage Loans to be conveyed by the
Company as of such Subsequent  Cut-Off Date, must satisfy the criteria set forth
in the Pooling and Servicing Agreement,  as described herein under "The Mortgage
Loan  Pool--Conveyance  of  Subsequent  Mortgage  Loans--Fixed  Rate  Group" and
"--Conveyance of Subsequent Mortgage Loans--Variable Rate Group."

         To the extent that amounts on deposit in the  Pre-Funding  Account have
not been fully applied to the purchase of Subsequent Mortgage Loans by the Trust
for  inclusion in the Fixed Rate Group or the Variable  Rate Group by the end of
the Funding Period,  the Owners of the Fixed Rate  Certificates then entitled to
payments  of  principal  and/or  the  Class  A-4  Certificates  will  receive  a
prepayment of principal in an amount equal to the Pre- Funded  Amount,  less any
Pre-Funding Account Earnings,  remaining in the Pre-Funding Account on the first
Payment Date following the end of the Funding Period (in no event later than the
July 1996  Payment  Date).  Although  no  assurances  can be given,  the Company
intends that the principal amount of Subsequent Mortgage Loans sold to the Trust
will  require the  application  of  substantially  all amounts on deposit in the
Pre-Funding  Account and that there will be no material principal  prepayment to
the Owners of the Fixed Rate Certificates or the Class A-4 Certificates from the
Pre-Funded Amount.

         Each  Subsequent  Mortgage Loan must satisfy the  eligibility  criteria
referred  to above at the time of its  addition.  However,  Subsequent  Mortgage
Loans may be of a different credit quality. Therefore, following the transfer of
Subsequent  Mortgage  Loans to the Fixed Rate Group or the Variable  Rate Group,
the aggregate  characteristics of the Mortgage Loans then held in such Group may
vary from those of the Initial  Mortgage Loans in such Group.  See "The Mortgage
Loan  Pool--Conveyance  of  Subsequent  Mortgage  Loans--Fixed  Rate  Group" and
"--Conveyance of Subsequent Mortgage Loans--Variable Rate Group."


                                      S-15
<PAGE>
         Social,  Economic and Other Factors. The ability of the Trust to invest
in  Subsequent  Mortgage  Loans is  largely  dependent  upon the  ability of the
Company to originate or purchase  additional  mortgage loans. The ability of the
Company to originate or purchase additional loans may be affected as a result of
a variety of social and economic  factors.  Economic  factors  include  interest
rates,  unemployment  levels,  the rate of inflation and consumer  perception of
economic conditions  generally.  However, the Company is unable to determine and
has no basis to predict  whether or to what extent  economic  or social  factors
will affect its origination  ability and the availability of Subsequent Mortgage
Loans.

         Risk of Higher  Delinquencies  Associated with Underwriting  Standards.
All of the  Mortgage  Loans  were  originated  or  acquired  by the  Company  in
accordance with the Company's mortgage loan program described in the Prospectus.
As a general  matter,  the  Company's  mortgage  loan  program  consists  of the
origination and packaging of mortgage loans relating to non-conforming  credits.
A  non-conforming  credit means a mortgage loan which is ineligible for purchase
by FNMA due to credit characteristics that do not meet FNMA guidelines. Mortgage
Loans originated under the Company's  mortgage loan program may experience rates
of  delinquency,  foreclosure and bankruptcy that are higher than mortgage loans
originated  under FNMA  guidelines.  None of the Initial  Mortgage Loans were 30
days or more  delinquent  in their  monthly  payments  as of the  Cut-Off  Date.
However,   investors  in  the  Class  A   Certificates   should  be  aware  that
approximately  1.27% and 1.89% (by aggregate principal balance as of the Cut-Off
Date) of the Initial  Mortgage  Loans in the Fixed Rate Group and Variable  Rate
Group, respectively, had a first monthly payment due on or before April 1, 1996.
Therefore,  it was not possible for any Mortgage  Loan other than such  Mortgage
Loans to have had a monthly payment that was delinquent 30 days or more.

         Risk of Higher Default Rates  Associated with California Real Property.
Since 50.88% of the Mortgaged  Properties relating to the Initial Mortgage Loans
are located in California, an overall decline in the California residential real
estate  market could  adversely  affect the values of the  Mortgaged  Properties
securing such Mortgage  Loans,  causing the Loan Balances of the related Initial
Mortgage Loans to equal or exceed the value of such Mortgaged Properties.

         The standard hazard  insurance  policy required to be maintained  under
the terms of each Mortgage Loan does not insure against  physical damage arising
from earth  movement  (including  earthquakes,  landslides  and  mudflows).  See
"Hazard  Insurance;  Claims Thereunder" in the Prospectus.  Accordingly,  should
such event cause  losses in respect of the  Mortgage  Loans,  if the  protection
afforded  by  the  overcollateralization   and   crosscollateralization  of  the
Certificates is insufficient and upon the occurrence of a Subordination  Deficit
the  Certificate  Insurer is unable to meet its  obligations  under the  related
Certificate  Insurance Policy, then the Owners of the Offered Certificates could
experience a loss on their investment.

         Risk of Higher Loss Rates Associated with Junior Liens.  Since 1.52% of
the aggregate principal balance of the Mortgage Loans in the Fixed Rate Group as
of the Cut-Off Date are secured by junior deeds of trust or mortgages  which are
subordinate  to the  rights  of  the  beneficiaries  under  the  related  senior
mortgages,  a decline in real property  values could  extinguish the interest of
the  beneficiary  of a junior  deed of trust on the  Mortgaged  Property  before
having  any  effect on the  interest  of the  beneficiary  of a senior  mortgage
thereon. To the extent that such losses result in a shortfall of available funds
from  payments  relating  to  the  Mortgage  Loans  and in the  event  that  the
Certificate  Insurer is unable to meet its  obligation  upon the occurrence of a
Subordination Deficit, then the owners of the Offered Certificates will bear all
risk  of loss  resulting  from  default  by  Mortgagors  and  will  have to look
primarily to the value of the Mortgaged Property for recovery of the outstanding
principal and unpaid  interest on the defaulted  Mortgage  Loans.  See "Mortgage
Loan Program --  Underwriting  Guidelines"  herein and "Risk Factors -- Risks of
the Mortgage Loans" in the Prospectus.

         Other Legal  Considerations.  Applicable state laws generally  regulate
interest  rates and other  charges,  require  certain  disclosures,  and require
licensing  of the  Company.  In addition,  other state laws,  public  policy and
general principles of equity relating to the protection of consumers, unfair and
deceptive practices and debt collection  practices may apply to the origination,
servicing and collection of the Mortgage Loans.  The Company will be required to
repurchase any Mortgage Loans which, at the time of origination,  did not comply
with  applicable  federal  and  state  laws and  regulations.  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 Trust 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 Company to damages and  administrative
enforcement.  See "Certain Legal Aspects of Mortgage Loans and Related  Matters"
in the Prospectus.


                                      S-16
<PAGE>
         Approximately  82.66% of the Initial  Mortgage Loans will be subject to
the Riegle  Community  Development  and Regulatory  Improvement Act of 1994 (the
"Riegle Act"),  which  incorporates the Home Ownership and Equity Protection Act
of 1994.  The Riegle Act adds certain  additional  provisions  to  Regulation Z,
which  is  the  implementing  regulation  of  the  Truth-In-Lending  Act.  These
provisions impose additional disclosure and other requirements on creditors with
respect to non-purchase money home equity loans with high interest rates or high
upfront  fees and charges.  In general,  home equity loans within the purview of
the Riegle Act have annual  percentage  rates over 10% 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 provisions of the Riegle
Act apply on a mandatory  basis to all home equity 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 home equity loan.  The Company will represent and warrant in the Pooling and
Servicing  Agreement that each Mortgage Loan was  originated in compliance  with
all applicable laws including the Truth-in-Lending Act, as amended.

         Risk of Seller  Insolvency.  The Company  believes that the transfer of
the Mortgage  Loans to the Trust  constitutes a sale by the Company to the Trust
and, accordingly, that such Mortgage Loans will not be part of the assets of the
Company in the event of the  insolvency of the Company and will not be available
to the creditors of the Company.  However,  in the event of an insolvency of the
Company,  it is possible that a bankruptcy  trustee or a creditor of the Company
may argue that the transaction between the Company and the Trust was a pledge of
such Mortgage Loans in connection  with a borrowing by the Company rather than a
true sale.  Such an attempt,  even if  unsuccessful,  could  result in delays in
distributions on the Certificates.

         On the Closing Date, the Trustee,  the Company, the Rating Agencies and
the Certificate Insurer will have received an opinion of Arter & Hadden, counsel
to the Company,  with  respect to the true sale of the  Mortgage  Loans from the
Company to the Trustee,  in form and substance  satisfactory  to the Certificate
Insurer and the Rating Agencies.

                         THE PORTFOLIO OF MORTGAGE LOANS

General

         The Mortgage  Loan Pool  includes  newly-originated  fixed and variable
rate  loans  which  were  originated  directly  by the  Company  or one or  more
unrelated third party Originators.

         All of the Initial  Mortgage  Loans in the  Variable  Rate Group adjust
based on the London  interbank  offered rate for six-month  United States Dollar
deposits in the London Market based on  quotations  of major banks  published in
The Wall Street Journal and have a periodic  semi-annual  rate adjustment cap of
1% and a  lifetime  cap of 6% or 7% above the  startup  rate.  Furthermore,  all
mortgage  loans  originated  under the retail  adjustable  rate program are in a
first lien position and generally do not allow for balloon payments. Such retail
adjustable  rate mortgage loans are originated in accordance  with the Company's
Guidelines. See "Mortgage Loan Program -- Underwriting Guidelines" herein in the
Prospectus.

Acquisitions

         Fixed Rate  Group.  All of the  Mortgage  Loans in the Fixed Rate Group
were originated by the Company pursuant to the Company's  Guidelines or acquired
by the Company  from an  Originator.  Initial  Mortgage  Loans  representing  an
aggregate  principal  balance of $861,184.21 or 2.20% of the Fixed Rate Group by
aggregate  principal  balance were acquired  from an  Originator  other than the
Company.

         Variable  Rate Group.  All of the Mortgage  Loans in the Variable  Rate
Group were  originated  by the  Company  and were  underwritten  pursuant to the
Company's  Guidelines  or acquired by the Company  from an  Originator.  Initial
Mortgage Loans  representing an aggregate  principal balance of $7,219,475.71 or
34.23% of the Variable Rate Group by aggregate  principal  balance were acquired
from an Originator other than the Company.


                                      S-17
<PAGE>
Delinquencies

         The following tables set forth information relating to the delinquency,
foreclosure and loan loss experience of the Servicer for its servicing portfolio
of fixed and variable rate  mortgage  loans as of and for the period ended March
31, 1996 and for each of the three prior calendar years.  The Servicer is not an
approved seller/servicer by FNMA or the Federal Home Loan Mortgage Corporation.

                  Delinquency and Foreclosure Experience of the
                         Servicer's Servicing Portfolio

<TABLE>
<CAPTION>
                                                                 
                                          
                                            As of           As of December 31,
                                          March 31,  ---------------------------------
                                           1996          1995       1994         1993
                                           -----         ----       ----         ----
                                          Dollar        Dollar      Dollar      Dollar
                                          Amount        Amount      Amount      Amount
                                          (000)          (000)       (000)       (000)

<S>                                    <C>            <C>          <C>        <C>     
Total Servicing Portfolio.........     $611,718       $613,791     $555,685   $385,570
Delinquent Loans(1)
         30-59 days...............       11,800          8,339        6,084      4,547
         60-89 days...............        5,166          6,538        4,471      3,070
         90 days or more..........       21,800         21,002       13,589      7,749
                                         ------         ------       ------      -----
          Total...................      $38,766        $35,879      $24,144    $15,366
                                        -------        -------      =======    =======

Total Delinquency Percentage              6.34%          5.85%        4.34%      3.96%
REO Properties (2)................       $8,657         $8,016       $3,704     $2,445


- - - ---------------------------
<FN>
(1)   The  period of  delinquency  is based on the number of days  payments  are
      contractually past due and includes all loans in foreclosure.
(2)   Includes  REO  Properties  owned by the Company as well as REO  Properties
      owned by REMIC  Trusts and  serviced  by the  Company;  however,  excludes
      private investor REO Properties not serviced by the Company.
</FN>
</TABLE>

                           Loan Loss Experience of the
                         Servicer's Servicing Portfolio

                                                    
                                                        
<TABLE>
<CAPTION>

                                                        Three Months Ended         Year Ended December 31,
                                                             March 31,       -----------------------------------
                                                               1996           1995         1994         1993
                                                               ----           ----         -----        ----
                                                                                (Dollars in Thousands)

<S>                                                           <C>           <C>          <C>          <C>     
Average Servicing Portfolio Balance Outstanding (1)           $612,755      $584,738     $470,627     $312,438
Net Losses (2).....................................               $465          $169          $44          $63
As a percentage of Average Portfolio
         Balance...................................              0.08%         0.03%        0.01%        0.02%

- - - --------------------------
<FN>
(1)   Average Servicing  Portfolio Balance Outstanding equals the average of the
      servicing portfolio balance at the beginning and ending periods.
(2)   "Net  Losses"  means  actual  net  losses  realized  with  respect  to the
      disposition of the REO properties.
</FN>
</TABLE>

                                 USE OF PROCEEDS

         The Company will sell the Mortgage Loans to the Trust concurrently with
the  delivery of the  Certificates.  Net  proceeds  from the sale of the Class A
Certificates  will be  applied  by the  Trust  to the  purchase  of the  Initial
Mortgage Loans from the Company.  Such net proceeds less the  Pre-Funded  Amount
and the amount deposited in the Capitalized Interest Account will (together with
the  Subordinate  Certificates  retained  by  the  Company  or  its  affiliates)
represent  the  purchase  price to be paid by the Trust to the  Company  for the
Initial Mortgage Loans.


                                      S-18
<PAGE>
                             THE MORTGAGE LOAN POOL

General

         Unless otherwise  noted,  all references to statistical  percentages in
this Prospectus Supplement appearing "as of the Cut-Off Date," together with all
dollar amount references herein to aggregate principal balances appearing "as of
the Cut-Off Date" have been calculated using the aggregate  scheduled  principal
balances  of the  Initial  Mortgage  Loans as of the  close of  business  on the
Cut-Off  Date.  Subsequent  Mortgage  Loans are  intended to be purchased by the
Trust for inclusion in the Fixed Rate Group and the Variable Rate Group from the
Company  from time to time on or before  June 28,  1996 from funds on deposit in
the Pre-Funding  Account. The Initial Mortgage Loans and the Subsequent Mortgage
Loans  are  referred  to  herein  collectively  as  the  "Mortgage  Loans."  The
Subsequent  Mortgage  Loans,  if  available,  will be sold by the Company to the
Trust.

         This subsection  describes  generally  certain  characteristics  of the
Initial Mortgage Loans. Unless otherwise specified herein,  references herein to
percentages  of Initial  Mortgage  Loans  refer in each case to the  approximate
percentage of the aggregate  principal  balance of the Initial Mortgage Loans as
of the Cut-Off Date, based on the outstanding  principal balances of the Initial
Mortgage  Loans in the Fixed Rate  Group or the  Initial  Mortgage  Loans in the
Variable Rate Group,  in each case as of the Cut-Off Date,  and giving effect to
all payments due on or prior to the Cut-Off  Date.  The Mortgage  Loan Pool will
initially  consist of 723 loans  evidenced  by  promissory  notes (the  "Notes")
secured  by  deeds  of  trust,  security  deeds or  mortgages  on the  Mortgaged
Properties,  50.88% of which by aggregate  principal  balance are located in the
State of  California  and 49.12% of which by  aggregate  principal  balance  are
collectively  located  in the States of  Arizona,  Colorado,  Florida,  Georgia,
Idaho, Illinois, Ohio, Oregon, Pennsylvania,  Utah and Washington. The Mortgaged
Properties  securing  the Mortgage  Loans  consist of  single-family  residences
(which may be detached,  part of a two-to-four  family  dwelling,  a condominium
unit or a unit in a planned unit development).  The Mortgaged  Properties may be
owner-occupied  (which includes second and vacation homes) or non-owner occupied
investment  properties.  The Initial  Mortgage  Loans consist of 99.01% of loans
secured by first lien  mortgages  on the related  properties  and 0.99% of loans
secured by second liens on the related Mortgaged Properties.

         The Initial  Mortgage  Loans were  required  to satisfy  the  following
criteria as of the Cut-Off Date:  had remaining  terms to stated  maturity of no
greater than 360 months; no more than 1.5% were 30 or more days delinquent;  had
a Mortgage  Rate as of the Cut-Off  Date of at least  7.95% with  respect to the
Fixed Rate Group and at least 6.95% with respect to the Variable Rate Group; and
had a CLTV not in excess of 80% with  respect  to the Fixed Rate Group and had a
LTV not in excess of 81% with respect to the Variable Rate Group.

         Each  Mortgage  Loan in the Trust  will be  assigned  to one of the two
Mortgage Loan Groups comprised of Mortgage Loans which bear fixed interest rates
only,  in the case of the Fixed  Rate  Group,  and  Mortgage  Loans  which  bear
adjustable  interest rates only, in the case of the Variable Rate Group. Each of
the  Mortgage  Loans  contained  in the Fixed  Rate  Group  will be secured by a
Mortgage  having  either a first or junior  lien  position  with  respect to the
related  Property.  Each of the Mortgage  Loans  contained in the Variable  Rate
Group will be secured by Mortgages which are in a first lien position.  99.5% of
the  Initial  Mortgage  Loans  originated  in both the Fixed  Rate Group and the
Variable  Rate Group were  originated  less than six months prior to the Cut-Off
Date. The Fixed Rate Certificates represent undivided ownership interests in all
Mortgage  Loans  contained  in the  Fixed  Rate  Group,  and the  Variable  Rate
Certificates  represent  undivided  ownership  interests in all  Mortgage  Loans
contained in the Variable Rate Group.

Fixed Rate Group - Initial Mortgage Loans

         All of the Initial Mortgage Loans in the Fixed Rate Group are Actuarial
Loans.  All of the  Initial  Mortgage  Loans in the Fixed  Rate  Group as of the
Cut-Off Date require monthly  payments of principal that will fully amortize the
Initial  Mortgage Loans by their  respective  stated  maturity dates. No Initial
Mortgage  Loan in the Fixed  Rate  Group had a stated  maturity  date later than
August 1, 2026. As of the Cut-Off Date, the aggregate  principal  balance of all
Initial  Mortgage  Loans in the Fixed  Rate  Group was  99.93% of the  aggregate
principal  balance  of  such  Initial  Mortgage  Loans  at the  times  of  their
origination.



                                      S-19
<PAGE>
         The Initial  Mortgage  Loans in the Fixed Rate Group had the  following
aggregate characteristics as of the Cut-Off Date:
<TABLE>
<CAPTION>
<S>                                                                                            <C>           
Aggregate Number of Initial Mortgage Loans........................................                        472
         Arizona..................................................................                         20
         California...............................................................                        254
         Colorado.................................................................                         15
         Florida..................................................................                         43
         Georgia..................................................................                         10
         Illinois.................................................................                         33
         Oregon...................................................................                         24
         Pennsylvania.............................................................                          4
         Utah.....................................................................                         12
         Washington...............................................................                         57
Principal Balance
         Aggregate................................................................             $39,015,274.07
         Minimum..................................................................                  17,761.70
         Maximum..................................................................                 250,585.00
         Average..................................................................                  82,659.48
Mortgage Rates
         Weighted Average.........................................................                     9.699%
         Range....................................................................                    7.950%-
                                                                                                      15.450%
Original Term to Stated Maturity (range in months)................................                  120 - 360
Remaining Term to Stated Maturity (range in months)...............................                  120 - 360
Weighted Average CLTV.............................................................                     58.75%
Weighted Average LTV..............................................................                     58.32%
Weighted Average Junior Lien Ratio................................................                     99.28%
Percentage of First Mortgages.....................................................                     98.48%
Percentage of Second Mortgages....................................................                      1.52%
</TABLE>


         Some of the aggregate percentages in the following tables may not total
100% due to rounding.

<TABLE>
<CAPTION>
                             DISTRIBUTION OF CLTV'S
                                Fixed Rate Group
                                                                             Aggregate       % of Aggregate
                                                    Number of Initial         Unpaid             Unpaid
Range of CLTV's                                     Mortgage Loans        Principal Balance  Principal Balance

<S>        <C>                                           <C>               <C>                    <C>  
 75.001  - 80.000%....................................   25             $  2,475,486.13           6.34%
 70.001  - 75.000.....................................   69                7,664,623.74          19.65
 65.001  - 70.000.....................................   64                6,999,444.01          17.94
 60.001  - 65.000.....................................   57                4,853,757.32          12.44
 55.001  - 60.000.....................................   43                3,827,349.86           9.81
 50.001  - 55.000.....................................   32                2,401,735.51           6.16
 45.001  - 50.000.....................................   39                3,315,164.80           8.50
 40.001  - 45.000.....................................   38                2,412,955.80           6.18
 35.001  - 40.000.....................................   31                1,732,536.76           4.44
 30.001  - 35.000.....................................   27                1,591,351.08           4.08
 25.001  - 30.000.....................................   16                  627,105.12           1.61
 20.001  - 25.000.....................................   14                  680,200.51           1.74
 15.001  - 20.000.....................................   13                  339,238.43           0.87
 10.001  - 15.000.....................................    4                   94,325.00           0.24
                                                        ---                ------------          -----

         Total........................................  472              $39,015,274.07         100.00%
                                                        ===               ==============        =======

</TABLE>

                                                   
                                      S-20
<PAGE>
                              DISTRIBUTION OF LTV'S
                                Fixed Rate Group
<TABLE>
<CAPTION>

                                                                           Aggregate         % of Aggregate
                                                   Number of Initial         Unpaid             Unpaid
Range of LTV's                                      Mortgage Loans       Principal Balance  Principal Balance

<S>        <C>                                           <C>            <C>                       <C>  
 75.001  - 80.000%....................................   25             $  2,475,486.13           6.34%
 70.001  - 75.000.....................................   66                7,459,935.43          19.12
 65.001  - 70.000.....................................   63                7,046,183.63          18.06
 60.001  - 65.000.....................................   54                4,759,787.19          12.20
 55.001  - 60.000.....................................   42                3,761,694.86           9.64
 50.001  - 55.000.....................................   32                2,401,735.51           6.16
 45.001  - 50.000.....................................   39                3,315,164.80           8.50
 40.001  - 45.000.....................................   36                2,348,973.38           6.02
 35.001  - 40.000.....................................   31                1,732,536.76           4.44
 30.001  - 35.000.....................................   27                1,591,351.08           4.08
 25.001  - 30.000.....................................   16                  623,574.25           1.60
 20.001  - 25.000.....................................   17                  812,619.11           2.08
 15.001  - 20.000.....................................   17                  498,571.94           1.28
 10.001  - 15.000.....................................    6                  167,690.06           0.43
         < 10.000.....................................    1                   19,969.94           0.05
                                                        ---                ------------           ----
     Total............................................  472              $39,015,274.07         100.00%
                                                        ===              ==============         =======
</TABLE>


         The  CLTV's  and LTV's  shown  above  were  calculated  based  upon the
appraised  values of the Mortgaged  Properties at the time of  origination  (the
"Appraised Values"). No assurance can be given that such appraised values of the
Mortgaged  Properties  have remained or will remain at their levels on the dates
of origination of the related Initial Mortgage Loans. If property values decline
such that the  outstanding  balances of the Mortgage  Loans,  together  with the
outstanding  balances of any senior Mortgage  Loans,  become equal to or greater
than the value of the Mortgaged  Properties,  the actual rates of delinquencies,
foreclosures and losses could be higher than those heretofore experienced by the
Servicer, as set forth above under "The Portfolio of Mortgage Loans," and by the
mortgage lending industry in general.


                                        DISTRIBUTION OF JUNIOR LIEN RATIOS
                                                 Fixed Rate Group
<TABLE>
<CAPTION>

                                                                                Aggregate          % of Aggregate
      Range of                                          Number of Initial         Unpaid               Unpaid
Junior Lien Ratios                                       Mortgage Loans     Principal Balance    Principal Balance
<S>                                                       <C>                  <C>                     <C> 
         <  20.00%...............................         1                $    19,969.94              0.05%
         -
 20.01   -  30.00................................         5                    199,797.75              0.51
 30.01   -  40.00................................         3                    129,322.13              0.33
 40.01   -  60.00................................         1                     32,466.42              0.08
 60.01   -  70.00................................         1                     35,682.00              0.09
 70.01   - 100.00................................       461                 38,598,035.83             98.93
                                                        ---                 -------------             -----
         Total...................................       472                $39,015,274.07            100.00%
                                                       =====               ==============           =======
</TABLE>



                              
                                      S-21
<PAGE>
                         DISTRIBUTION OF MORTGAGE RATES
                                Fixed Rate Group
<TABLE>
<CAPTION>

                                                                                Aggregate        % of Aggregate
    Range of                                            Number of Initial         Unpaid             Unpaid
Mortgage Rates                                           Mortgage Loans     Principal Balance    Principal Balance

<S>         <C>                                               <C>            <C>                      <C>  
  7.501  -  8.000%..............................              2              $   144,185.36           0.37%
  8.001  -  8.500...............................             33                3,102,411.09           7.95
  8.501  -  9.000...............................             81                7,695,317.22          19.72
  9.001  -  9.500...............................            144               11,986,809.51          30.72
  9.501  - 10.000...............................             94                8,931,758.11          22.89
 10.001  - 10.500...............................             23                1,806,200.82           4.63
 10.501  - 11.000...............................             38                2,584,495.30           6.62
 11.001  - 11.500...............................              8                  592,504.86           1.52
 11.501  - 12.000...............................             19                  979,422.41           2.51
 12.001  - 12.500...............................              2                  131,308.33           0.34
 12.501  - 13.000...............................              8                  331,489.52           0.85
 13.001  - 13.500...............................              4                  151,063.87           0.39
 13.501  - 14.000...............................             12                  418,973.54           1.07
 14.001  - 14.500...............................              1                   32,151.13           0.08
 14.501  - 15.000...............................              2                   85,333.94           0.22
 15.001  - 15.500...............................              1                   41,849.06           0.11
                                                            ---              --------------           ----
     Total......................................            472              $39,015,274.07         100.00
                                                            ===              ==============         ======
</TABLE>



                 GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES
                                Fixed Rate Group
<TABLE>
<CAPTION>

                                                                                Aggregate          % of Aggregate
                                                   Number of Initial             Unpaid               Unpaid
State                                                Mortgage Loans          Principal Balance    Principal Balance

<S>                                                        <C>              <C>                          <C>  
Arizona......................................              20               $  1,283,514.55              3.29%
California...................................             254                 23,817,952.19              61.05
Colorado.....................................              15                  1,005,299.05               2.58
Florida......................................              43                  2,664,104.56               6.83
Georgia......................................              10                    583,431.63               1.50
Illinois.....................................              33                  2,415,428.71               6.19
Oregon.......................................              24                  1,751,831.75               4.49
Pennsylvania.................................               4                    234,705.00               0.60
Utah.........................................              12                    979,445.51               2.51
Washington...................................              57                  4,279,561.12              10.97
                                                           --                  ------------              -----
     Total...................................             472                $39,015,274.07            100.00%
                                                          ===                ==============            =======
</TABLE>



               DISTRIBUTION OF REMAINING TERMS TO STATED MATURITY
                                Fixed Rate Group
<TABLE>
<CAPTION>


                                                                                      Aggregate          % of Aggregate
                                                              Number of Initial         Unpaid               Unpaid
Range of Months                                                Mortgage Loans     Principal Balance     Principal Balance

<S>                                                                      <C>     <C>                            <C>  
           <       120  ....................................             4       $    166,367.00                0.43%
           -
121        -       180  ....................................            56          3,433,115.04                 8.80
181        -       240  ....................................            24          2,223,623.26                 5.70
241        -       360  ....................................           388         33,192,168.77                85.07
                                                                       ---         -------------                -----
     Total..................................................           472        $39,015,274.07              100.00%
                                                                       ===        ==============              =======
</TABLE>

                       
                                      S-22
<PAGE>
                       DISTRIBUTION OF PRINCIPAL BALANCES
                                Fixed Rate Group
<TABLE>
<CAPTION>

                                                                                         Aggregate          % of Aggregate
        Range of                                                Number of Initial         Unpaid                Unpaid
    Principal Balances                                            Mortgage Loans     Principal Balance    Principal Balance

<S>                         <C>                                          <C>       <C>                            <C>  
 $  15,000.01      -        20,000.00   .......................          6         $   116,585.03                 0.30%
    20,000.01      -        25,000.00   .......................         15             340,899.11                 0.87
    25,000.01      -        30,000.00   .......................          9             249,604.07                 0.64
    30,000.01      -        35,000.00   .......................         20             655,597.69                 1.68
    35,000.01      -        40,000.00   .......................         15             552,044.27                 1.41
    40,000.01      -        45,000.00   .......................         10             416,826.92                 1.07
    45,000.01      -        50,000.00   .......................         25           1,201,833.69                 3.08
    50,000.01      -        55,000.00   .......................         28           1,447,436.18                 3.71
    55,000.01      -        60,000.00   .......................         20           1,143,520.32                 2.93
    60,000.01      -        65,000.00   .......................         26           1,630,314.08                 4.18
    65,000.01      -        70,000.00   .......................         20           1,341,748.57                 3.44
    70,000.01      -        75,000.00   .......................         27           1,963,155.28                 5.03
    75,000.01      -        80,000.00   .......................         26           2,032,511.57                 5.21
    80,000.01      -        85,000.00   .......................         29           2,401,827.41                 6.16
    85,000.01      -        90,000.00   .......................         27           2,361,952.70                 6.05
    90,000.01      -        95,000.00   .......................         26           2,397,050.71                 6.14
    95,000.01      -       100,000.00   .......................         21           2,031,994.68                 5.21
   100,000.01      -       125,000.00   .......................         55           6,150,064.91                15.76
   125,000.01      -       150,000.00   .......................         30           4,104,925.71                10.52
   150,000.01      -       200,000.00   .......................         33           5,587,898.82                14.32
   200,000.01      -       250,000.00   .......................          3             636,897.35                 1.63
   250,000.01      -       300,000.00             .............          1             250,585.00                 0.64
                                                                         -             ----------                 ----
          Total................................................        472          $39,015,274.07              100.00%
                                                                       ===          ==============              =======
</TABLE>


                         DISTRIBUTION OF PROPERTY TYPES
                                Fixed Rate Group
<TABLE>
<CAPTION>

                                                                                   Aggregate           % of Aggregate
                                                           Number of Initial         Unpaid                Unpaid
Property Type                                                Mortgage Loans    Principal Balance     Principal Balance

<S>                                                                     <C>    <C>                         <C>  
Condominium..............................................               8      $    341,488.83               0.88%
Two-to-Four Family.......................................              13         1,046,654.27                2.68
Planned Unit Development.................................               4            249,206.49               0.64
Single Family............................................             447        37,377,924.48               95.80
                                                                      ---        -------------               -----
     Total...............................................             472       $39,015,274.07             100.00%
                                                                  =======       ==============             =======
</TABLE>


                        DISTRIBUTION OF OCCUPANCY STATUS
                                Fixed Rate Group

<TABLE>
<CAPTION>

                                                                                   Aggregate           % of Aggregate
                                                               Number of             Unpaid                Unpaid
Occupancy Status                                             Mortgage Loans    Principal Balance     Principal Balance

<S>                                                                <C>         <C>                          <C>  
Investor Property........................................          17          $  1,289,674.76              3.31%
Primary Residence........................................         455            37,725,599.31              96.69
                                                                  ---            -------------              -----
     Total...............................................         472           $39,015,274.07            100.00%
                                                                  ===           ==============            =======
</TABLE>


Conveyance of Subsequent Mortgage Loans - Fixed Rate Group

         The  Pooling  and  Servicing  Agreement  permits  the Trust to  acquire
approximately  $11,250,000 in aggregate principal balance of Subsequent Mortgage
Loans for  addition  to the  Fixed  Rate  Group.  Accordingly,  the  statistical
characteristics  of the Mortgage Loan Pool and the Fixed Rate Group will vary as
of any  Subsequent  Cut-Off Date upon the  acquisition  of  Subsequent  Mortgage
Loans. Pursuant to the Pooling and Servicing Agreement, however,


                                      S-23
<PAGE>
the Company has covenanted to deliver Subsequent Mortgage Loans for inclusion in
the  Fixed  Rate  Group  that  will  not  materially   change  the   statistical
characteristics of the Mortgage Loan Pool and the Fixed Rate Group.

         The obligation of the Trust to purchase  Subsequent  Mortgage Loans for
addition to the Fixed Rate Group on a Subsequent Transfer Date is subject to the
requirements  as  defined  in  the  Pooling  and  Servicing   Agreement  by  the
Certificate Insurer.

Variable Rate Group

         All of the  Initial  Mortgage  Loans in the  Variable  Rate  Group  are
Actuarial Loans and are secured by first mortgages.  All of the Initial Mortgage
Loans in the Variable Rate Group require monthly payments of principal that will
fully amortize such Initial Mortgage Loans by their  respective  stated maturity
dates.  No Mortgage Loan in the Variable  Rate Group had a stated  maturity date
later than July 1, 2026. As of the Cut-Off Date, the aggregate principal balance
of the  Initial  Mortgage  Loans in the  Variable  Rate  Group was 99.94% of the
aggregate principal balance of such Initial Mortgage Loans at the times of their
origination.  The Mortgage  Loans in the Variable Rate Group are Six Month LIBOR
Loans and have  semi-annual  interest rate and  semi-annual  payment  adjustment
frequencies.  The gross  margin  range for the Six Month LIBOR Loans is 3.95% to
7.99%. As of the Cut-Off Date,  substantially  all of the Initial Mortgage Loans
in the  Variable  Rate Group had  interest  rates  which were not fully  indexed
(i.e.,  the entire  gross margin has not yet been added to the rate given by the
index).

         The Initial Mortgage Loans in the Variable Rate Group had the following
aggregate characteristics as of the Cut-Off Date:
<TABLE>
<CAPTION>

<S>                                                                                                   <C>
Aggregate Number of Initial Mortgage Loans............................                                251
         Arizona......................................................                                  7
         California...................................................                                 72
         Colorado.....................................................                                 15
         Florida......................................................                                 15
         Georgia......................................................                                  2
         Idaho........................................................                                  4
         Illinois.....................................................                                 52
         Ohio.........................................................                                  5
         Oregon.......................................................                                 20
         Pennsylvania.................................................                                  5
         Utah.........................................................                                 14
         Washington...................................................                                 40
Principal Balance
         Aggregate....................................................                     $21,092,926.50
         Minimum......................................................                         $17,837.02
         Maximum......................................................                        $215,750.55
         Average......................................................                         $84,035.56
Weighted Average Initial Mortgage Rate................................                             8.804%
Initial Mortgage Rate Range...........................................                   6.950% - 13.490%
Original Term to Stated Maturity (range in months)....................                          120 - 360
Remaining Term to Stated Maturity (range in months)...................                          120 - 360
Weighted Average Original Term to Stated Maturity (months)............                                345
Weighted Average Remaining Term to Stated Maturity (months)...........                                345
Weighted Average LTV..................................................                             60.74%
Weighted Average Gross Margin.........................................                             5.774%
Gross Margin Range....................................................                    3.950% - 7.990%
Semi-Annual Rate Adjustment Cap.......................................                              1.00%
Lifetime Cap
         Percentage of Initial Mortgage Loans with a 6% Lifetime
Cap above the startup rate............................................                              0.40%
         Percentage of Initial Mortgage Loans with a 7% Lifetime
Cap above the startup rate............................................                             99.60%
Weighted Average Maximum Mortgage Rate................................                            15.800%
Maximum Mortgage Rate Range...........................................                  13.950% - 20.490%
</TABLE>


                                      S-24
<PAGE>

                              DISTRIBUTION OF LTV's
                               Variable Rate Group
<TABLE>
<CAPTION>

                                                                                   Aggregate        % of Aggregate
                                                           Number of Initial         Unpaid             Unpaid
Range of LTV's                                               Mortgage Loans    Principal Balance   Principal Balance

<C>      <C>                                                       <C>         <C>                        <C>  
80.001 - 85.000% ........................................          1           $     127,340.95           0.60%
75.001 - 80.000..........................................         27               2,740,327.89          12.99
70.001 - 75.000..........................................         28               2,849,929.09          13.51
65.001 - 70.000..........................................         36               3,681,754.45          17.45
60.001 - 65.000..........................................         21               1,921,956.54           9.11
55.001 - 60.000..........................................         35               2,819,833.08          13.37
50.001 - 55.000..........................................         36               2,882,940.20          13.67
45.001 - 50.000..........................................         14                 902,653.38           4.28
40.001 - 45.000..........................................         12                 879,451.46           4.17
35.001 - 40.000..........................................         18               1,262,931.24           5.99
30.001 - 35.000..........................................          5                 252,342.60           1.20
25.001 - 30.000..........................................          8                 377,077.36           1.79
20.001 - 25.000..........................................          8                 344,841.24           1.63
15.001 - 20.000..........................................          1                  31,710.00           0.15
10.001 - 15.000..........................................          1                  17,837.02           0.08
                                                                   -               ------------           ----
     Total...............................................        251             $21,092,926.50         100.00%
                                                                 ===             ==============         =======
</TABLE>


         The LTV's shown above were calculated  based upon the Appraised  Values
of the Mortgaged Properties.  No assurance can be given that appraised values of
the  Mortgaged  Properties  have  remained or will remain at their levels on the
dates of origination of the related  Initial  Mortgage Loans. If property values
decline such that the outstanding  balances of the Initial Mortgage Loans become
equal to or greater than the value of the Mortgaged Properties, the actual rates
of delinquencies,  foreclosures and losses could be higher than those heretofore
experienced by the Servicer, as set forth above under "The Portfolio of Mortgage
Loans," and by the mortgage lending industry in general.



               DISTRIBUTION OF REMAINING TERMS TO STATED MATURITY
                               Variable Rate Group
<TABLE>
<CAPTION>


                                                                                   Aggregate           % of Aggregate
  Range of                                                 Number of Initial         Unpaid                Unpaid
   Months                                                    Mortgage Loans    Principal Balance     Principal Balance

<S>                                                                <C>          <C>                        <C>  
    < 120................................................          1            $    47,450.00             0.22%
    -
121 - 180................................................         22              1,614,235.33             7.65
181 - 240................................................          1                 67,664.11             0.32
241 - 360................................................        227             19,363,577.06            91.80
                                                                 ---             -------------            -----
     Total...............................................        251            $21,092,926.50           100.00%
                                                                 ===            ==============           =======
</TABLE>



                                      S-25
<PAGE>
                       DISTRIBUTION OF PRINCIPAL BALANCES
                               Variable Rate Group
<TABLE>
<CAPTION>


                                                                                         Aggregate          % of Aggregate
      Range of                                                   Number of Initial         Unpaid               Unpaid
Principal Balances                                                Mortgage Loans     Principal Balance     Principal Balance

<S>                        <C>                                            <C>       <C>                            <C>  
   $15,000.01     -        20,000.00   ........................           1         $    17,837.02                 0.08%
    20,000.01     -        25,000.00   ........................           1             22,049.00                  0.10
    25,000.01     -        30,000.00   ........................           2             57,468.00                  0.27
    30,000.01     -        35,000.00   ........................           4            130,583.09                  0.62
    35,000.01     -        40,000.00   ........................           5            196,642.04                  0.93
    40,000.01     -        45,000.00   ........................           5            209,380.12                  0.99
    45,000.01     -        50,000.00   ........................          12            575,216.45                  2.73
    50,000.01     -        55,000.00   ........................          13            683,121.39                  3.24
    55,000.01     -        60,000.00   ........................          17            971,298.04                  4.60
    60,000.01     -        65,000.00   ........................          18          1,131,663.44                  5.37
    65,000.01     -        70,000.00   ........................          19          1,275,141.09                  6.05
    70,000.01     -        75,000.00   ........................          13            953,797.15                  4.52
    75,000.01     -        80,000.00   ........................          25          1,944,449.10                  9.22
    80,000.01     -        85,000.00   ........................          19          1,559,308.70                  7.39
    85,000.01     -        90,000.00   ........................          14          1,225,047.65                  5.81
    90,000.01     -        95,000.00   ........................          10            930,564.38                  4.41
    95,000.01     -       100,000.00   ........................          16          1,568,586.95                  7.44
   100,000.01     -       125,000.00   .......................           27          3,049,683.50                 14.46
   125,000.01     -       150,000.00   .......................           17          2,304,415.63                 10.93
   150,000.01     -       200,000.00   ........................          11          1,863,141.95                  8.83
   200,000.01     -       250,000.00   ........................           2            423,531.81                  2.01
                                                                          -            ----------                  ----
     Total.....................................................         251         $21,092,926.50               100.00%
                                                                        ===         ==============               =======
</TABLE>



                         DISTRIBUTION OF PROPERTY TYPES
                               Variable Rate Group
<TABLE>
<CAPTION>

                                                                                   Aggregate           % of Aggregate
                                                           Number of Initial         Unpaid                Unpaid
Property Type                                                Mortgage Loans    Principal Balance     Principal Balance

<S>                                                                   <C>       <C>                         <C>  
Condominium..............................................             4         $   315,223.00              1.49%
Two-to-Four Family.......................................             7             584,754.41               2.77
Planned Unit Development.................................             1              78,272.95               0.37
Single Family............................................           239          20,114,676.14              95.36
                                                                 ------          -------------              -----
     Total...............................................           251         $21,092,926.50            100.00%
                                                                    ===         ==============            =======
</TABLE>



                        DISTRIBUTION OF OCCUPANCY STATUS
                               Variable Rate Group

<TABLE>
<CAPTION>

                                                                                   Aggregate           % of Aggregate
                                                           Number of Initial         Unpaid                Unpaid
Occupancy Status                                             Mortgage Loans    Principal Balance     Principal Balance

<S>                                                                 <C>         <C>                        <C>  
Investor Property........................................           6           $    454,640.66            2.16%
Primary Residence........................................         245             20,638,285.84            97.84
                                                                  ---             -------------            -----
     Total...............................................         251            $21,092,926.50          100.00%
                                                                  ===            ==============          =======
</TABLE>


                                      S-26
<PAGE>

                     DISTRIBUTION OF INITIAL MORTGAGE RATES
                               Variable Rate Group
<TABLE>
<CAPTION>



                                                                                   Aggregate           % of Aggregate
Range of Initial                                           Number of Initial         Unpaid                Unpaid
Mortgage Rates                                               Mortgage Loans    Principal Balance     Principal Balance

<S>          <C>                                                   <C>          <C>                        <C>  
  6.501  -   7.000%......................................          1            $     74,836.11            0.35%
  7.001  -   7.500.......................................         24               2,037,989.09            9.66
  7.501  -   8.000.......................................         75               6,673,077.95           31.64
  8.001  -   8.500.......................................         45               3,886,403.17           18.43
  8.501  -   9.000.......................................         35               3,287,236.74           15.58
  9.001  -   9.500.......................................          8                 735,274.17            3.49
  9.501  -  10.000.......................................         23               1,723,758.16            8.17
 10.001  -  10.500.......................................          4                 286,868.77            1.36
 10.501  -  11.000.......................................          3                 220,287.92            1.04
 11.001  -  11.500.......................................         12                 792,081.08            3.76
 11.501  -  12.000.......................................         17               1,144,314.39            5.43
 12.001  -  12.500.......................................          2                 100,620.00            0.48
 12.501  -  13.000.......................................          1                  84,891.95            0.40
 13.001  -  13.500.......................................          1                  45,287.00            0.21
                                                                   -                  ---------            ----
         Total...........................................        251             $21,092,926.50          100.00%
                                                                 ===             ==============          =======
</TABLE>



                     DISTRIBUTION OF MAXIMUM MORTGAGE RATES
                               Variable Rate Group
<TABLE>
<CAPTION>


    Range of                                                                       Aggregate           % of Aggregate
    Maximum                                                Number of Initial         Unpaid                Unpaid
Mortgage Rates                                               Mortgage Loans    Principal Balance     Principal Balance

<C>          <C>                                                    <C>        <C>                         <C>  
13.501    -  14.000%.....................................           1          $     74,836.11             0.35%
14.001    -  14.500......................................          24             2,037,989.09             9.66
14.501    -  15.000......................................          75             6,673,077.95            31.64
15.001    -  15.500......................................          45             3,886,403.17            18.43
15.501    -  16.000......................................          35             3,287,236.74            15.58
16.001    -  16.500......................................           8               735,274.17             3.49
16.501    -  17.000......................................          23             1,723,758.16             8.17
17.001    -  17.500......................................           4               286,868.77             1.36
17.501    -  18.000......................................           3               220,287.92             1.04
18.001    -  18.500......................................          13               876,973.03             4.16
18.501    -  19.000......................................          17             1,144,314.39             5.43
19.001    -  19.500......................................           2               100,620.00             0.48
20.001    -  20.500......................................           1                45,287.00             0.21
                                                                  ---             -------------          ------
             Total.......................................         251           $21,092,926.50           100.00%
                                                                  ===           ==============           =======
</TABLE>


                                      S-27
<PAGE>

                             DISTRIBUTION OF MARGINS
                               Variable Rate Group
<TABLE>
<CAPTION>


                                                                                   Aggregate           % of Aggregate
     Range of                                              Number of Initial         Unpaid                Unpaid
      Margins                                                Mortgage Loans    Principal Balance     Principal Balance

<S>                                                                <C>          <C>                         <C>  
   3.001  -  4.000%......................................          1            $     62,149.58             0.29%
   4.001  -  5.000.......................................         69               5,958,084.62            28.25
   5.001  -  6.000.......................................         93               8,510,220.12            40.35
   6.001  -  7.000.......................................         83               6,287,560.07            29.81
   7.001  -  8.000.......................................          5                 274,912.11             1.30
                                                                 ---               -------------            ----
          Total..........................................        251            $ 21,092,926.50           100.00%
                                                                 ===             ===============         =======
</TABLE>



                 GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES
                               Variable Rate Group
<TABLE>
<CAPTION>


                                                                                   Aggregate           % of Aggregate
                                                               Number of             Unpaid                Unpaid
State                                                        Mortgage Loans    Principal Balance     Principal Balance

<S>                                                                  <C>       <C>                          <C>  
Arizona..................................................            7         $   500,095.54               2.37%
California...............................................           72           6,768,018.82              32.09
Colorado.................................................           15           1,219,822.07               5.78
Florida..................................................           15           1,157,264.73               5.49
Georgia..................................................            2             132,240.81               0.63
Idaho....................................................            4             238,089.11               1.13
Illinois.................................................           52           4,299,811.50              20.39
Ohio.....................................................            5             333,560.25               1.58
Oregon...................................................           20           1,533,318.12               7.27
Pennsylvania.............................................            5             436,260.00               2.07
Utah.....................................................           14           1,163,231.54               5.51
Washington...............................................           40           3,311,214.01              15.70
                                                                    --           ------------              -----
      Total..............................................          251         $21,092,926.50             100.00%
                                                                   ===         ==============            =======
</TABLE>


Conveyance of Subsequent Mortgage Loans - Variable Rate Group

         The  Pooling  and  Servicing  Agreement  permits  the Trust to  acquire
approximately  $3,900,000 in aggregate  principal balance of Subsequent Mortgage
Loans for  addition to the Variable  Rate Group.  Accordingly,  the  statistical
characteristics  of the Mortgage Loan Pool and the Variable Rate Group will vary
as of any Subsequent  Cut-Off Date upon the  acquisition of Subsequent  Mortgage
Loans. Pursuant to the Pooling and Servicing Agreement, however, the Company has
covenanted to deliver  Subsequent  Mortgage  Loans for inclusion in the Variable
Rate Group that will not materially  change the statistical  characteristics  of
the Mortgage Loan Pool and the Variable Rate Group.

         The obligation of the Trust to purchase  Subsequent  Mortgage Loans for
addition to the Variable Rate Group on a Subsequent  Transfer Date is subject to
the  requirements  as defined in the  Pooling  and  Servicing  Agreement  by the
Certificate Insurer.

Interest Payments on the Mortgage Loans

         Each Mortgage Loan provides for monthly  payments by the obligor on the
related Note (the  "Mortgagor")  according to the actuarial  method  ("Actuarial
Loans").  Actuarial  loans  provide that  interest is charged to the  Mortgagors
thereunder,  and payments are due from such Mortgagors, as of a scheduled day of
each month which is fixed at the time of origination. Scheduled monthly payments
made by the  Mortgagors on the actuarial  loans either earlier or later than the
scheduled  due dates  thereof will not affect the  amortization  schedule or the
relative application of such payments to principal and interest.


                                      S-28
<PAGE>
                       PREPAYMENT AND YIELD CONSIDERATIONS

         The  weighted  average  life of,  and, if  purchased  at other than par
(disregarding,  for  purposes  of this  discussion,  the effects on a Fixed Rate
Certificate  Owner's yield  resulting from the timing of the settlement date and
those considerations  discussed below under "Payment Delay Feature of Fixed Rate
Certificates"), the yield to maturity on an Offered Certificate will be directly
related to the rate of payment of principal of the Mortgage Loans in the related
Mortgage  Loan Group,  including for this purpose  voluntary  payment in full of
Mortgage  Loans in the related  Mortgage Loan Group prior to stated  maturity (a
"Prepayment"),  liquidations due to defaults, casualties and condemnations,  and
repurchases of Mortgage Loans in the related  Mortgage Loan Group by the Company
or by the Certificate Insurer. The actual rate of principal prepayments on pools
of mortgage  loans is  influenced  by a variety of  economic,  tax,  geographic,
demographic,  social, legal and other factors and has fluctuated considerably in
recent years.  In addition,  the rate of principal  prepayments may differ among
pools of mortgage loans at any time because of specific  factors relating to the
mortgage loans in the particular pool, including, among other things, the age of
the mortgage  loans,  the geographic  locations of the  properties  securing the
loans, the extent of the mortgagors'  equity in such properties,  and changes in
the mortgagors' housing needs, job transfers and unemployment.

         The  timing of  changes in the rate of  prepayments  may  significantly
affect the actual  yield to  investors,  even if the average  rate of  principal
prepayments is consistent with the  expectations of investors.  In general,  the
earlier the payment of principal of the Mortgage Loans the greater the effect on
an investor's yield to maturity.  As a result, the effect on an investor's yield
of  principal  prepayments  occurring  at a rate higher (or lower) than the rate
anticipated by the investor during the period immediately following the issuance
of the Class A  Certificates  will not be offset by a subsequent  like reduction
(or increase) in the rate of principal  prepayments.  Investors  must make their
own  decisions  as to the  appropriate  prepayment  assumptions  to be  used  in
deciding  whether  to  purchase  any of the Class A  Certificates.  Neither  the
Company nor the Depositor makes any representations or warranties as to the rate
of  prepayment  or  the  factors  to  be  considered  in  connection  with  such
determination.

Mandatory Prepayment

         In the  event  that at the end of the  Funding  Period,  not all of the
Original  Pre-Funded Amount has been used to acquire  Subsequent  Mortgage Loans
for  inclusion  in the Fixed Rate Group or the  Variable  Rate  Group,  then the
Owners of the Fixed Rate  Certificates  and/or Variable Rate  Certificates  then
entitled to receive  payments of principal will receive a partial  prepayment on
the Payment Date in July 1996.

         Although  no  assurances  can be given,  the Company  expects  that the
principal amount of Subsequent Mortgage Loans sold to the Trust for inclusion in
the Fixed Rate Group and the Variable Rate Group will require the application of
substantially  all the  amount on deposit in the  Pre-Funding  Account  and that
there  should be no material  principal  prepaid to the Owners of the Fixed Rate
Certificates or Variable Rate Certificates.

Projected Prepayments and Yields for Offered Certificates

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

         All of the  Mortgage  Loans in the Fixed  Rate  Group  are  fixed  rate
Mortgage Loans. The rate of prepayments with respect to conventional  fixed rate
mortgage  loans has fluctuated  significantly  in recent years.  In general,  if
prevailing  interest rates fall significantly  below the interest rates on fixed
rate  mortgage  loans,  such  mortgage  loans are likely to be subject to higher
prepayment  rates than if prevailing rates remain at or above the interest rates
on such mortgage  loans.  However,  the monthly payment on a home equity or home
improvement  loan is often smaller than the monthly  payment on a purchase money
first  mortgage loan.  Because of the smaller loan balance on a  refinancing,  a
decrease in the  interest  rate  payable  results in a smaller  reduction in the
amount of the Mortgagor's  monthly payment.  Conversely,  if prevailing interest
rates rise  appreciably  above the interest rates on fixed rate mortgage  loans,
such  mortgage  loans are likely to experience a lower  prepayment  rate than if
prevailing rates remain at or below the interest rates on such mortgage loans.


                                      S-29
<PAGE>
         All of the  Mortgage  Loans in the Variable  Rate Group are  adjustable
rate mortgage loans. As is the case with conventional fixed rate mortgage loans,
adjustable  rate  mortgage  loans may be subject to a greater  rate of principal
prepayments in a declining interest rate environment. For example, if prevailing
interest  rates fall  significantly,  adjustable  rate  mortgage  loans could be
subject to higher  prepayment  rates than if  prevailing  interest  rates remain
constant  because the  availability  of fixed rate mortgage loans at competitive
interest  rates may encourage  mortgagors  to refinance  their  adjustable  rate
mortgage  loans to a lower fixed  interest  rate.  However,  no assurance can be
given as to the level of prepayments  that the Mortgage  Loans will  experience.
The  Company  does  not  believe  that  data   compiled  by  FNMA  or  FHLMC  is
representative  of the types of  borrowers  included  in the  Company's  lending
program and cannot  assure that such  prepayment  experience  is relevant to the
Mortgage Loans contained in the Variable Rate Group.

         The  "Last  Scheduled  Payment  Date"  for each  Class  of the  Class A
Certificates is as follows: Class A-1 Certificates, December 20, 2019; Class A-2
Certificates,  January 20, 2023; Class A-3 Certificates,  September 20, 2027 and
Class  A-4  Certificates,  August  20,  2027.  These  dates  for the  Class  A-1
Certificates and the Class A-2 Certificates are the dates on which the "Original
Certificate  Principal  Balance"  set forth in the  Summary  hereof for the such
Class as of the Closing  Date less all  amounts  previously  distributed  to the
Owners on account of principal would be reduced to zero, assuming the use of the
Modeling  Assumptions  and further  assuming that no prepayments are received on
the Mortgage Loans, that scheduled monthly payments of principal of and interest
on each of the  Mortgage  Loans are  received on a timely  basis and that no Net
Monthly  Excess  Spread will be used to make  accelerated  payments of principal
(i.e.,  Subordination  Increase  Amounts) to Owners of the Class A Certificates.
The Last Scheduled  Payment Date for the Class A-3 and Class A-4 Certificates is
the Payment Date in the month  following  the calendar  month of maturity of the
latest possible  maturing Initial Mortgage Loan in the respective  Mortgage Loan
Group,  plus  one  year.  The  weighted  average  life of each  Class of Class A
Certificates  is likely to be shorter,  and the actual  final  Payment Date with
respect to each Class of Class A Certificates could occur significantly  earlier
than the Last Scheduled Payment Date because (i) Prepayments are likely to occur
which shall be applied to the payment of the Class A  Principal  Balances,  (ii)
Net  Monthly  Excess  Spread  to the  extent  available  will be  applied  as an
accelerated payment of principal on the Class A Certificates up to the Specified
Subordinated  Amount  for each  Class  and  (iii) the  Servicer  or, in  limited
circumstances,  the  Certificate  Insurer,  may cause a termination of the Trust
when the aggregate  outstanding  principal  balance of the Mortgage Loans in the
Trust has declined to 10% or less of the Maximum Collateral Amount.

         Prepayments  on  mortgage  loans are  commonly  measured  relative to a
prepayment  model or  standard.  The model  used in this  Prospectus  Supplement
("Home Equity Prepayment" or "HEP") is a prepayment  assumption (the "Prepayment
Assumption")  which represents an assumed rate of prepayment each month relative
to the then  outstanding  principal  balance of a pool of mortgage loans for the
life of such mortgage loans. 21% HEP assumes  prepayment rates of 2.1% per annum
of the then  outstanding  principal  balance of the Mortgage  Loans in the first
month of the life of the Mortgage Loans and an additional 2.1% per annum in each
month thereafter up to and including the tenth month.  Beginning in the eleventh
month and in each month  thereafter  during the life of the Mortgage Loans,  21%
HEP assumes a constant  prepayment  rate of 21% per annum.  As used in the table
below,  0% Prepayment  Assumption  assumes  prepayment  rates equal to 0% of the
Prepayment  Assumption,  i.e., no  prepayments  on the mortgage loans having the
characteristics  described below. The Prepayment  Assumption does not purport to
be a historical  description  of  prepayment  experience  or a prediction of the
anticipated  rate of  prepayment  of any pool of mortgage  loans,  including the
related Mortgage Loans.

         The tables entitled  "Weighted Average Lives" have been prepared on the
basis of the following assumptions  (collectively,  the "Modeling Assumptions"):
(i) the  Mortgage  Loans of the  related  Mortgage  Loan  Groups  prepay  at the
indicated percentage of the related Prepayment Assumption; (ii) distributions on
the Offered  Certificates are received,  in cash, on the 20th day of each month,
commencing   in  July  1996;   (iii)  no  defaults  or   delinquencies   in,  or
modifications,  waivers or amendments respecting,  the payment by the Mortgagors
of principal and interest on the Mortgage Loans occur;  (iv) scheduled  payments
are  assumed to be received  on the first day of each month  commencing  in July
1996 (or as set forth in the following table) and prepayments  represent payment
in full of individual  Mortgage Loans and are assumed to be received on the last
day of each  month,  commencing  in June 1996 (or as set forth in the  following
table) and include 30 days' interest  thereon;  (v) the level of Six-Month LIBOR
remains  constant  at  5.6797%  (vi) the Class  A-4  Pass-Through  Rate  remains
constant at 5.83047% per annum; (vii) the Offered  Certificates are purchased on
June 14, 1996;  (viii) the Mortgage  Rate for each Mortgage Loan in the Variable
Rate Group is adjusted on its next  Mortgage Rate change date (and on subsequent
Mortgage  Rate change  dates,  if necessary) to equal the sum of (a) the assumed
level of the Six-Month LIBOR index and (b) the respective gross margin (such sum
being subject to the  applicable  periodic  adjustment cap of 1%); and (ix) each
Mortgage   Loan  Group   consists  of  Mortgage   Loans  having  the   following
characteristics:


                                      S-30
<PAGE>
                                FIXED RATE GROUP

Initial Mortgage Loans
<TABLE>
<CAPTION>

                                                                              Remaining
                                                          Mortgage             Term to
         Principal                 Mortgage             Rate Net of        Stated Maturity        Seasoning
          Balance                    Rate              Servicing Fee           (months)           (months)
          -------                    ----              -------------           --------           --------
<S>                                 <C>                    <C>                   <C>                  <C>
     $ 3,599,482.04                 9.860%                 9.360%                176                  0
      35,415,792.03                 9.683                  9.183                 352                  0
</TABLE>


Subsequent Mortgage Loans
<TABLE>
<CAPTION>

                                                                              Remaining
                                                          Mortgage             Term to
         Principal                 Mortgage             Rate Net of        Stated Maturity        Seasoning
          Balance                    Rate              Servicing Fee           (months)           (months)
          -------                    ----              -------------           --------           --------
<S>                                 <C>                  <C>                     <C>                  <C>
     $ 11,257,480.09(1)             9.699%               9.199%(2)               336                  0
</TABLE>


                               VARIABLE RATE GROUP

Initial Mortgage Loans
<TABLE>
<CAPTION>
                                                                    Remaining                                  Number of
                                                 Initial             Term to                                     Mos.
                            Initial              Mortgage             Stated                                 to next Mtg.
      Principal            Mortgage            Rate Net of           Maturity    Seasoning       Gross        Rate Change
       Balance               Rate             Servicing Fee          (months)     (months)       Margin        (months)
       -------               ----             -------------          --------     --------       ------        --------
<S>                         <C>                    <C>                 <C>           <C>          <C>              <C>
   $ 4,797,352.85           8.687%                 8.187%              344           2            5.344%           4
     6,010,510.66           8.873                  8.373               338           0            5.890            5
     8,010,664.00           8.706                  8.206               351           0            5.854            6
     2,274,398.99           9.219                  8.719               345           0            6.091            7
</TABLE>


Subsequent Mortgage Loans
<TABLE>
<CAPTION>

                                                                    Remaining                                  Number of
                                                 Initial             Term to                                     Mos.
                            Initial              Mortgage             Stated                                 to next Mtg.
      Principal            Mortgage            Rate Net of           Maturity    Seasoning       Gross        Rate Change
       Balance               Rate             Servicing Fee          (months)     (months)       Margin        (months)
       -------               ----             -------------          --------     --------       ------        --------
<S>                         <C>                 <C>                    <C>           <C>         <C>               <C>
   $3,907,073.50(1)         8.804%              8.304%(3)              345           0           5.774%            6

<FN>
(1)   Assumes transfer to the Trust in July 1996 with the characteristics stated
      above.  Scheduled  payments are assumed to be received on the first day of
      each  month  commencing  in August  1996.  Prepayments  are  assumed to be
      received on the last day of each month commencing in July 1996 and include
      30 days' interest thereon.
(2)   During the first Accrual  Period  interest is assumed to be available at a
      rate of 9.199% per annum.
(3)   During the first Accrual  Period  interest is assumed to be available at a
      rate of 8.304% per annum.
</FN>
</TABLE>

         "Weighted  average life" refers to the average amount of time that will
elapse from the date of issuance of a Certificate until each dollar of principal
of such Certificate will be repaid to the investor. The weighted average life of
the  Class A  Certificates  will be  influenced  by the rate at which  principal
payments  on the  Mortgage  Loans in the related  Mortgage  Loan Group are paid,
which may be in the form of  scheduled  amortization  or  prepayments  (for this
purpose, the term "prepayment" includes prepayments, liquidations due to default
or early  termination of the Trust).  The weighted  average lives of the Class A
Certificates also will be influenced by the overcollateralization of the Class A
Certificates   because   collections   otherwise   payable  to  the  Subordinate
Certificates  are applied as principal  prepayments  to the Class A Certificates
until the outstanding aggregate principal balance of the Class A

                                      S-31
<PAGE>
Certificates  is less than the aggregate  outstanding  principal  balance of the
Mortgage Loans in each Mortgage Loan Group by the Specified  Subordinated Amount
for  such  Group.   These  prepayments  have  the  effect  of  accelerating  the
amortization of the Class A Certificates,  thereby  shortening  their respective
weighted average lives.

         Based on the foregoing Modeling Assumptions,  the tables below indicate
the weighted  average life of each Class of the Offered  Certificates,  assuming
that the Mortgage Loans in the related  Mortgage Loan Group prepay  according to
the indicated percentages of the related Prepayment Assumption:

                             PREPAYMENT ASSUMPTIONS
<TABLE>
<CAPTION>

                                     Assumption I     Assumption II     Assumption III    Assumption IV      Assumption V
                                     ------------     -------------     --------------    -------------      ------------

<S>                                           <C>              <C>               <C>               <C>               <C>
Fixed Rate Group (HEP):                       0%               13%               18%               21%               28%
Variable Rate Group (HEP):                    0%               15%               20%               23%               30%
</TABLE>



                             WEIGHTED AVERAGE LIVES

                                    Class A-1

                                         Weighted
Prepayment                             Average Life   Earliest Retirement
Assumption                              (years)(1)         Date(2)
- - - ----------                              ----------        -------

    I ..............................         14.20    August 20, 2019
   II ..............................          2.77    June 20, 2002
  III ..............................          2.12    December 20, 2000
   IV ..............................          1.87    May 20, 2000
    V ..............................          1.49    May 20, 1999


                                    Class A-2

                                         Weighted
Prepayment                             Average Life   Earliest Retirement
Assumption                              (years)(1)         Date(2)
- - - ----------                              ----------         -------

    I ..............................         24.91    December 20, 2022
   II ..............................          7.96    September 20, 2006
  III ..............................          5.90    February 20, 2004
   IV ..............................          5.10    January 20, 2003
    V ..............................          3.84    May 20, 2001



                                    Class A-3

                                         Weighted
Prepayment                             Average Life   Earliest Retirement
Assumption                              (years)(1)         Date(2)
- - - ----------                              ----------         -------

    I ..............................         27.88    May 20, 2024
   II ..............................         15.40    November 20, 2010
  III ..............................         11.75    May 20, 2007
   IV ..............................         10.17    November 20, 2005
    V ..............................          7.63    July 20, 2003




                                      S-32
<PAGE>
                                    Class A-4

                                         Weighted
Prepayment                             Average Life   Earliest Retirement
Assumption                              (years)(2)         Date(2)
- - - ----------                              ----------        -------

    I ..............................         20.49    May 20, 2024
   II ..............................          5.54    November 20, 2010
  III ..............................          4.22    May 20, 2007
   IV ..............................          3.69    November 20, 2005
    V ..............................          2.84    July 20, 2003


(1)      Assumes no early termination of the Trust.

(2)      Assuming early  termination of the Trust at the date when the aggregate
         principal  balances of the Mortgage  Loans  decline to a level equal to
         10% of the Maximum Collateral Amount.

         There is no  assurance  that  prepayments  will  occur,  or, if they do
occur, that they will occur at any constant percentage or in accordance with any
of the aforementioned Prepayment Assumptions.

Payment Delay Feature of Fixed Rate Certificates

         The effective yield to the Owners of the Fixed Rate  Certificates  will
be lower than the yield otherwise produced by the related Fixed Rate Certificate
Pass-Through Rate and the purchase price of such Certificates  because principal
and interest  distributions  will not be payable to such holders  until at least
the  twentieth  day of the month  following  the month of accrual  (without  any
additional  distributions  of interest  or  earnings  thereon in respect of such
delay).

                             ADDITIONAL INFORMATION

         The description in this Prospectus  Supplement of the mortgage pool and
the  Mortgaged  Properties is based upon the pool of Initial  Mortgage  Loans as
constituted  at the close of business on the Cut-Off  Date,  as adjusted for the
scheduled  principal  payments due on or before such date. Prior to the issuance
of the Offered  Certificates,  Initial  Mortgage  Loans may be removed  from the
mortgage pool as a result of incomplete  documentation  or  non-compliance  with
representations and warranties set forth in the Pooling and Servicing Agreement,
if the Company deems such removal necessary or appropriate.  A limited number of
other  mortgage loans may be included in the mortgage pool prior to the issuance
of the Offered Certificates.

         A current  report on Form 8-K will be  available to  purchasers  of the
Offered  Certificates  and will be filed and  incorporated  by  reference to the
Registration  Statement,  together with the Pooling and Servicing Agreement with
the  Commission  within  fifteen days after the initial  issuance of the Offered
Certificates.  In the event Initial  Mortgage Loans are removed from or added to
the  mortgage  pool as set forth in the  preceding  paragraph,  such  removal or
addition  will be noted in the  current  report on Form 8-K.  Also,  the Company
intends  to  file  certain  additional  yield  tables  and  other  computational
materials with respect to the Fixed Rate  Certificates  and/or the Variable Rate
Certificates  with the  Commission  in a report on Form  8-K.  Such  tables  and
materials were prepared at the request of certain prospective  investors,  based
on assumptions  provided by, and satisfying  the special  requirements  of, such
prospective  investors.  Such tables and assumptions may be based on assumptions
that differ from the Modeling  Assumptions.  Accordingly,  such tables and other
materials may not be relevant to or appropriate  for investors  other than those
specifically requesting them.

                     DESCRIPTION OF THE OFFERED CERTIFICATES

General

         The Certificates will consist of the Class A-1 Certificates,  the Class
A-2 Certificates, the Class A-3 Certificates, the Class A-4 Certificates and the
Class R Certificates. The Certificates will be issued by First Alliance Mortgage
Loan Trust  1996-2,  a trust to be organized  under the laws of the State of New
York.  Only  the  Offered  Certificates  are  offered  hereby.  The  Subordinate
Certificates will be retained by the Company, and are not being


                                      S-33
<PAGE>
offered  hereby.  The  Offered   Certificates   together  with  the  Subordinate
Certificates are herein referred to as the "Certificates."

         Persons in whose  name a  Certificate  is  registered  in the  Register
maintained by the Trustee are the "Owners" of the  Certificates.  For so long as
the Offered  Certificates  are in book-entry  form with DTC, the only "Owner" of
the  Offered  Certificates  as the  term  "Owner"  is  used in the  Pooling  and
Servicing  Agreement  will be Cede.  No Owners  will be  entitled  to  receive a
definitive certificate  representing such person's interest in the Trust, except
in the event that physical  Certificates are issued under limited  circumstances
set forth in the Pooling and Servicing  Agreement.  All references herein to the
Owners of Offered  Certificates  shall mean and  include the rights of Owners as
such rights may be exercised  through DTC and its  participating  organizations,
except as otherwise specified in the Pooling and Servicing Agreement.

         As described in "The Mortgage Loan Pool" herein, the Mortgage Loan Pool
is divided  into the Fixed Rate  Group,  which  contains  first and junior  lien
Mortgage Loans having fixed rates of interest and the Variable Rate Group, which
contains first lien Mortgage Loans having  variable rates of interest.  For each
Mortgage Loan Group, the related Class of Class A Certificates will evidence the
right to receive on each Payment Date the Class A  Distribution  Amount for such
Class of Class A  Certificates,  in each  case  until  the  related  Certificate
Principal  Balance  has been  reduced  to zero.  The  Owners of the  Subordinate
Certificates  will be entitled to receive  distributions of residual Net Monthly
Excess Cashflow.

         One-hundred  percent  of the  Class A  Distribution  Amount  due to the
Owners of each Class of the Class A Certificates on each Payment Date is insured
by the Certificate Insurer pursuant to the Certificate Insurance Policies.
See "The Certificate Insurance Policies and the Certificate Insurer" herein.

Payment Dates

         The Pooling  and  Servicing  Agreement  will  require  that the Trustee
create and maintain a Certificate  Account, to be established as a trust account
held by the trust  department of the Trustee (the  "Certificate  Account").  All
funds in the Certificate Account shall be invested and reinvested by the Trustee
for the benefit of the related Owners and  Certificate  Insurer,  as directed by
the Servicer, in Eligible Investments.

         One business day prior to the related  Payment Date (or, if such day is
not a business day, the  immediately  preceding  business day) (the  "Remittance
Date") the  Servicer is required to withdraw  from the  Principal  and  Interest
Account and remit to the Trustee,  for deposit in the Certificate  Account,  the
Monthly  Remittance  Amount for the related  Mortgage  Loan  Group.  The Monthly
Remittance  Amount for a Mortgage  Loan Group is equal to (a) the sum of (i) the
balance on  deposit in the  Principal  and  Interest  Account as of the close of
business on the related  Determination  Date, (ii) all Delinquency  Advances and
Compensating Interest  (collectively,  the "Advances") and (iii) certain amounts
required to be deposited by the Servicer in the Certificate  Account,  including
Loan Purchase  Prices and  Substitution  Amounts,  reduced by (b) the sum of (i)
scheduled payments on the Mortgage Loans collected but due after the related Due
Date, (ii) reinvestment income on amounts in the Principal and Interest Account,
(iii)  all  amounts  reimbursable  to the  Servicer  and  (iv)  any  unscheduled
payments,  including  Mortgagor  prepayments  on the Mortgage  Loans,  Insurance
Proceeds  and Net  Liquidation  Proceeds  occurring in the month of such Payment
Date. With respect to any Payment Date, (i) the Due Date is the first day of the
month in which such Payment Date occurs,  and (ii) the Determination Date is the
12th day of the month in which such Payment Date occurs or, if such day is not a
business day, the immediately preceding business day. "Remittance Period" means,
the  period  beginning  on  the  first  day of the  calendar  month  immediately
preceding  the month in which the related  Remittance  Date occurs and ending on
the last day of such month. See "The Pooling and Servicing  Agreement  Servicing
and Other Compensation and Payment of Expenses;  Originator's Retained Yield" in
the Prospectus.

         The  Compensating  Interest  for  any  Payment  Date  is  equal  to the
aggregate shortfall, if any, in collections of interest (adjusted to the related
net Mortgage Rates) resulting from principal prepayments in full on the Mortgage
Loans received in the  corresponding  Remittance  Period.  Such  shortfalls will
result because  interest on prepayments in full is distributed  only to the date
of prepayment. The Servicer will be obligated to apply amounts otherwise payable
to it as  servicing  compensation  in any  month  to  cover  any  shortfalls  in
collections  of one full month's  interest at the  applicable  net Mortgage Rate
resulting from  principal  prepayments in full. The Servicer is not obligated to
cover any shortfalls in collections  of interest for  prepayments in part.  Such
prepayments in part are applied to reduce the outstanding  principal  balance of
the related Mortgage Loan as of the Due Date in the month of prepayment.



                                      S-34
<PAGE>
Distributions

         Distributions on the Certificates  will be made on each Payment Date to
Owners of record of the Certificates as of the immediately preceding Record Date
in an amount  equal to the product of such Owner's  Percentage  Interest and the
amount  distributed  in  respect  of  such  Certificateholder's  Class  of  such
Certificates on such Payment Date. The "Percentage  Interest" represented by any
Offered  Certificate  will be equal to the  percentage  obtained by dividing the
Original  Certificate  Principal  Balance  of such  Offered  Certificate  by the
Original Certificate Principal Balance of all Certificates of the same Class.

Overcollateralization Provisions

         Overcollateralization  Resulting from Cash Flow Structure.  The Pooling
and Servicing  Agreement requires that, on each Payment Date, Net Monthly Excess
Spread with respect to a Mortgage  Loan Group be applied on such Payment Date as
an  accelerated  payment  of  principal  on the  related  Class(es)  of  Class A
Certificates,  but  only to the  limited  extent  hereafter  described.  The Net
Monthly  Excess  Spread  equals (i) the  excess  (such  excess  being the "Total
Monthly Excess Spread" with respect to the related Mortgage Loan Group),  if any
of (x) the interest  which is collected on the Mortgage  Loans in such  Mortgage
Loan Group during a Remittance Period and with respect to Due Dates occurring in
the month in which such  Payment  Date occurs (net of the  Servicing  Fee and of
certain miscellaneous  administrative  amounts) plus the interest portion of any
Delinquency Advances and Compensating Interest over (y) the sum of (I) the Class
A Current Interest on the related Class(es) of Class A Certificates and (II) the
premiums due to the Certificate  Insurer with respect to the related Certificate
Insurance  Policy and the fees due to the Trustee  minus (ii) any portion of the
Total Monthly  Excess Spread which is used to cover any  shortfalls in Available
Funds on such Payment Date in the related  Mortgage Loan Group,  or in the other
Mortgage Loan Group, or used to reimburse the Certificate  Insurer on account of
prior Insured Payments.

         Pursuant to the Pooling and  Servicing  Agreement,  each  Mortgage Loan
Group's  Net  Monthly  Excess  Spread is  required to be applied as a payment of
principal  on the related  Class(es) of Class A  Certificates  until the related
Subordinated  Amount has  increased  to the level  required  with respect to the
related Mortgage Loan Group.  "Subordinated  Amount" means,  with respect to any
Mortgage Loan Group and Payment Date, the  difference,  if any,  between (x) the
sum of (i) the  aggregate  principal  balances  of the  Mortgage  Loans  in such
Mortgage Loan Group as of the close of business on the last day of the preceding
Remittance  Period after taking into account payments of scheduled  principal on
the Mortgage Loans due on the Due Date which immediately follows the last day of
such Remittance Period and (ii) any amount on deposit in the Pre-Funding Account
less any Pre-Funding Account Earnings at such time and (y) the Class A Principal
Balance of the related Class(es) of Class A Certificates as of such Payment Date
(and assuming all  distributions are made on such Payment Date). With respect to
either  Mortgage Loan Group,  any amount of Net Monthly  Excess Spread  actually
applied as a payment of  principal is a  "Subordination  Increase  Amount".  The
required level of the Subordinated  Amount with respect to a Mortgage Loan Group
and Payment  Date is the  "Specified  Subordinated  Amount" with respect to such
Mortgage  Loan Group and  Payment  Date.  The Pooling  and  Servicing  Agreement
generally  provides  that the related  Specified  Subordinated  Amount may, over
time, decrease, or increase, subject to certain floors, caps and triggers.

         To the extent that any Mortgage Loan Group's Net Monthly  Excess Spread
is not required to be applied to the payment of a Subordination  Increase Amount
on the related Class(es) of Class A Certificates because the Subordinated Amount
related  to  such  Class  is  equal  to  or  greater  than  the  then  Specified
Subordinated  Amount related to such  Class(es),  such Net Monthly Excess Spread
(together with the amount of any Subordination Reduction Amount, as described in
the second  succeeding  paragraph)  is permitted to be applied to the payment of
Subordination Increase Amounts on the other Class(es) of Class A Certificates to
the extent necessary to increase the related Subordinated Amount to the level of
its Specified Subordinated Amount.

         The  application  of Net Monthly  Excess  Spread to  principal  has the
effect of  accelerating  the  amortization  of the related  Class(es) of Class A
Certificates  relative to the  amortization of the Mortgage Loans in the related
Mortgage Loan Group.  To the extent that any Net Monthly Excess Spread is not so
used,  the  Pooling and  Servicing  Agreement  provides  that it will be used to
reimburse  the Servicer or Trustee with respect to any amounts owing to each, or
paid to the Owners of the Subordinated Certificates.

         In the event  that the  required  level of the  Specified  Subordinated
Amount with  respect to a Mortgage  Loan Group is permitted to decrease or "step
down" on a Payment  Date in the  future,  the Pooling  and  Servicing  Agreement
provides that a portion of the principal which would otherwise be distributed to
the Owners of the related Class(es) of Class A Certificates on such Payment Date
shall be distributed to the Owners of the Subordinated


                                      S-35
<PAGE>
Certificates  on such  Payment  Date.  This has the effect of  decelerating  the
amortization  of the related  Class(es) of Class A Certificates  relative to the
amortization  of the Mortgage Loans in the related  Mortgage Loan Group,  and of
reducing the related  Subordinated  Amount.  "Excess Subordinated Amount" means,
with respect to any Mortgage Loan Group and Payment  Date,  the  difference,  if
any,  between  (x) the  Subordinated  Amount  that  would  apply to the  related
Mortgage  Loan  Group  on such  Payment  Date  after  taking  into  account  all
distributions  to be made on such Payment Date (except for any  distributions of
related Subordination  Reduction Amounts as described in this paragraph) and (y)
the related  Specified  Subordinated  Amount for such Payment  Date.  If, on any
Payment Date, the Excess  Subordinated  Amount is, or, after taking into account
all other  distributions  to be made on such Payment Date would be, greater than
zero  (i.e.,  the  Subordinated  Amount is or would be greater  than the related
Specified  Subordinated  Amount),  then any amounts  relating to principal which
would otherwise be distributed to the Owners of the related Class(es) of Class A
Certificates  on such Payment Date shall instead be distributed to the Owners of
the Subordinated  Certificates  (subject to certain other prior  applications as
described below under "Crosscollateralization Provisions") in an amount equal to
the lesser of (x) the Excess  Subordinated  Amount and (y) the amount  available
for  distribution on account of principal with respect to the related  Class(es)
of  Class  A  Certificates   on  such  Payment  Date;   such  amount  being  the
"Subordination Reduction Amount" with respect to the related Mortgage Loan Group
for such Payment Date. As a technical  matter  regarding the cash flow structure
of the Trust,  Subordination  Reduction  Amounts  may  result  even prior to the
occurrence of any decrease or "step down" in the related Specified  Subordinated
Amount.  This  is  because  the  Owners  of the  related  Class(es)  of  Class A
Certificates will generally be entitled to receive 100% of collected  principal,
even  though  the  related  Class  A  Principal  Balances  will,  following  the
accelerated  amortization  resulting  from the  application  of the Net  Monthly
Excess  Spread,  represent  less than 100% of the related  Mortgage Loan Group's
aggregate scheduled principal balance. In the absence of the provisions relating
to Subordination  Reduction  Amounts,  the foregoing may otherwise  increase the
Subordinated Amounts above their Specified Subordinated Amount requirements even
without the further application of any Net Monthly Excess Spread.

         The Pooling and Servicing  Agreement provides that, on any Payment Date
all amounts (subject to the discussion in the preceding  paragraph) collected on
account  of  principal  (including  the  principal  portion  of any  Delinquency
Advances  and  other  than  any  such  amount   applied  to  the  payment  of  a
Subordination Reduction Amount) with respect to a Mortgage Loan Group during the
prior  Remittance  Period  together  with  principal  due on the Due Date  which
immediately  follows the last day of such Remittance  Period will be distributed
to the Owners of the related  Class(es) of Class A Certificates  on such Payment
Date. If any Mortgage  Loan became a Liquidated  Mortgage Loan during such prior
Remittance Period, the Net Liquidation Proceeds related thereto and allocated to
principal may be less than the principal  balance of the related  Mortgage Loan;
the amount of any such  insufficiency  is a "Realized  Loss." In  addition,  the
Pooling and Servicing  Agreement  provides  that,  the principal  balance of any
Mortgage Loan which becomes a Liquidated  Mortgage Loan shall  thenceforth equal
zero.  The  Pooling  and  Servicing  Agreement  does not  contain any rule which
requires  that the amount of any Realized Loss be  distributed  to the Owners of
the  related  Class(es)  of  Class A  Certificates  on the  Payment  Date  which
immediately follows the event of loss; i.e., the Pooling and Servicing Agreement
does not require the current  recovery of losses.  However,  the occurrence of a
Realized  Loss will reduce the  Subordinated  Amount with respect to the related
Mortgage  Loan  Group,  which,  to the  extent  that such  reduction  causes the
Subordinated  Amount to be less than the related Specified  Subordinated  Amount
applicable  to  the  related  Payment  Date,  will  require  the  payment  of  a
Subordination  Increase Amount on such Payment Date (or, if  insufficient  funds
are  available on such Payment  Date, on  subsequent  Payment  Dates,  until the
Subordinated  Amount  equals the related  Specified  Subordinated  Amount).  The
effect of the foregoing is to allocate losses to the Owners of the  Subordinated
Certificates by reducing,  or eliminating  entirely,  payments of Monthly Excess
Cash  Flow and of  Subordination  Reduction  Amounts  which  such  Owners  would
otherwise receive.

         Overcollateralization  and  the  Certificate  Insurance  Policies.  The
Pooling and Servicing  Agreement defines a "Subordination  Deficit" with respect
to a Mortgage Loan Group and Payment Date to be the amount, if any, by which (x)
the Class A Principal  Balance of the related Class(es) of Class A Certificates,
after taking into  account all  distributions  to be made on such Payment  Date,
exceeds (y) the sum of (i) the  aggregate  principal  balances  of the  Mortgage
Loans in the related  Mortgage Loan Group as of the close of business on the Due
Date which  immediately  follows the last day of the prior Remittance Period and
(ii) the  amount,  if any,  on  deposit  in the Pre-  Funding  Account  less any
Pre-Funding  Account Earnings on the last day of the related  Remittance Period.
The Pooling and Servicing  Agreement requires the Trustee to make a claim for an
Insured Payment under the related  Certificate  Insurance  Policy not later than
the third  Business  Day prior to any  Payment  Date as to which the Trustee has
determined that a  Subordination  Deficit will occur for the purpose of applying
the proceeds of such Insured  Payment as a payment of principal to the Owners of
the  related  Class(es)  of  Class A  Certificates  on such  Payment  Date.  The
Certificate Insurance Policies are thus similar to the subordination  provisions
described above insofar as


                                      S-36
<PAGE>
the Certificate  Insurance  Policies  guarantee  ultimate,  rather than current,
payment of the  amounts  of any  Realized  Losses to the  Owners of the  related
Class(es) of Class A Certificates.  Investors in the Class A Certificates should
realize that,  under  extreme loss or  delinquency  scenarios  applicable to the
related  Mortgage Loan Pool, they may temporarily  receive no  distributions  of
principal.

Crosscollateralization Provisions

         On each  Payment  Date,  an  amount  equal to the sum of (x) the  Total
Monthly  Excess Spread with respect to each Mortgage Loan Group and Payment Date
plus (y) any  Subordination  Reduction Amount with respect to each such Mortgage
Loan  Group and  Payment  Date (such  amount  being the  "Total  Monthly  Excess
Cashflow"  with respect to such  Mortgage  Loan Group and Payment  Date) will be
required to be applied in the following order of priority:

                         (i) such amount shall be used to fund any  shortfall on
         such Payment Date with respect to the related  Mortgage  Loan Group and
         equal  to the  difference,  if any,  between  (x) the  related  Class A
         Distribution  Amount (calculated only with respect to clause (y) of the
         definition thereof and without any Subordination  Increase Amount) with
         respect to such  Mortgage  Loan Group for such Payment Date and (y) the
         Available  Funds  with  respect  to such  Mortgage  Loan Group for such
         Payment  Date  (the  amount  of  such  difference  being  equal  to  an
         "Available  Funds  Shortfall" with respect to the related Mortgage Loan
         Group);

                        (ii) any portion of the Total  Monthly  Excess  Cashflow
         with  respect  to  such  Mortgage  Loan  Group   remaining   after  the
         application  described  in clause  (i) above  shall be used to fund any
         Available  Funds  Shortfall  with  respect to the other  Mortgage  Loan
         Group;

                       (iii) any portion of the Total  Monthly  Excess  Cashflow
         with  respect  to  such  Mortgage  Loan  Group   remaining   after  the
         applications  described  in clauses (i) and (ii) above shall be paid to
         the  Certificate  Insurer in respect of amounts  owed on account of any
         Insured Payments  theretofore made and interest thereon with respect to
         the  related  Mortgage  Loan  Group  (any  such  amount  so owed to the
         Certificate  Insurer and not  theretofore  paid,  together with accrued
         interest thereon, the "Insurer Reimbursable Amount" with respect to the
         related Mortgage Loan Group); and

                        (iv) any portion of the Total  Monthly  Excess  Cashflow
         with  respect  to  such  Mortgage  Loan  Group   remaining   after  the
         applications  described in clauses  (i),  (ii) and (iii) above shall be
         paid to the Certificate Insurer in respect of any Insurer  Reimbursable
         Amount with respect to the other Mortgage Loan Group.

The amount,  if any, of the Total  Monthly  Excess  Cashflow  with  respect to a
Mortgage Loan Group on a Payment Date remaining  after such  applications is the
"Net Monthly Excess  Cashflow" with respect to such Mortgage Loan Group for such
Payment Date;  such amount is required to be applied in the  following  order of
priority on such Payment Date:

                         (i) such  amount  shall be used to fund the  payment of
         any required  Subordination Increase Amount with respect to the related
         Mortgage  Loan  Group as a portion of the  distribution  of the Class A
         Principal Distribution Amount on such Payment Date;

                        (ii) any  portion  of the Net  Monthly  Excess  Cashflow
         remaining after the application  described in clause (i) above shall be
         used to make any required Subordination Increase Amount with respect to
         the other Mortgage Loan Group; and

                       (iii) any remaining Net Monthly Excess  Cashflow may then
         be used to reimburse  the Servicer and the Trustee for certain  amounts
         owing  to  each,  or may be  paid  to the  Owners  of the  Subordinated
         Certificates.

Credit Enhancement Does Not Apply to Prepayment Risk

         In general, the protection afforded by the subordination provisions and
by the Certificate  Insurance Policies is protection for credit risk and not for
prepayment risk. The subordination provisions may not be adjusted, nor may


                                      S-37
<PAGE>
a claim be made under the Certificate  Insurance Policies to guarantee or insure
that any particular rate of prepayment is experienced by the Trust.

Class  A  Distributions  and  Insured  Payments  to the  Owners  of the  Offered
Certificates

         No later  than  three  Business  Days  prior to each  Payment  Date the
Trustee  will be  required  to  determine  the  amounts  to be on deposit in the
Certificate  Account  on  such  Payment  Date  with  respect  to each of the two
Mortgage  Loan  Groups and equal to the sum of (x) such  amounts  excluding  the
amount of any Total Monthly Excess  Cashflow  amounts  included in such amounts,
plus (y) any amounts of Total Monthly Excess  Cashflow (as described above under
"Crosscollateralization  Provisions")  to be applied on account of such Mortgage
Loan Group on such Payment Date plus, (z) any deposit to the Certificate Account
from the Pre-Funding  Account and Capitalized  Interest  Account  expected to be
made in  accordance  with the  Pooling  and  Servicing  Agreement.  The  amounts
described in clause (x) of the preceding  sentence with respect to each Mortgage
Loan Group and Payment Date are the "Fixed Rate Group  Available  Funds" and the
"Variable Rate Group Available Funds",  respectively or,  generally,  "Available
Funds;"  the sum of the amounts  described  in clauses  (x),  (y) and (z) of the
preceding sentence with respect to each Mortgage Loan Group and Payment Date are
the "Fixed Rate Group Total Available  Funds" and the "Variable Rate Group Total
Available Funds," respectively,  or, generally,  "Total Available Funds." If the
sum of the  Class  A  Distribution  Amounts  with  respect  to  the  Fixed  Rate
Certificates,  for any Payment Date exceeds the Fixed Rate Group Total Available
Funds for such Payment Date,  the Trustee will be required to draw the amount of
such insufficiency from the Certificate Insurer under the Certificate  Insurance
Policy applicable to the Fixed Rate Certificates.  Similarly,  if on any Payment
Date  the  Class  A  Distribution  Amount  with  respect  to the  Variable  Rate
Certificates  exceeds the  Variable  Rate Group Total  Available  Funds for such
Payment  Date,  the  Trustee  will  be  required  to  draw  the  amount  of such
insufficiency  from the  Certificate  Insurer  under the  Certificate  Insurance
Policy  applicable  to the  Variable  Rate  Certificates.  The  Trustee  will be
required to deposit to the Certificate Account the amount of any Insured Payment
made by the Certificate  Insurer.  The Pooling and Servicing  Agreement provides
that  amounts  which  cannot  be  distributed  to  the  Owners  of  the  Offered
Certificates as a result of proceedings  under the United States Bankruptcy Code
or similar  insolvency  laws will not be considered in determining the amount of
Total Available Funds with respect to any Payment Date.

         On each Payment  Date,  and  following the making by the Trustee of all
allocations,  transfers and deposits  heretofore  described  under this caption,
from amounts  (including  any related  Insured  Payment)  then on deposit in the
Certificate Account with respect to the related Mortgage Loan Group, the Trustee
will be required to distribute (x) to the Owners of the Fixed Rate Certificates,
the related  Class A  Distribution  Amount for such  Payment Date and (y) to the
Owners of the  Variable  Rate  Certificates,  the related  Class A  Distribution
Amount for such Payment Date.

Pre-Funding Account

         On the Closing Date, the Original  Pre-Funded  Amount will be deposited
in the Pre-Funding Account, which account shall be in the name of and maintained
by the Trustee and shall be part of the Trust.  During the Funding  Period,  the
Pre-Funded  Amount will be maintained in the Pre-Funding  Account.  The Original
Pre-Funded  Amount  will be  reduced  during  the  Funding  Period by the amount
thereof  used to purchase  Subsequent  Mortgage  Loans for addition to the Fixed
Rate  Group or the  Variable  Rate  Group in  accordance  with the  Pooling  and
Servicing  Agreement.  Any Pre-Funded Amount remaining at the end of the Funding
Period will be  distributed to the Owners of the Class or Classes of the Offered
Certificates  then entitled to receive principal in accordance with the terms of
the Pooling and Servicing Agreement on the Payment Date that immediately follows
the end of the Funding Period in reduction of the Certificate  Principal Balance
of such Owner's  Certificates,  thus resulting in a principal prepayment of such
Class of Certificates.

         Amounts on deposit  in the  Pre-Funding  Account  will be  invested  in
Eligible Investments.  All interest and any other investment earnings on amounts
on deposit in the  Pre-Funding  Account  will be  deposited  in the  Capitalized
Interest  Account  prior to each  Payment  Date during the Funding  Period.  The
Pre-Funding Account will not be an asset of the REMIC.

Capitalized Interest Account

         On the Closing Date, cash will be deposited in the Capitalized Interest
Account, which account shall be in the name of and maintained by the Trustee and
shall be part of the Trust.  The amount on deposit in the  Capitalized  Interest
Account,  including  reinvestment  income thereon and amounts  deposited thereto
from the Pre-


                                      S-38
<PAGE>
Funding Account,  will be used by the Trustee to fund the excess, if any, of (i)
the sum of (a) the aggregate amount of interest accruing at the weighted average
Pass-Through  Rate on the  Offered  Certificates  on the  amount  by  which  the
aggregate  Certificate Principal Balance of the Offered Certificates exceeds the
aggregate  Loan Balance of the Initial  Mortgage Loans plus (b) the Trustee fees
over (ii) the  amount of any  Pre-Funding  Account  Earnings;  such  amounts  on
deposit  will be so applied by the Trustee on each  Payment  Date in the Funding
Period to fund such  excess,  if any. Any amounts  remaining in the  Capitalized
Interest  Account  at the end of the  Funding  Period  and not  needed  for such
purpose will be paid to the Company and will not  thereafter  be  available  for
distribution to the Owners of the Certificates.

         Amounts on deposit in the Capitalized Interest Account will be invested
in Eligible  Investments.  The Capitalized Interest Account will not be an asset
of the REMIC.

Calculation of LIBOR

         The Class A-4 Certificates  will initially bear a pass-through  rate of
5.835% per annum which  applies to the Accrual  Period  beginning on the Closing
Date  and  ending  on July 21,  1996.  Thereafter  on the  second  business  day
preceding each Payment Date (each such date, an "Interest  Determination Date"),
the Trustee will determine the London interbank  offered rate for one-month U.S.
dollar  deposits  ("LIBOR")  for the  next  Accrual  Period  for the  Class  A-4
Certificates  on the  basis of the  offered  rates of the  Reference  Banks  for
one-month U.S. dollar  deposits,  as such rates appear on the Reuter Screen LIBO
Page, as of 11:00 a.m.  (London time) on such  Interest  Determination  Date. As
used in this  section,  "business  day" means a day on which  banks are open for
dealing in foreign  currency and  exchange in London and New York City;  "Reuter
Screen  LIBO Page"  means the  display  designated  as page "LIBO" on the Reuter
Monitor  Money Rates Service (or such other page as may replace the LIBO page on
that service for the purpose of  displaying  London  interbank  offered rates of
major banks);  and "Reference Banks" means leading banks selected by the Trustee
and  engaged  in  transactions  in  Eurodollar  deposits  in  the  international
Eurocurrency  market (i) with an established  place of business in London,  (ii)
whose  quotations  appear  on the  Reuter  Screen  LIBO  Page  on  the  Interest
Determination Date in question,  (iii) which have been designated as such by the
Trustee and (iv) not  controlling,  controlled by, or under common control with,
the Company or any Originator.

         On each  Interest  Determination  Date,  LIBOR for the related  Accrual
Period for the Class A-4  Certificates  will be  established  by the  Trustee as
follows:

                  (a)  If on  such  Interest  Determination  Date  two  or  more
         Reference Banks provide such offered quotations,  LIBOR for the related
         Accrual Period for the Class A-4  Certificates  shall be the arithmetic
         mean of such offered  quotations  (rounded  upwards if necessary to the
         nearest whole multiple of 0.0625%).

                  (b) If on such  Interest  Determination  Date  fewer  than two
         Reference Banks provide such offered quotations,  LIBOR for the related
         Accrual  Period for the Class A-4  Certificates  shall be the higher of
         (x) LIBOR as determined on the previous Interest Determination Date and
         (y) the Reserve Interest Rate. The "Reserve Interest Rate" shall be the
         rate per  annum  that  the  Trustee  determines  to be  either  (i) the
         arithmetic  mean  (rounded  upwards if necessary  to the nearest  whole
         multiple of 0.0625%) of the one-month  U.S.  dollar lending rates which
         New York City banks selected by the Trustee are quoting on the relevant
         Interest  Determination Date to the principal London offices of leading
         banks in the London  interbank market or, in the event that the Trustee
         can determine no such arithmetic  mean, (ii) the lowest  one-month U.S.
         dollar  lending rate which New York City banks  selected by the Trustee
         are quoting on such  Interest  Determination  Date to leading  European
         banks.

         The establishment of LIBOR on each Interest  Determination  Date by the
Trustee and the Trustee's  calculation of the rate of interest applicable to the
Class A-4  Certificates  for the related Accrual Period shall (in the absence of
manifest error) be final and binding.

Book Entry Registration of the Offered Certificates

         The  Offered   Certificates   will  be  book-entry   Certificates  (the
"Book-Entry Certificates"). Beneficial Owners may elect to hold their Book-Entry
Certificates  directly  through DTC in the United States,  or CEDEL or Euroclear
(in  Europe) if they are  participants  of such  systems  ("Participants")  , or
indirectly  through   organizations  which  are  Participants.   The  Book-Entry
Certificates  will be issued in one or more  certificates  per class of  Offered
Certificates  which in the aggregate equal the principal balance of such Offered
Certificates and will initially be registered in the


                                      S-39
<PAGE>
name of Cede & Co., the nominee of DTC.  CEDEL and  Euroclear  will hold omnibus
positions on behalf of their Participants through customers' securities accounts
in CEDEL's and Euroclear's  names on the books of their respective  depositaries
which in turn will hold such positions in customers'  securities accounts in the
depositaries'  names on the books of DTC.  Citibank will act as  depositary  for
CEDEL and Chemical  will act as depositary  for  Euroclear (in such  capacities,
individually   the  "Relevant   Depositary"  and   collectively   the  "European
Depositaries").  Investors may hold such beneficial  interests in the Book-Entry
Certificates in minimum denominations  representing  principal amounts of $1,000
and in integral  multiples  in excess  thereof.  Except as described  below,  no
Beneficial Owner will be entitled to receive a physical certificate representing
such  Certificate  (a  "Definitive  Certificate").  Unless and until  definitive
Certificates  are  issued,  it is  anticipated  that  the only  "Owner"  of such
Book-Entry Certificates will be Cede & Co., as nominee of DTC. Beneficial Owners
will not be Owners as that term is used in the Pooling and Servicing  Agreement.
Beneficial Owners are only permitted to exercise their rights indirectly through
Participants and DTC.

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

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

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

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

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

         Cross-market  transfers  between persons holding directly or indirectly
through  DTC,  on the  one  hand,  and  directly  or  indirectly  through  CEDEL
Participants or Euroclear Participants, on the other, will be effected in DTC


                                      S-40
<PAGE>
in accordance  with DTC rules on behalf of the relevant  European  international
clearing  system  by  the  Relevant  Depositary;   however,  such  cross  market
transactions  will require  delivery of  instructions  to the relevant  European
international  clearing system by the  counterparty in such system in accordance
with its rules and procedures  and within its  established  deadlines  (European
time).  The  relevant  European  international  clearing  system  will,  if  the
transaction  meets its  settlement  requirements,  deliver  instructions  to the
Relevant  Depositary to take action to effect final  settlement on its behalf by
delivering or receiving  securities  in DTC, and making or receiving  payment in
accordance with normal  procedures for same day funds  settlement  applicable to
DTC. CEDEL Participants and Euroclear  Participants may not deliver instructions
directly to the European Depositaries.

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

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

         Euroclear was created in 1968 to hold  securities for  participants  of
Euroclear  ("Euroclear  Participants")  and to  clear  and  settle  transactions
between  Euroclear  Participants  through  simultaneous   electronic  book-entry
delivery against payment,  thereby eliminating the need for physical movement of
certificates and any risk from lack of simultaneous  transfers of securities 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  Chemical  Bank  (the  "Euroclear
Operator"),  under  contract with  Euroclear  Clearance  Systems S.C., a Belgian
cooperative corporation (the "Cooperative"). All operations are conducted by the
Euroclear  Operator,   and  all  Euroclear  Securities  clearance  accounts  and
Euroclear  cash  accounts  are accounts  with the  Euroclear  Operator,  not the
Cooperative.  The  Cooperative  establishes  policy for  Euroclear  on behalf of
Euroclear Participants.  Euroclear Participants include banks (including central
banks),   securities  brokers  and  dealers  and  other  professional  financial
intermediaries.  Indirect  access to Euroclear is also  available to other firms
that  clear  through or  maintain  a  custodial  relationship  with a  Euroclear
Participant, either directly or indirectly.

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

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

         Distributions  on the  Book-Entry  Certificates  will  be  made on each
Payment Date by the Trustee to DTC. DTC will be  responsible  for  crediting the
amount of such payments to the accounts of the applicable DTC


                                      S-41
<PAGE>
Participants  in accordance with DTC's normal  procedures.  Each DTC Participant
will be responsible for disbursing such payment to the Beneficial  Owners of the
Book-Entry  Certificates  that it represents and to each Financial  Intermediary
for which it acts as agent. Each such Financial Intermediary will be responsible
for  disbursing  funds to the Beneficial  Owners of the Book-Entry  Certificates
that it represents.

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

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

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

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

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

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

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



                                      S-42
<PAGE>
Certain Activities

         The Trust has not and will not:  (i) issue  securities  (except for the
Certificates);  (ii) borrow money;  (iii) make loans;  (iv) invest in securities
for the purpose of exercising control; (v) underwrite securities; (vi) except as
provided in the Pooling and Servicing Agreement, engage in the purchase and sale
(or turnover) of  investments;  (vii) offer  securities in exchange for property
(except  Certificates for the Mortgage Loans); or (viii) repurchase or otherwise
reacquire  its  securities.  See  "Description  of the  Securities -- Reports To
Securityholders"  in the Prospectus  for  information  regarding  reports to the
Owners.

                                   THE COMPANY

         The Company,  First Alliance Mortgage Company,  was incorporated in the
State of California on May 13, 1975.  The Company has been actively  involved in
the mortgage  lending  business  since its founding.  The Company is currently a
privately held company 100% owned by Brian Chisick and his wife,  Sarah Chisick,
however,  on May 13, 1996, the Company filed a  registration  statement with the
Securities  and Exchange  Commission for the offering of Class A Common Stock to
the public, such public offering is expected to close in July, 1996. The current
business  and all of its  predecessors  have  been  located  in  Orange  County,
California.  Approximately 233 of the Company's 323 employees are located at the
corporate  headquarters.  The  remainder  of the  Company's  employees  work  in
eighteen  branch offices  distributed  throughout the United States.  The branch
offices are located in the following cities in California:  Long Beach,  Encino,
Irvine,  West  Covina,  Oakland,  and San Jose.  The Company has branch  offices
outside  California  located  in the  following  cities:  Bellevue,  Washington;
Denver,  Colorado;  Oakbrook Terrace and Arlington Heights,  Illinois; Miami and
Fort Lauderdale,  Florida; Portland, Oregon; Atlanta, Georgia; Phoenix, Arizona;
Salt Lake City, Utah; Wayne, Pennsylvania and Beachwood, Ohio.

         The Company  maintains its corporate  headquarters  at 17305 Von Karman
Avenue, Irvine, California 92714- 6203. Its telephone number is (714) 224-8500.

         THE CERTIFICATE INSURANCE POLICIES AND THE CERTIFICATE INSURER

         The following  information has been supplied by the Certificate Insurer
for inclusion in this Prospectus Supplement.

         The Certificate Insurer, in consideration of the payment of the premium
and  subject  to  the  terms  of  the  Certificate  Insurance  Policies  thereby
unconditionally and irrevocably  guarantees to any Owner (as defined below) that
an amount  equal to each full and complete  Insured  Payment will be received by
the  Trustee,  or its  successor,  as trustee for the  Owners,  on behalf of the
Owners from the  Certificate  Insurer,  for  distribution by the Trustee to each
Owner  of  each  Owner's   proportionate  share  of  the  Insured  Payment.  The
Certificate  Insurer's obligation under the Certificate  Insurance Policies with
respect to a particular  Insured Payment shall be discharged to the extent funds
equal to the applicable Insured Payment are received by the Trustee,  whether or
not such funds are properly  applied by the Trustee.  Insured  Payments shall be
made only at the time set forth in the  Certificate  Insurance  Policies  and no
accelerated Insured Payments shall be made regardless of any acceleration of the
Class A  Certificates,  unless  such  acceleration  is at the sole option of the
Certificate Insurer.

         Notwithstanding  the foregoing  paragraph,  the  Certificate  Insurance
Policies do not cover shortfalls,  if any,  attributable to the liability of the
Trust,  the  REMIC or the  Trustee  for  withholding  taxes,  if any  (including
interest and penalties in respect of any such liability).

         The  Certificate  Insurer  will  pay  any  Insured  Payment  that  is a
Preference Amount on the Business Day following receipt on a Business Day by the
Fiscal Agent (as described below) of (i) a certified copy of the order requiring
the return of a preference payment,  (ii) an opinion of counsel  satisfactory to
the  Certificate  Insurer  that such  order is final and not  subject to appeal,
(iii) an assignment in such form as is  reasonably  required by the  Certificate
Insurer,  irrevocably assigning to the Certificate Insurer all rights and claims
of the Owner relating to or arising under the Class A  Certificates  against the
debtor  which made such  preference  payment or  otherwise  with respect to such
preference payment and (iv) appropriate instruments to effect the appointment of
the Certificate  Insurer as agent for such Owner in any legal proceeding related
to such preference payment, such instruments being in a form satisfactory to the
Certificate  Insurer,  provided that if such  documents are received after 12:00
noon New York City time on such Business Day, they will be deemed to be received
on the following  Business Day. Such payments shall be disbursed to the receiver
or  trustee  in  bankruptcy  named in the final  order of the  court  exercising
jurisdiction  on behalf of the Owner and not to such Owner directly  unless such
Owner has returned principal or


                                      S-43
<PAGE>
interest  paid  on the  Class A  Certificates  to any  receiver  or  trustee  in
bankruptcy, in which case such payment shall be disbursed to such Owner.

         The  Certificate  Insurer will pay any other amount  payable  under the
Certificate  Insurance  Policies  no later than 12:00 noon New York City time on
the later of the Payment Date on which the related Class A  Distribution  Amount
is due or the Business Day following receipt in New York, New York on a Business
Day by State  Street  Bank and Trust  Company,  N.A.,  as  Fiscal  Agent for the
Certificate  Insurer or any successor  fiscal agent appointed by the Certificate
Insurer (the "Fiscal Agent") of a Notice (as described below);  provided that if
such  Notice is received  after  12:00 noon New York City time on such  Business
Day, it will be deemed to be received on the following Business Day. If any such
Notice  received  by the  Fiscal  Agent is not in  proper  form or is  otherwise
insufficient  for the  purpose of making  claim  under the  related  Certificate
Insurance  Policy it shall be deemed  not to have been  received  by the  Fiscal
Agent for purposes of this paragraph,  and the Certificate Insurer or the Fiscal
Agent,  as the case may be, shall promptly so advise the Trustee and the Trustee
may submit an amended Notice.

         Insured  Payments due under the Certificate  Insurance  Policies unless
otherwise stated in the Certificate  Insurance Policies will be disbursed by the
Fiscal Agent to the Trustee on behalf of Owners by wire transfer of  immediately
available funds in the amount of the Insured Payment less, in respect of Insured
Payments related to Preference  Amounts,  any amount held by the Trustee for the
payment of such Insured Payment and legally available therefor.

         The Fiscal Agent is the agent of the  Certificate  Insurer only and the
Fiscal  Agent  shall in no event be liable to Owners  for any acts of the Fiscal
Agent or any  failure  of the  Certificate  Insurer to  deposit,  or cause to be
deposited, sufficient funds to make payments due under the Certificate Insurance
Policies.

         As used in the  Certificate  Insurance  Policies,  the following  terms
shall have the following meanings:

                  "Agreement" means the Pooling and Servicing Agreement dated as
         of June 1, 1996 among  First  Alliance  Mortgage  Company,  as Company,
         First Alliance Mortgage Company,  as Servicer and Bankers Trust Company
         of  California,  N.A., as Trustee,  without  regard to any amendment or
         supplement thereto unless the Certificate  Insurer shall have consented
         in writing thereto.

                  "Business  Day" means any day other than a Saturday,  a Sunday
         or a day on which banking  institutions in New York City or in the city
         in which the corporate  trust office of the Trustee under the Agreement
         is located are  authorized  or obligated  by law or executive  order to
         close.

                  "Class A  Distribution  Amount"  shall  have the same  meaning
         ascribed to such term in the  Agreement  as of the date of execution of
         the  Certificate  Insurance  Policies,  without  giving  effect  to any
         subsequent amendment or modification to the Agreement.

                  "Insured  Payment," with respect to either Mortgage Loan Group
         and as to any Payment  Date,  will equal the sum of (i) the excess,  if
         any, of (a) the sum of the  related  Class A Current  Interest  and the
         related  Subordination  Deficit,  if any,  over (b) the  related  Total
         Available Funds (after applying the cross collateralization  provisions
         of the  Agreement,  after any deduction for the related  Premium Amount
         and fee  payable to the  Trustee  and after  taking  into  account  the
         portion of the  related  Class A  Principal  Distribution  Amount to be
         actually distributed on such Payment Date without regard to any related
         Insured  Payment to be made with  respect to such Payment  Date),  plus
         (ii) the related Preference Amount.

                  "Notice" means the telephonic or telegraphic notice,  promptly
         confirmed  in  writing  by  telecopy  substantially  in the form of the
         exhibit  attached  to the related  Certificate  Insurance  Policy,  the
         original of which is subsequently  delivered by registered or certified
         mail,  from the Trustee  specifying the Insured  Payment which shall be
         due and owing on the applicable Payment Date.

                  "Owner" means each Owner of a Class A Certificate  (as defined
         in the  Agreement)  who, on the  applicable  Payment  Date, is entitled
         under  the  terms of the  applicable  Class A  Certificate  to  payment
         thereunder.

                  "Preference Amount" means any amount previously distributed to
         an Owner on the Class A Certificates  that is recoverable and sought to
         be recovered as a voidable preference by a trustee in


                                      S-44
<PAGE>
         bankruptcy  pursuant to the United States  Bankruptcy Code (11 U.S.C.),
         as amended from time to time, in accordance with a final  nonappealable
         order of a court having competent jurisdiction.

         Capitalized  terms used in the Certificate  Insurance  Policies and not
otherwise  defined  therein shall have the respective  meanings set forth in the
Agreement  as of the date of execution of the  Certificate  Insurance  Policies,
without  giving  effect  to any  subsequent  amendment  or  modification  to the
Agreement  unless such amendment or modification has been approved in writing by
the Certificate Insurer.

         Any  notice  under the  Certificate  Insurance  Policies  or service of
process  on the Fiscal  Agent may be made at the  address  listed  below for the
Fiscal Agent of the Certificate Insurer or such other address as the Certificate
Insurer shall specify in writing to the Trustee.

         The notice address of the Fiscal Agent is 61 Broadway,  15th Floor, New
York, New York 10006,  Attention:  Municipal Registrar and Paying Agency or such
other address as the Fiscal Agent shall specify to the Trustee in writing.

         The Certificate  Insurance Policies are being issued under and pursuant
to, and shall be  construed  under,  the laws of the State of New York,  without
giving effect to the conflict of laws principles thereof.

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

         The Certificate  Insurance  Policies are not cancelable for any reason.
The premiums on the  Certificate  Insurance  Policies are not refundable for any
reason  including  payment,  or provision  being made for payment,  prior to the
maturity of the Class A Certificates.

         The  Certificate  Insurer,  formerly  known as Municipal Bond Investors
Assurance Corporation, is the principal operating subsidiary of MBIA Inc., a New
York Stock Exchange listed company.  MBIA Inc. is not obligated to pay the debts
of or claims  against  the  Certificate  Insurer.  The  Certificate  Insurer  is
domiciled in the State of New York and licensed to do business in all 50 states,
the District of Columbia and the  Commonwealth of Puerto Rico, the  Commonwealth
of the Northern Mariana Islands, the Virgin Islands of the United States and the
Territory  of Guam.  The  Certificate  Insurer  has one  European  branch in the
Republic of France.

         All  information  regarding the  Certificate  Insurer,  a  wholly-owned
subsidiary of MBIA Inc.,  including the financial  statements of the Certificate
Insurer  for the year ended  December  31,  1995,  prepared in  accordance  with
generally accepted accounting principles,  included in the Annual Report on Form
10-K of MBIA Inc. for the year ended  December 31, 1995, is hereby  incorporated
by reference  into this  Prospectus  Supplement and shall be deemed to be a part
hereof. Any statement  contained in a document  incorporated by reference herein
shall be modified or superseded  for purposes of this  Prospectus  Supplement to
the extent that a statement  contained herein or in any other subsequently filed
document which also is incorporated  by reference  herein modifies or supersedes
such  statement.  Any statement so modified or  superseded  shall not be deemed,
except as so modified or  superseded,  to  constitute a part of this  Prospectus
Supplement.

         The  tables  below  present  selected  financial   information  of  the
Certificate Insurer determined in accordance with statutory accounting practices
prescribed  or  permitted  by  insurance  regulatory   authorities  ("SAP")  and
generally accepted accounting principles ("GAAP"):


         
                                      S-45
<PAGE>
                                             SAP
                                     ----------------------------------------
                                            December 31,           March 31,
                                             1995                       1996
                                            (Audited)            (Unaudited)

                                                   (In millions)



Admitted Assets......................          $3,814                $3,989
Liabilities..........................           2,540                 2,672
Capital and Surplus..................           1,274                 1,317



                                            GAAP
                                     ---------------------------------------
                                            December 31,          March 31,
                                                    1995               1996
                                               (Audited)        (Unaudited)

                                                  (In millions)


Assets...............................          $4,463               $4,548
Liabilities..........................           1,937                2,006
Shareholder's Equity.................           2,526                2,542


         Audited financial  statements of the Certificate Insurer as of December
31, 1995 and 1994 and for each of the three years ended  December 31, 1995,  are
included herein as Appendix B. Unaudited financial statements of the Certificate
Insurer for the  three-month  period ended March 31, 1996 are included herein as
Appendix  C.  Such  financial  statements  have  been  prepared  on the basis of
generally accepted accounting  principles.  Copies of the Certificate  Insurer's
1995 year-end audited financial statements prepared in accordance with statutory
accounting  practices are available from the Certificate Insurer. The address of
the Certificate Insurer is 113 King Street, Armonk, New York 10504.

         A copy of the Annual Report on Form 10-K of MBIA Inc. is available from
the Certificate Insurer or the Securities and Exchange  Commission.  The address
of the Certificate Insurer is 113 King Street, Armonk, New York 10504.

         The  Certificate  Insurer  does not accept any  responsibility  for the
accuracy or  completeness  of this  Prospectus  Supplement or any information or
disclosure  contained herein, or omitted heretofrom,  other than with respect to
the accuracy of the information regarding the Certificate Insurance Policies and
Certificate  Insurer  set forth  under the heading  "The  Certificate  Insurance
Policies and the Certificate Insurer" and in Appendices B and C.

         Moody's  rates the claims  paying  ability of the  Certificate  Insurer
"Aaa."

         Standard & Poor's rates the claims  paying  ability of the  Certificate
Insurer "AAA."

         Fitch  Investors  Service,  L.P. rates the claims paying ability of the
Certificate Insurer "AAA."

         Each   rating  of  the   Certificate   Insurer   should  be   evaluated
independently.  The  ratings  reflect the  respective  rating  agency's  current
assessment of the creditworthiness of the Certificate Insurer and its ability to
pay claims on its  policies  of  insurance.  Any further  explanation  as to the
significance  of the above  ratings  may be  obtained  only from the  applicable
rating agency.

         The above  ratings  are not  recommendations  to buy,  sell or hold the
Class A Certificates,  and such ratings may be subject to revision or withdrawal
at any time by the rating agencies.  Any downward  revision or withdrawal of any
of the above ratings may have an adverse effect on the market price of the Class
A Certificates.  The  Certificate  Insurer does not guaranty the market price of
the Class A  Certificates,  nor does it guaranty that the ratings on the Class A
Certificates will not be reversed or withdrawn.


         
                                      S-46
<PAGE>
                       THE POOLING AND SERVICING AGREEMENT

         In addition to the  provisions of the Pooling and  Servicing  Agreement
summarized elsewhere in this Prospectus  Supplement,  there is set forth below a
summary of certain other provisions of the Pooling and Servicing Agreement.

Formation of the Trust

         On the Closing Date, the Trust will be created and established pursuant
to the Pooling and  Servicing  Agreement.  On such date,  the Company  will sell
without  recourse  the  Initial  Mortgage  Loans to the Trust and the Trust will
issue the Offered Certificates to the Owners thereof pursuant to the Pooling and
Servicing Agreement.

         The  property of the Trust shall  include  all money,  instruments  and
other  property to the extent such money,  instruments  and other  property  are
subject or  intended  to be held in trust for the  benefit of the Owners and the
Certificate  Insurer,  as their interests may appear,  and all proceeds thereof,
including,  without  limitation,  (i) the  Mortgage  Loans,  (ii) such  amounts,
including Eligible Investments,  as from time to time may be held by the Trustee
in the Certificate Account, the Pre-Funding Account and the Capitalized Interest
Account and by the Servicer in the  Principal  and Interest  Account  (except as
otherwise provided in the Pooling and Servicing  Agreement),  each to be created
pursuant to the Pooling and Servicing  Agreement,  (iii) any Mortgaged Property,
the  ownership of which has been  effected on behalf of the Trust as a result of
foreclosure or acceptance by the Servicer of a deed in lieu of  foreclosure  and
that has not been withdrawn from the Trust, (iv) any insurance policies relating
to the  Mortgage  Loans  and any  rights  of the  Company  under  any  insurance
policies, (v) Net Liquidation Proceeds with respect to any Liquidated Loan, (vi)
the Certificate  Insurance  Policies and (vii) the rights of the Company against
any  Originator   pursuant  to  the  related  Master  Loan  Transfer   Agreement
(collectively, the "Trust Estate").

         The  Offered  Certificates  will not  represent  an  interest  in or an
obligation of, nor will the Mortgage Loans be guaranteed by, any Originator, the
Company, the Servicer or the Trustee.

Sale of Mortgage Loans

          Pursuant to the Pooling and Servicing  Agreement,  on the Closing Date
the  Company  will sell  without  recourse  to the Trust  all  right,  title and
interest of the Company in each Mortgage Loan listed on the related schedules of
the  Mortgage  Loans  delivered  to the Trustee  prior to the Closing  Date with
respect to the Initial Mortgage Loans and prior to each Subsequent Transfer Date
with  respect to the  Subsequent  Mortgage  Loans (the  "Schedules  of  Mortgage
Loans") and all of its right,  title and interest in all scheduled  payments due
on each  Initial  Mortgage  Loan after the Cut-Off  Date (or on each  Subsequent
Mortgage Loan after the related  Subsequent  Cut-Off Date) and all principal and
all interest collected on each such Initial Mortgage Loan after the Cut-Off Date
(or on each Subsequent Mortgage Loan after the related Subsequent Cut-Off Date).

         In  connection  with  the  sale of the  Initial  Mortgage  Loans on the
Closing Date and the Subsequent Mortgage Loans on each Subsequent Transfer Date,
the Company  will be  required to deliver to the Trustee at least five  Business
Days prior to the Closing Date a file  consisting  of (i) the original  Notes or
certified copies thereof,  endorsed by the Originator thereof in blank or to the
order of the holder,  (ii) originals of all intervening  assignments,  showing a
complete chain of title from origination to the applicable Originators,  if any,
including  warehousing  assignments,  with evidence of recording thereon,  (iii)
originals of all assumption and  modification  agreements,  if any, and,  unless
such  Mortgage  Loan is covered by a counsel's  opinion as described in the next
paragraph,  (iv) either: (a) the original  Mortgage,  with evidence of recording
thereon, or a certified copy of the Mortgage as recorded, or (b) if the original
Mortgage has not yet been returned from the recording  office,  a certified copy
of the Mortgage,  (v) evidence of title  insurance with respect to the mortgaged
property  in the  form of a  binder  or  commitment  and  (vi) at the  Company's
expense,  an opinion of counsel with respect to the sale and  perfection  of all
Subsequent  Mortgage  Loans  delivered  to the  Trustee  in form  and  substance
satisfactory to the Trustee and the Certificate Insurer. The Trustee will agree,
for the benefit of the Owners and the  Certificate  Insurer,  as their interests
may appear,  to review  each such file on or before the  Closing  Date and again
within  90 days  after  the  Closing  Date or to  ascertain  that  all  required
documents (or certified copies of documents) have been executed and received.

         Pursuant  to the terms of the  Pooling  and  Servicing  Agreement,  the
Company  shall  assign to the  Trustee  for the  benefit  of the  holders of the
Certificates and the Certificate  Insurer, as their interests may appear, all of
the Company's right,  title and interest in each Master Loan Transfer  Agreement
insofar as it relates to the


                                      S-47
<PAGE>
representations  and warranties  made therein by the Originators and the Company
in respect of the  origination of the Mortgage  Loans and the remedies  provided
for breach of such representations and warranties. Upon discovery by the Trustee
of a breach of any  representation,  warranty or covenant  which  materially and
adversely  affects the interests of the Owners of the Certificates in a Mortgage
Loan or of the  Certificate  Insurer,  the  Trustee  will  promptly  notify  the
Originator,  the Company and the  Certificate  Insurer.  The Originators and the
Company  will have 60 days from its  discovery  or its receipt of such notice to
cure such breach or repurchase the Mortgage Loan.

         The  Company  is  additionally  required  to cause to be  prepared  and
recorded,  within 75  business  days of the  Closing  Date with  respect  to the
Initial  Mortgage  Loans,  or  Subsequent  Transfer  Date  with  respect  to the
Subsequent Mortgage Loans (or, if original recording information is unavailable,
within such later period as is permitted by the Pooling and Servicing Agreement)
assignments  of the Mortgages from the  Originators  (other than the Company) to
the Company and then to the Trustee,  in the appropriate  jurisdictions in which
such  recordation  is  necessary  to  perfect  the lien of the Trust  thereof as
against creditors of or purchasers from the Originators; provided, however, that
if the Company furnishes to the Trustee executed  recordable  assignments of the
Mortgages and to the Trustee and the  Certificate  Insurer an opinion of counsel
to the effect that no such  recording  is  necessary  to perfect  the  Trustee's
interests in the  Mortgages  with respect to any of the relevant  jurisdictions,
then such recording will not be required with respect to such jurisdictions.

Removal and Resignation of the Servicer

         The Pooling and Servicing  Agreement provides that the Servicer may not
resign from its obligations and duties  thereunder,  except in connection with a
permitted  transfer of  servicing,  unless such  duties and  obligations  are no
longer permissible under applicable law or are in material conflict by reason of
applicable law with any other activities of a type and nature presently  carried
on by it. No such  resignation  will become  effective  until the Trustee (or an
affiliate   thereof)  or  a  successor   Servicer  has  assumed  the  Servicer's
obligations  and  duties  under  the  Pooling  and  Servicing   Agreement.   The
Certificate  Insurer,  the  Trustee  or  the  Owners  with  the  consent  of the
Certificate Insurer,  will have the right, pursuant to the Pooling and Servicing
Agreement,  to  remove  the  Servicer  upon  the  occurrence  of any of (a)  the
continuing  failure of the  Servicer to deliver to the  Trustee any  proceeds or
required  payment for a period of five business days after written  notice;  (b)
certain events of insolvency,  readjustment  of debt,  marshalling of assets and
liabilities or similar proceedings regarding the Servicer and certain actions by
the Servicer indicating its insolvency or inability to pay its obligations;  (c)
the  continuing  failure  of the  Servicer  to  perform  any  one or more of its
material  obligations under the Pooling and Servicing  Agreement for a period of
sixty (60) days after notice by the Trustee or the  Certificate  Insurer of said
failure;  or (d) the  failure of the  Servicer  to cure any breach of any of its
representations  and warranties set forth in the Pooling and Servicing Agreement
which  materially  and  adversely  affects  the  interests  of the Owners or the
Certificate  Insurer  for a period  of sixty  (60)  days  after  the  Servicer's
discovery or receipt of notice thereof.

         The Pooling and  Servicing  Agreement  additionally  provides  that the
Certificate  Insurer may remove the Servicer  upon the  occurrence of any of the
following events:

                  (i) with respect to any Payment  Date, if the sum of the Fixed
         Rate Group and Variable Rate Group Total  Available  Funds will be less
         than the sum of the Class A Distribution Amounts with respect to all of
         the Class A  Certificates,  in respect of such Payment Date;  provided,
         however,  that the Certificate Insurer will have no right to remove the
         Servicer pursuant to the provision  described in this clause (i) if the
         Servicer  can  demonstrate  to  the  reasonable   satisfaction  of  the
         Certificate Insurer that such event was due to circumstances beyond the
         control of the Servicer;

                  (ii)  the  failure  by  the  Servicer  to  make  any  required
         Servicing Advance;

                  (iii) the  failure of the  Servicer  to perform one or more of
         its  obligations  under the Pooling  and  Servicing  Agreement  and the
         continuance  thereof  for a period of thirty  (30) days or such  longer
         period as agreed to in writing by the Certificate Insurer;

                  (iv)  the  failure  by  the  Servicer  to  make  any  required
         Delinquency  Advance  or  to  pay  any  Compensating  Interest  by  the
         Remittance Date; or

                  (v)  if the  delinquency  or  loss  levels  applicable  to the
         Mortgage Loans exceed certain "trigger" levels set forth in the Pooling
         and Servicing Agreement.



                                      S-48
<PAGE>
The Trustee

         In accordance with the Pooling and Servicing  Agreement,  following the
termination  of the Servicer and pending the  appointment of any other person as
successor servicer,  the Trustee (for this purpose, the term Trustee includes an
affiliate  thereof) shall be the successor  Servicer and is empowered to perform
the duties of the Servicer;  it being expressly  understood,  however,  that the
Trustee,  the  Company,  the  Servicer  and  the  Owners,  agree,  prior  to any
termination  of the  Servicer,  that the  Servicer  shall  perform  such duties.
Specifically,  and not in limitation of the foregoing,  the Trustee shall,  upon
termination of the Servicer,  during its  performance as successor  Servicer and
pending the  appointment  of any other  person as successor  servicer,  have the
power and duty:

                  (i) to collect Mortgagor payments;

                  (ii) to foreclose on defaulted Mortgage Loans;

                  (iii)  to  enforce  due-on-sale  clauses  and  to  enter  into
         assumption and substitution  agreements as permitted by the Pooling and
         Servicing Agreement;

                  (iv) to deliver instruments of satisfaction;

                  (v) to make Delinquency Advances and Servicing Advances and to
         pay Compensating Interest; and

                  (vi) to enforce the Mortgage Loans.

         During  any  period in which the  Trustee is  successor  Servicer,  the
Trustee shall be entitled to all compensation due to the Servicer.

Governing Law

         The  Pooling  and  Servicing  Agreement  and each  Certificate  will be
construed in  accordance  with and governed by the laws of the State of New York
applicable to agreements made and to be performed therein.

Termination of the Trust

         The Pooling and  Servicing  Agreement  will provide that the Trust will
terminate upon the earlier of (i) the payment to the Owners of all  Certificates
from amounts other than those available under the Certificate Insurance Policies
of all  amounts  required  to be paid such Owners upon the later to occur of (a)
the final  payment  or other  liquidation  (or any  advance  made  with  respect
thereto)  of the  last  Mortgage  Loan or (b) the  disposition  of all  property
acquired in respect of any Mortgage  Loan  remaining in the Trust Estate or (ii)
any time when a Qualified  Liquidation  (as defined in the Pooling and Servicing
Agreement) of the Trust Estate is effected.

Optional Termination

         By the Servicer. At its option, the Servicer acting directly or through
one or more  affiliates  may  determine  to  purchase  from the Trust all of the
Mortgage  Loans and other  property then held by the Trust,  and thereby  effect
early retirement of the Certificates,  on any Remittance Date when the aggregate
outstanding principal balances of the Mortgage Loans has declined to 10% or less
of the Maximum  Collateral Amount.  Under certain  circumstances the Certificate
Insurer may also exercise such purchase rights if the Servicer does not do so.

         Upon  Loss of REMIC  Status.  Following  a final  determination  by the
Internal Revenue Service, or by a court of competent jurisdiction,  in each case
from which no appeal is taken within the permitted  time for such appeal,  or if
any appeal is taken,  following a final  determination of such appeal from which
no further  appeal  can be taken to the effect  that the REMIC held by the Trust
does not and will no longer qualify as a "REMIC" pursuant to Section 860D of the
Code (the "Final  Determination"),  at any time on or after the date which is 30
calendar days following such Final Determination, (i) the Certificate Insurer or
the Owners of a majority  in  Percentage  Interest  represented  by the Class of
Offered  Certificates  then  outstanding  with the  consent  of the  Certificate
Insurer (which consent may not be unreasonably  withheld) may direct the Trustee
on behalf of the Trust to adopt a plan of complete  liquidation as  contemplated
by Section  860F(a)(4) of the Code and (ii) the  Certificate  Insurer may notify
the Trustee of the  Certificate  Insurer's  determination  to purchase  from the
Trust all Mortgage Loans and other property acquired


                                      S-49
<PAGE>
by  foreclosure,  deed in lieu of  foreclosure,  or  otherwise in respect of any
Mortgage  Loan  then  remaining  in the  Trust,  and  thereby  effect  the early
retirement  of the  Certificates.  The  purchase  price for any  purchase of the
property of the Trust Estate shall be the  Termination  Price (as defined in the
Pooling and Servicing Agreement).

         Upon receipt of such notice or direction from the Certificate  Insurer,
the  Trustee  will  be  required  to  notify  the  Owners  of  the  Subordinated
Certificates of such election to liquidate or such determination to purchase, as
the case may be (the  "Termination  Notice").  The Owners of a  majority  of the
Percentage  Interest of the  Subordinated  Certificates  then  outstanding  may,
within sixty (60) days from the date of receipt of the  Termination  Notice (the
"Purchase Option Period"), at their option, purchase from the Trust all (but not
fewer  than  all)  Mortgage  Loans  and all  property  theretofore  acquired  by
foreclosure,  deed  in lieu of  foreclosure,  or  otherwise  in  respect  of any
Mortgage  Loan then  remaining in the Trust Estate at a purchase  price equal to
the Termination  Price. If, during the Purchase Option Period, the Owners of the
Subordinated  Certificates  have  not  exercised  the  option  described  in the
immediately preceding sentence,  then upon the expiration of the Purchase Option
Period (i) in the event that the Certificate  Insurer or the Owners of the Class
A  Certificates  with the  consent  of the  Certificate  Insurer  have given the
Trustee the  direction  described in clause  (a)(i)  above,  the Trustee will be
required  to  sell  the  Mortgage  Loans  and  distribute  the  proceeds  of the
liquidation  of the Trust Estate,  each in accordance  with the plan of complete
liquidation, such that, if so directed, the liquidation of the Trust Estate, the
distribution  of the  proceeds of the  liquidation  and the  termination  of the
Pooling and  Servicing  Agreement  occur no later than the close of the sixtieth
(60th)  day, or such later day as the  Certificate  Insurer or the Owners of the
Class A  Certificates  with the  consent of the  Certificate  Insurer  permit or
direct in writing,  after the expiration of the Purchase  Option Period and (ii)
in the event that the  Certificate  Insurer has given the Trustee  notice of the
Certificate  Insurer's  determination  to purchase the Trust Estate described in
clause  (a)(ii)  preceding the  Certificate  Insurer will be required to, within
sixty (60) days,  purchase all (but not fewer than all)  Mortgage  Loans and all
property  theretofore  acquired by  foreclosure,  deed in lieu of foreclosure or
otherwise in respect of any Mortgage Loan then remaining in the Trust Estate. In
connection  with such  purchase,  the Servicer  will be required to remit to the
Trustee all amounts then on deposit in the  Principal  and Interest  Account for
deposit  to the  Certificate  Account,  which  deposit  will be  deemed  to have
occurred immediately preceding such purchase.

         Following  a Final  Determination,  the  Owners  of a  majority  of the
Percentage  Interest of the Subordinated  Certificates  then outstanding may, at
their  option  and upon  delivery  to the  Certificate  Insurer of an opinion of
counsel  experienced in Federal income tax matters acceptable to the Certificate
Insurer  selected by the Owners of the Subordinated  Certificates  which opinion
shall be  reasonably  satisfactory  in form  and  substance  to the  Certificate
Insurer, to the effect that the effect of the Final Determination is to increase
substantially the probability that the gross income of the Trust will be subject
to  federal  taxation,  purchase  from the Trust  all (but not  fewer  than all)
Mortgage Loans and all property  theretofore  acquired by  foreclosure,  deed in
lieu of foreclosure, or otherwise in respect of any Mortgage Loan then remaining
in the Trust  Estate at a purchase  price  equal to the  Termination  Price.  In
connection  with such  purchase,  the Servicer  will be required to remit to the
Trustee all amounts then on deposit in the  Principal  and Interest  Account for
deposit  to the  Certificate  Account,  which  deposit  shall be  deemed to have
occurred  immediately  preceding such purchase.  The foregoing  opinion shall be
deemed  satisfactory  unless  the  Certificate  Insurer  gives  the  Owners of a
majority of the Percentage Interest of the Subordinated Certificates notice that
such  opinion is not  satisfactory  within  thirty  days  after  receipt of such
opinion.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

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

REMIC Elections

         The  Trustee  will cause an election to be made to treat the Trust as a
REMIC (other than the Pre-Funding Account and the Capitalized  Interest Account)
for federal  income tax  purposes.  Arter & Hadden,  special tax  counsel,  will
advise that, in its opinion,  for federal income tax purposes,  assuming (i) the
REMIC  election  is made and (ii)  compliance  with the  Pooling  and  Servicing
Agreement, the Trust will be treated as a REMIC, each Class


                                      S-50

<PAGE>
of Offered  Certificates will be treated as "regular interests" in the REMIC and
the  Class R  Certificates  will be  treated  as the  sole  class  of  "residual
interests" in the REMIC. For federal income tax purposes, regular interests in a
REMIC are treated as debt  instruments  issued by the REMIC on the date on which
those interests are created,  and not as ownership interests in the REMIC or its
assets. Owners of Offered Certificates that otherwise report income under a cash
method of  accounting  will be  required to report  income with  respect to such
Offered  Certificates under an accrual method.  The Offered  Certificates may be
issued with  "original  issue  discount" for federal  income tax  purposes.  The
prepayment  assumption  to be used in  determining  whether any Class of Offered
Certificates  is issued with original  issue discount and the rate of accrual of
original  issue discount is 21% HEP. No  representation  is made that any of the
Mortgage Loans will prepay at this rate or any other rate. See "Certain  Federal
Income Tax  Consequences  -- Discount and Premium -- Original Issue Discount" in
the Prospectus.

                              ERISA CONSIDERATIONS

         The  Employee  Retirement  Income  Security  Act of  1974,  as  amended
("ERISA"),  imposes  certain  requirements  on those employee  benefit plans and
individual retirement arrangements (and entities whose underlying assets include
plan  assets  by reason of such a plan's  or  arrangement's  investment  in such
entities) to which it applies  ("Plan") and on those persons who are fiduciaries
with respect to such Plans. Any Plan fiduciary which proposes to cause a Plan to
acquire any of the Offered Certificates should consult with counsel with respect
to the  consequences  under  ERISA and the Code of the  Plan's  acquisition  and
ownership  of  such  Certificates.  See  "ERISA  Considerations  --  Plan  Asset
Regulations,"  "--  Prohibited  Transaction  Class  Exemption,"  "-- Tax  Exempt
Investors" and "--Consultation with Counsel" in the Prospectus.

         Section  406  of  ERISA   prohibits  Plans  from  engaging  in  certain
transactions  involving  the assets of such Plans with Parties in Interest  with
respect  to such  Plans,  unless a  statutory  or  administrative  exemption  is
applicable  to the  transaction.  Excise  taxes under  Section 4975 of the Code,
penalties  under Section 502 of ERISA and other penalties may be imposed on Plan
fiduciaries and Parties in Interest (or  "disqualified  persons "under the Code)
that engage in "prohibited  transactions" involving assets of a Plan. Individual
retirement  arrangements  and other plans that are not subject to ERISA, but are
subject to Section 4975 of the Code,  and  disqualified  persons with respect to
such  arrangements  and plans,  also may be  subject  to excise  taxes and other
penalties if they engage in prohibited transactions.  Furthermore,  based on the
reasoning of the United  States  Supreme  Court in John Hancock Life Ins. Co. v.
Harris Trust and Sav.  Bank,  114 S. Ct. 517 (1993) an insurance  company may be
subject to excise taxes and other penalties if such insurance  company's general
account  is deemed to  include  assets of the  Plans  investing  in the  general
account (e.g., through the purchase of an annuity contract).

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

         The DOL has issued to Prudential Securities  Incorporated an individual
prohibited  transaction  exemption,  Prohibited Transaction Exemption 90-32 (the
"Exemption"),  which  generally  exempts from the  application of the prohibited
transaction provision of Section 406(a), Section 406(b)(1) and Section 406(b)(2)
of ERISA and the excise taxes  imposed  pursuant to Sections  4975(a) and (b) of
the Code, with respect to the initial  purchase,  the holding and the subsequent
resale by Plans of certificates  in pass-through  trusts that consist of certain
receivables,   loans  and  other   obligations  that  meet  the  conditions  and
requirements  of the  Exemption.  The loans  covered  by the  Exemption  include
mortgage loans such as the Mortgage Loans.

         Among the conditions  that must be satisfied for the Exemption to apply
are the following:

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

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


                                      S-51


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

                  (4) the Trustee  must not be an  affiliate of any other member
         of the Restricted Group (as defined below);

                  (5)  the  sum of all  payments  made  to and  retained  by the
         Underwriter in connection  with the  distribution  of the  certificates
         represents not more than reasonable  compensation  for underwriting the
         certificates;  the  sum of all  payments  made to and  retained  by the
         Seller  pursuant  to the  assignment  of the loans to the Trust  Estate
         represents  not more than the fair market value of such loans;  the sum
         of all payments  made to and retained by any  Servicer  represents  not
         more than reasonable  compensation for such person's services under the
         Pooling and  Servicing  Agreement  and  reimbursement  of such person's
         reasonable expenses in connection therewith; and

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

         The Trust Estate must also meet the following requirements:

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

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

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

         Moreover,     the    Exemption    provides    relief    from    certain
self-dealing/conflict  of interest  prohibited  transactions that may occur when
the Plan fiduciary causes a Plan to acquire certificates in a trust in which the
fiduciary (or its affiliate) is an obligor on the receivables held in the trust;
provided that,  among other  requirements,  (i) in the case of an acquisition in
connection with the initial issuance of certificates,  at least fifty percent of
each class of  certificates  in which Plans have invested is acquired by persons
independent of the Restricted  Group and at least fifty percent of the aggregate
interest  in the trust is  acquired  by persons  independent  of the  Restricted
Group; (ii) such fiduciary (or its affiliate) is an obligor with respect to five
percent or less of the fair market  value of the  obligations  contained  in the
trust;  (iii) the Plan's investment in certificates of any class does not exceed
twenty-five  percent of all of the certificates of that class outstanding at the
time of the  acquisition;  and (iv) immediately  after the acquisition,  no more
than  twenty-five  percent of the assets of the Plan with  respect to which such
person is a fiduciary are invested in  certificates  representing an interest in
one or more trusts  containing  assets sold or serviced by the same entity.  The
Exemption  does not apply to Plans  sponsored  by the Company,  the  Certificate
Insurer,  the  Underwriter,  the  Trustee,  any obligor with respect to Mortgage
Loans  included in the Trust Estate  constituting  more than five percent of the
aggregate  unamortized  principal  balance of the assets in the Trust Estate, or
any affiliate of such parties (the "Restricted Group").

         Notwithstanding the foregoing,  prior to the earlier of (i) the date on
which the Funding  Period  expires and (ii) the date on which the DOL amends the
Exemption to permit the use of pre-funding accounts  thereunder,  Plans will not
be permitted to purchase  the Offered  Certificates.  On or after the earlier to
occur of such dates,  the Exemption may be available for the purchase of Offered
Certificates by Plans.

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



                                      S-52
<PAGE>
                                     RATINGS

         It is a condition of the original  issuance of the Class A Certificates
that they  receive  ratings of AAA by Standard & Poor's and Aaa by Moody's.  The
ratings assigned to the Class A Certificates  will be based on the claims-paying
ability of the Certificate Insurer.

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

         Explanations  of the  significance of such ratings may be obtained from
Moody's Investors Service, Inc., 99 Church Street, New York, New York, 10007 and
Standard & Poor's,  a Division of The McGraw-Hill  Companies,  25 Broadway,  New
York,  New York  10004.  Such  ratings  will be the  views  only of such  rating
agencies.  There is no assurance  that any such  ratings  will  continue for any
period of time or that such ratings will not be revised or  withdrawn.  Any such
revision or withdrawal of such ratings may have an adverse  effect on the market
price of the Offered Certificates.

                         LEGAL INVESTMENT CONSIDERATIONS

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

                                  UNDERWRITING

         Under  the  terms  and  subject  to the  conditions  set  forth  in the
Underwriting Agreement for the sale of the Offered Certificates,  dated June 10,
1996,  the  Company  has  agreed  to cause  the  Trust  to sell  and  Prudential
Securities  Incorporated (the  "Underwriter") has agreed to purchase the Offered
Certificates.

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

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

         Proceeds to the Company, including accrued interest, are expected to be
approximately   99.79%  of  the  aggregate  principal  balance  of  the  Offered
Certificates,  before  deducting  expenses  payable by the Company in connection
with the Offered Certificates,  estimated to be $250,000. In connection with the
purchase and sale of the Offered Certificates,  the Underwriter may be deemed to
have  received  compensation  from  the  Company  in the  form  of  underwriting
discounts.

         The Company has agreed to indemnify  the  Underwriter  against  certain
liabilities including liabilities under the Securities Act of 1933, as amended.

         The Company has been advised by the  Underwriter  that the  Underwriter
presently  intends to make a market in each Class of  Offered  Certificates,  as
permitted by applicable laws and regulations.  The Underwriter is not obligated,
however,  to make a market  in either  Class of  Offered  Certificates  and such
market-making  may be  discontinued  at any time at the sole  discretion  of the
Underwriter.  Accordingly,  no assurance can be given as to the liquidity of, or
trading markets for, the Offered Certificates.



                                      S-53
<PAGE>
                                REPORT OF EXPERTS

         The consolidated  financial statements of the Certificate Insurer, MBIA
Insurance  Corporation  (formerly  known as Municipal Bond  Investors  Assurance
Corporation),  as of December  31, 1995 and 1994 and for each of the three years
in the  period  ended  December  31,  1995,  appearing  in  Appendix  B of  this
Prospectus Supplement have been audited by Coopers & Lybrand L.L.P., independent
accountants,  as set forth in their report thereon  appearing  elsewhere herein,
and are  included  in  reliance  upon the  authority  of such firm as experts in
accounting and auditing.

                              CERTAIN LEGAL MATTERS

         Certain legal  matters  relating to the validity of the issuance of the
Certificates  will be passed upon for the  Company  and the  Servicer by Arter &
Hadden, Washington, D.C. and by Steven Gourley, Los Angeles, California, counsel
to the Company and the Servicer.  Certain  legal matters  relating to insolvency
issues and certain federal income tax matters  concerning the Certificates  will
be passed upon for the Company by Arter & Hadden, Washington, D.C. Certain legal
matters relating to the validity of the Certificates will be passed upon for the
Underwriter  by Dewey  Ballantine,  New York,  New York.  Certain  legal matters
relating to the Certificate Insurer and the Certificate  Insurance Policies will
be passed upon for the Certificate Insurer by Kutak Rock, Omaha, Nebraska.



                                      S-54

<PAGE>
                                     ANNEX I

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

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

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

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

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

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

         Initial Settlement

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

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

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

         Secondary Market Trading

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

         Trading between DTC Participants.  Secondary market trading between DTC
Participants   will  be  settled  using  the  procedures   applicable  to  prior
asset-backed certificates 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  Participants.  When
Global Securities are to be transferred from the account of a DTC Participant to
the account of a CEDEL  Participant  or a Euroclear  Participant,  the purchaser
will send  instructions  to CEDEL or Euroclear  through a CEDEL  Participant  or
Euroclear  Participant at least one business day prior to  settlement.  CEDEL or
Euroclear will instruct the Relevant Depositary, as the case


                                       I-1
<PAGE>
may be, to receive the Global Securities  against payment.  Payment will include
interest  accrued on the Global  Securities  from and  including the last coupon
payment date to and  excluding the  settlement  date, on the basis of the actual
number of days in such accrual period and a year assumed to consist of 360 days.
For  transactions  settling  on the  31st of the  month,  payment  will  include
interest accrued to and excluding the first day of the following month.  Payment
will then be made by the Relevant  Depositary to the DTC  Participant's  account
against delivery of the Global Securities.  After settlement has been completed,
the Global Securities will be credited to the respective  clearing system and by
the clearing  system,  in  accordance  with its usual  procedures,  to the CEDEL
Participant's or Euroclear  Participant's  account.  The securities  credit will
appear the next day (European  time) and the cash debt will be  back-valued  to,
and the  interest  on the Global  Securities  will accrue  from,  the value date
(which would be the  preceding  day when  settlement  occurred in New York).  If
settlement is not completed on the intended value date (i.e.,  the trade fails),
the  CEDEL or  Euroclear  cash  debt will be  valued  instead  as of the  actual
settlement date.

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

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

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

         Trading  between CEDEL or Euroclear  Seller and DTC  Purchaser.  Due to
time  zone  differences  in  their  favor,   CEDEL  Participants  and  Euroclear
Participants  may employ their  customary  procedures for  transactions in which
Global  Securities  are to be transferred  by the  respective  clearing  system,
through the respective  Depositary,  to a DTC Participant.  The seller will send
instructions  to CEDEL or  Euroclear  through a CEDEL  Participant  or Euroclear
Participant at least one business day prior to settlement.  In these cases CEDEL
or Euroclear will instruct the respective Depositary, as appropriate,  to credit
the Global Securities to the DTC Participant's account against payment.  Payment
will include  interest  accrued on the Global  Securities from and including the
last coupon  payment to and  excluding the  settlement  date on the basis of the
actual  number of days in such  accrual  period and a year assumed to consist of
360 days.  For  transactions  settling  on the 31st of the month,  payment  will
include  interest accrued to and excluding the first day of the following month.
The  payment  will then be  reflected  in the  account of CEDEL  Participant  or
Euroclear Participant the following day, and receipt of the cash proceeds in the
CEDEL Participant's or Euroclear  Participant's  account would be back-valued to
the value date (which would be the preceding  day, when  settlement  occurred in
New York). 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 is taken.  At least  three  techniques
should be readily available to eliminate this potential problem:

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


                                       I-2
<PAGE>
         (b) borrowing the Global  Securities in the U.S. from a DTC Participant
no later  than  one day  prior  to  settlement,  which  would  give  the  Global
Securities  sufficient time to be reflected in their CEDEL or Euroclear  account
in order to settle the sale side of the trade; or

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

         Certain U.S. Federal Income Tax Documentation Requirements

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

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

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

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

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

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

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


                                       I-3
<PAGE>
                      [THIS PAGE INTENTIONALLY LEFT BLANK.]

<PAGE>
                                   APPENDIX A
                  INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS

Accrual Period..........................................................S-6
Advances...............................................................S-34
Appraised Values.......................................................S-21
Available Funds........................................................S-38
Available Funds Cap.....................................................S-5
Available Funds Shortfall..............................................S-37
Beneficial Owners......................................................S-12
Book-Entry Certificates................................................S-39
Capitalized Interest Account...........................................S-11
Carry-Forward Amount....................................................S-9
Cede...................................................................S-12
CEDEL..................................................................S-12
CEDEL Participants.....................................................S-41
Certificate Account....................................................S-34
Certificate Insurer....................................................S-12
Certificates...........................................................S-34
Chemical...............................................................S-13
Citibank...............................................................S-13
Class A Certificates....................................................S-1
Class A Current Interest................................................S-6
Class A Distribution Amount.............................................S-8
Class A Principal Distribution Amount...................................S-7
Class A-1 Certificates..................................................S-1
Class A-1 Original Certificate Principal Balance........................S-5
Class A-1 Pass-Through Rate.............................................S-5
Class A-1 Pass-Through Rate.............................................S-*
Class A-2 Certificates..................................................S-1
Class A-2 Certificates..................................................S-*
Class A-2 Original Certificate
Principal Balance.......................................................S-5
Class A-2 Original Certificate
Principal Balance.......................................................S-*
Class A-2 Pass-Through Rate.............................................S-5
Class A-2 Pass-Through Rate.............................................S-*
Class A-2 Pass-Through Rate.............................................S-*
Class A-3 Certificates..................................................S-1
Class A-3 Pass-Through Rate.............................................S-5
Class A-4 Original Certificate Principal Balance........................S-5
Class A-3 Original Certificate Principal Balance:.......................S-5
Closing Date............................................................S-1
CLTV....................................................................S-3
Company.................................................................S-1
Compensating Interest..................................................S-12
Cooperative............................................................S-41
Cut-Off Date............................................................S-1
D&P....................................................................S-52
Definitive Certificate.................................................S-40
Delinquency Advances...................................................S-12
DOL....................................................................S-51
DTC....................................................................S-12
DTC Participants.......................................................S-41
ERISA..................................................................S-51
Euroclear..............................................................S-12
Euroclear Operator.....................................................S-41
Euroclear Participants.................................................S-41
European Depositaries..................................................S-13
Excess Subordinated Amount.............................................S-36
Exemption..............................................................S-51
Financial Intermediary.................................................S-40
Fiscal Agent...........................................................S-44
Fitch..................................................................S-52
Fixed Rate Certificates.................................................S-1
Fixed Rate Group........................................................S-1
Fixed Rate Group Available Funds.......................................S-38
Fixed Rate Group Servicing Fee.........................................S-13
Fixed Rate Group Total Available Funds.................................S-38
FNMA....................................................................S-3
Funding Period.........................................................S-10
GAAP...................................................................S-45
Initial Mortgage Loans..................................................S-2
Insurer Reimbursable Amount............................................S-37
Interest Determination Date............................................S-39
Junior Lien Ratio.......................................................S-4
Last Scheduled Payment Date............................................S-30
LIBOR...................................................................S-5
Liquidated Mortgage Loan................................................S-9
LTV.....................................................................S-3
Maximum Collateral Amount...............................................S-5
Modeling Assumptions...................................................S-30
Moody's................................................................S-13
Mortgage Loan Group.....................................................S-1
Mortgage Loans..........................................................S-1
Mortgaged Properties....................................................S-1
Mortgages...............................................................S-1
Mortgagor..............................................................S-28
Net Monthly Excess Cashflow............................................S-37
Notes..................................................................S-19
Offered Certificates....................................................S-1
Original Aggregate Loan Balance.........................................S-2
Original Pre-Funded Amount..............................................S-2
Originator..............................................................S-1
Owner..................................................................S-34
Participants...........................................................S-39
Payment Date............................................................S-6
Percentage Interest.....................................................S-6
Plan...................................................................S-51
Plan Asset Regulation..................................................S-51
Pooling and Servicing Agreement.........................................S-1
Pre-Funded Amount......................................................S-11
Pre-Funding Account.....................................................S-2
Pre-Funding Account Earnings...........................................S-11
Prepayment.............................................................S-29
Prepayment Assumption..................................................S-30
Realized Loss..........................................................S-36
Record Date.............................................................S-6
Reference Banks........................................................S-39
Relevant Depositary....................................................S-40
REMIC..................................................................S-14
Remittance Date........................................................S-34
Remittance Period......................................................S-34
Restricted Group.......................................................S-52
Reuter Screen LIBO Page................................................S-39
Riegle Act.............................................................S-17
Rules..................................................................S-40
SAP....................................................................S-45
Securities..............................................................S-1
Servicer................................................................S-1
Servicing Fee..........................................................S-13
Six Month LIBOR Loans...................................................S-4
SMMEA..................................................................S-14
Specified Subordinated Amount..........................................S-35
Standard & Poor's......................................................S-13
Subordinate Certificates................................................S-1
Subordination Deficit...................................................S-9
Subordination Increase Amount..........................................S-35
Subordination Reduction Amount.........................................S-36
Subsequent Cut-Off Date................................................S-15
Subsequent Mortgage Loans...............................................S-2
Subsequent Transfer Agreement..........................................S-15
Subsequent Transfer Date...............................................S-11
Terms and Conditions...................................................S-41
Total Available Funds..................................................S-38
Total Monthly Excess Cashflow..........................................S-37
Total Monthly Excess Spread............................................S-35
Trust...................................................................S-1
Trustee.................................................................S-1
Underwriter............................................................S-53
Variable Rate Certificates..............................................S-1
Variable Rate Group.....................................................S-1
Variable Rate Group Available Funds....................................S-38
Variable Rate Group Servicing Fee......................................S-13
Variable Rate Group Total Available Funds..............................S-38



                                       A-1
<PAGE>

                                                                      APPENDIX B

            AUDITED FINANCIAL STATEMENTS FOR THE CERTIFICATE INSURER


                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES


                        CONSOLIDATED FINANCIAL STATEMENTS


                        As of December 31, 1995 and 1994
                             and for the years ended
                        December 31, 1995, 1994 and 1993



                                       B-1
<PAGE>
                        REPORT OF INDEPENDENT ACCOUNTANTS
                        ---------------------------------


TO THE BOARD OF DIRECTORS AND SHAREHOLDER OF
MBIA INSURANCE CORPORATION:


We have audited the accompanying  consolidated  balance sheets of MBIA Insurance
Corporation  and  Subsidiaries as of December 31, 1995 and 1994, and the related
consolidated  statements  of income,  changes in  shareholder's  equity and cash
flows for each of the three years in the period ended  December 31, 1995.  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 consolidated  financial  position of MBIA Insurance
Corporation  and  Subsidiaries  as of  December  31,  1995  and  1994,  and  the
consolidated  results of their  operations  and their cash flows for each of the
three years in the period ended  December 31, 1995 in conformity  with generally
accepted accounting principles.

As  discussed  in Note 7 to the  consolidated  financial  statements,  effective
January 1, 1993 the Company adopted Statement of Financial  Accounting Standards
No.  109  "Accounting  for  Income  Taxes."  As  discussed  in  Note  2  to  the
consolidated financial statements, effective January 1, 1994 the Company adopted
Statement of Financial  Accounting  Standards No. 115,  "Accounting  for Certain
Investments in Debt and Equity Securities."

                                               \s\ COOPERS & LYBRAND

New York, New York
January 22, 1996

                                      B-2

<PAGE>
                          MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                                CONSOLIDATED BALANCE SHEETS
                      (Dollars in thousands except per share amounts)
<TABLE>
<CAPTION>
                                                      December 31, 1995      December 31, 1994
                                                     -------------------    ----------------

                ASSETS
Investments:
<S>                                                      <C>                     <C>
  Fixed maturity securities held as available-for-sale
    at fair value (amortized cost $3,428,986 and
     $3,123,838                                          $3,652,621               3,051,906
  Short-term investments, at amortized cost
     (which approximates fair value)                        198,035                 121,384
   Other investments                                         14,064                  11,970
                                                       ------------            ------------
      Total investments                                   3,864,720               3,185,260
Cash and cash equivalents                                     2,135                   1,332
Accrued investment income                                    60,247                  55,347
Deferred acquisition costs                                  140,348                 133,048
Prepaid reinsurance premiums                                200,887                 186,492
Goodwill (less accumulated amortization of
   $37,366 and $32,437)                                     105,614                 110,543
Property and equipment, at cost (less accumulated
   depreciation of $12,137 and $9,501)                       41,169                  39,648
Receivable for investments sold                               5,729                     945
Other assets                                                 42,145                  46,552
                                                        ------------            ------------
      TOTAL ASSETS                                       $4,462,994              $3,759,167
                                                        ============            ===========

             LIABILITIES AND SHAREHOLDER'S EQUITY

Liabilities:
   Deferred premium revenue                             $ 1,616,315             $ 1,512,211
   Loss and loss adjustment expense reserves                 42,505                  40,148
   Deferred income taxes                                    212,925                  97,828
   Payable for investments purchased                         10,695                   6,552
   Other liabilities                                         54,682                  46,925
                                                        ------------            ------------
      TOTAL LIABILITIES                                   1,937,122               1,703,664
                                                        ------------            ------------
Shareholder's Equity:
   Common stock, par value $150 per share; authorized,
     issued and outstanding - 100,000 shares                 15,000                  15,000
   Additional paid-in capital                             1,021,584                 953,655
   Retained earnings                                      1,341,855               1,134,061
   Cumulative translation adjustment                          2,704                     427
   Unrealized appreciation (depreciation) of investments,
     net of deferred income tax provision (benefit)
     of $78,372 and $(25,334)                               144,729                 (47,640)
                                                        ------------            ------------
      TOTAL SHAREHOLDER'S EQUITY                          2,525,872               2,055,503
                                                        ------------            ------------
      TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY         $4,462,994              $3,759,167
                                                        ============            ============

    The accompanying  notes are an integral part of the  consolidated  financial
    statements.
</TABLE>

                                      B-3
<PAGE>
                     MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                          CONSOLIDATED STATEMENTS OF INCOME

                                (Dollars in thousands)
<TABLE>
<CAPTION>
                                                              Years ended December 31
                                               ----------------------------------------
                                                 1995           1994           1993
                                                ---------     ----------     ----------
<S>                                             <C>            <C>            <C>

Revenues:
    Gross premiums written                      $349,812       $361,523       $479,390
    Ceded premiums                               (45,050)       (49,281)       (47,552)
                                               ----------     ----------     ----------
      Net premiums written                       304,762        312,242        431,838
    Increase in deferred premium revenue         (88,365)       (93,226)      (200,519)
                                               ----------     ----------     ----------
      Premiums earned (net of ceded
          premiums of $30,655
           $33,340 and $41,409)                  216,397        219,016        231,319
    Net investment income                        219,834        193,966        175,329
    Net realized gains                             7,777         10,335          8,941
    Other income                                   2,168          1,539          3,996
                                               ----------     ----------     ----------
      Total revenues                             446,176        424,856        419,585
                                               ----------     ----------     ----------
Expenses:
    Losses and loss adjustment expenses           10,639          8,093          7,821
    Policy acquisition costs, net                 21,283         21,845         25,480
    Underwriting and operating expenses           41,812         41,044         38,006
                                               ----------     ----------     ----------
      Total expenses                              73,734         70,982         71,307
                                               ----------     ----------     ----------
Income before income taxes and cumulative
    effect of accounting changes                 372,442        353,874        348,278

Provision for income taxes                        81,748         77,125         86,684
                                               ----------     ----------     ----------
Income before cumulative effect of
    accounting changes                           290,694        276,749        261,594

Cumulative effect of accounting changes              ---            ---         12,923
                                               ----------     ----------     ----------
Net income                                      $290,694       $276,749       $274,517
                                               ==========     ==========     ==========

The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.
</TABLE>

                                      B-4

<PAGE>
                       MBIA INSURANCE CORPORATION AND SUBSIDIARIES
               CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDER'S EQUITY
              For the years ended December 31, 1995, 1994 and 1993
                 (Dollars in thousands except per share amounts)

<TABLE>
<CAPTION>
                                                                                                     Unrealized
                                                              Additional             Cumulative     Appreciation
                                              Common Stock     Paid-in    Retained  Translation    (Depreciation)
                                            Shares   Amount    Capital    Earnings   Adjustment    of Investments
                                            ------- --------  ----------  ---------- ----------    --------------
<S>                                         <C>     <C>       <C>         <C>          <C>          <C>
Balance, January 1, 1993                    100,000 $ 15,000  $  931,943  $  670,795   $  (474)     $  2,379

Net income                                     ---      ---         ---      274,517       ---           ---

Change in foreign currency translation         ---      ---         ---         ---       (729)          ---

Change in unrealized appreciation
   of investments net of change in
   deferred income taxes of $(1,381)           ---      ---         ---         ---        ---         2,461

Dividends declared (per
   common share $500.00)                       ---      ---         ---      (50,000)      ---           ---

Tax reduction related to tax sharing
   agreement with MBIA Inc.                    ---      ---       11,851         ---        ---           ---
                                            ------- --------  ----------  ---------- ----------  ------------
Balance, December 31, 1993                  100,000   15,000     943,794     895,312     (1,203)        4,840
                                            ------- --------  ----------  ---------- ----------  ------------

Net income                                     ---      ---         ---      276,749        ---           ---

Change in foreign currency translation         ---      ---         ---         ---      1,630           ---

Change in unrealized depreciation
   of investments net of change in
   deferred income taxes of $27,940            ---      ---         ---         ---        ---       (52,480)

Dividends declared (per
   common share $380.00)                       ---      ---         ---      (38,000)       ---           ---

Tax reduction related to tax sharing
   agreement with MBIA Inc.                    ---      ---       9,861         ---        ---           ---
                                            ------- --------  ----------  ---------- ----------  ------------
Balance, December 31, 1994                  100,000  15,000     953,655    1,134,061        427       (47,640)
                                            ------- --------  ----------  ---------- ----------  ------------

Exercise of stock options                      ---      ---       5,403         ---         ---           ---

Net income                                     ---      ---         ---      290,694        ---           ---

Change in foreign currency translation         ---      ---         ---         ---       2,277           ---

Change in unrealized appreciation
   of investments net of change in
   deferred income taxes of $(103,707)         ---      ---         ---         ---         ---       192,369

Dividends declared (per
   common share $829.00)                       ---      ---         ---      (82,900)       ---           ---

Capital contribution from MBIA Inc.            ---      ---      52,800         ---         ---           ---

Tax reduction related to tax sharing
   agreement with MBIA Inc.                    ---      ---       9,726         ---         ---           ---
                                            ------- --------  ----------  ---------- ---------   ------------
Balance, December 31, 1995                  100,000 $ 15,000  $1,021,584  $1,341,855   $  2,704      $144,729
                                            ======= ========  ==========  ========== ==========  ============

  The  accompanying  notes  are an  integral  part of the  consolidated
financial statements.
</TABLE>

                                      B-5
<PAGE>
                           MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                              CONSOLIDATED STATEMENTS OF CASH FLOWS
                                      (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                  Years ended December 31
                                                          -----------------------------------------
                                                             1995          1994           1993
                                                          -----------   ------------   ------------
<S>                                                         <C>            <C>            <C>
Cash flows from operating activities:
    Net income                                              $290,694       $276,749       $274,517
    Adjustments to reconcile net income to net
      cash provided by operating activities:
       Increase in accrued investment income                  (4,900)        (3,833)        (5,009)
       Increase in deferred acquisition costs                 (7,300)       (12,564)       (10,033)
       Increase in prepaid reinsurance premiums              (14,395)       (15,941)        (6,143)
       Increase in deferred premium revenue                  104,104        109,167        206,662
       Increase in loss and loss adjustment expense reserves   2,357          6,413          8,225
       Depreciation                                            2,676          1,607          1,259
       Amortization of goodwill                                4,929          4,961          5,001
       Amortization of bond (discount) premium, net           (2,426)           621           (743)
       Net realized gains on sale of investments              (7,778)       (10,335)        (8,941)
       Deferred income taxes                                  11,391         19,082          7,503
       Other, net                                             29,080         (8,469)        15,234
                                                          -----------   ------------   ------------
       Total adjustments to net income                       117,738         90,709        213,015
                                                          -----------   ------------   ------------
       Net cash provided by operating activities             408,432        367,458        487,532
                                                          -----------   ------------   ------------
Cash flows from investing activities:
       Purchase of fixed maturity securities, net
         of payable for investments purchased               (897,128)    (1,060,033)      (786,510)
       Sale of fixed maturity securities, net of
         receivable for investments sold                     473,352        515,548        205,342
       Redemption of fixed maturity securities,
         net of receivable for investments redeemed           83,448        128,274        225,608
       (Purchase) sale of short-term investments, net        (32,281)         3,547        (40,461)
       (Purchase) sale of other investments, net                (692)        87,456        (37,777)
       Capital expenditures, net of disposals                 (4,228)        (3,665)        (3,601)
                                                          -----------   ------------   ------------
       Net cash used in investing activities                (377,529)      (328,873)      (437,399)
                                                          -----------   ------------   ------------
Cash flows from financing activities:
       Capital contribution from MBIA Inc.                    52,800            ---            ---
       Dividends paid                                        (82,900)       (38,000)       (50,000)
                                                          -----------   ------------   ------------
       Net cash used by financing activities                 (30,100)       (38,000)       (50,000)
                                                          -----------   ------------   ------------
Net increase in cash and cash equivalents                        803            585            133
Cash and cash equivalents - beginning of year                  1,332            747            614
                                                          -----------   ------------   ------------
Cash and cash equivalents - end of year                       $2,135         $1,332           $747
                                                          ===========   ============   ============
Supplemental cash flow disclosures:
    Income taxes paid                                     $   50,790     $   53,569     $   52,967

The  accompanying  notes  are an  integral  part of the  consolidated  financial
statements.

                                      B-6
<PAGE>
</TABLE>

                          MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.  BUSINESS AND ORGANIZATION
     MBIA Insurance Corporation ("MBIA Corp."), formerly known as Municipal Bond
Investors Assurance Corporation,  is a wholly owned subsidiary of MBIA Inc. MBIA
Inc. was  incorporated in Connecticut on November 12, 1986 as a licensed insurer
and, through the following series of transactions  during December 1986,  became
the successor to the business of the Municipal Bond Insurance  Association  (the
"Association"),  a voluntary  unincorporated  association  of  insurers  writing
municipal bond and note insurance as agent for the member insurance companies:

     o MBIA Inc. acquired for $17 million all of the outstanding common stock of
New York  domiciled  insurance  company and  changed  the name of the  insurance
company to Municipal Bond Investors  Assurance  Corporation.  In April 1995, the
name was again changed to MBIA Insurance Corp. Prior to the acquisition,  all of
the obligations of this company were reinsured and/or  indemnified by the former
owner.

     o Four of the five member companies of the Association, together with their
affiliates,  purchased  all of the  outstanding  common  stock of MBIA Inc.  and
entered   into   reinsurance   agreements   whereby  they  ceded  to  MBIA  Inc.
substantially   all  of  the  net  unearned  premiums  on  existing  and  future
Association  business  and  the  interest  in,  or  obligation  for,  contingent
commissions  resulting from their participation in the Association.  MBIA Inc.'s
reinsurance  obligations  were then assumed by MBIA Corp. The  participation  of
these four members aggregated approximately 89% of the net insurance in force of
the Association.  The net assets  transferred from the predecessor  included the
cash  transferred in connection  with the  reinsurance  agreements,  the related
deferred  acquisition costs and contingent  commissions  receivable,  net of the
related  unearned  premiums and  contingent  commissions  payable.  The deferred
income taxes  inherent in these  assets and  liabilities  were  recorded by MBIA
Corp.  Contingent  commissions  receivable  (payable)  with  respect to premiums
earned  prior  to the  effective  date  of  the  reinsurance  agreements  by the
Association  in accordance  with  statutory  accounting  practices,  remained as
assets (liabilities) of the member companies.

         Effective December 31, 1989, MBIA Inc. acquired for $288 million all of
the outstanding stock of Bond Investors Group, Inc. ("BIG"),  the parent company
of  Bond  Investors   Guaranty   Insurance  Company  ("BIG  Ins."),   which  was
subsequently renamed MBIA Insurance Corp. of Illinois ("MBIA Illinois").

                                       B-7

<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


         In January  1990,  MBIA  Illinois  ceded its  portfolio  of net insured
obligations  to MBIA Corp.  in exchange  for cash and  investments  equal to its
unearned premium reserve of $153 million.  Subsequent to this cession, MBIA Inc.
contributed  the  common  stock of BIG to MBIA  Corp.  resulting  in  additional
paid-in capital of $200 million.  The insured  portfolio  acquired from BIG Ins.
consists of municipal  obligations  with risk  characteristics  similar to those
insured by MBIA Corp. On December 31, 1990, BIG was merged into MBIA Illinois.

         Also in 1990, MBIA Inc. formed MBIA Assurance S.A. ("MBIA  Assurance"),
a wholly owned French subsidiary,  to write financial guarantee insurance in the
international   community.   MBIA  Assurance   provides   insurance  for  public
infrastructure   financings,   structured   finance   transactions  and  certain
obligations  of  financial  institutions.   The  stock  of  MBIA  Assurance  was
contributed to MBIA Corp. in 1991 resulting in additional  paid-in capital of $6
million.  Pursuant to a  reinsurance  agreement  with MBIA Corp.,  a substantial
amount of the risks insured by MBIA Assurance is reinsured by MBIA Corp.

     In 1993,  MBIA  Inc.  formed a wholly  owned  subsidiary,  MBIA  Investment
Management  Corp.  ("IMC").  IMC,  which  commenced  operations  in August 1993,
principally provides guaranteed investment agreements to states,  municipalities
and  municipal  authorities  which are  guaranteed as to principal and interest.
MBIA Corp. insures IMC's outstanding investment agreement liabilities.

     In 1993, MBIA Corp. assumed the remaining business from the fifth member of
the Association.

         In 1994,  MBIA Inc. formed a wholly owned  subsidiary,  MBIA Securities
Corp. ("SECO"), to provide fixed-income  investment management services for MBIA
Inc.'s  municipal  cash  management  service  businesses.   In  1995,  portfolio
management for a portion of MBIA Corp.'s insurance related investment  portfolio
was  transferred  to SECO;  the  management of the balance of this portfolio was
transferred in January 1996.


2.  SIGNIFICANT ACCOUNTING POLICIES

The  consolidated  financial  statements  have  been  prepared  on the  basis of
generally accepted accounting principles ("GAAP").  The preparation of financial
statements in conformity  with GAAP  requires  management to make  estimates and
assumptions that affect the reported amounts of assets and liabilities and

                                       B-8
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

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.  Significant
accounting policies are as follows:

CONSOLIDATION
The consolidated  financial  statements include the accounts of MBIA Corp., MBIA
Illinois,  MBIA Assurance and BIG Services,  Inc. All  significant  intercompany
balances have been eliminated.  Certain amounts have been  reclassified in prior
years' financial statements to conform to the current presentation.

CASH AND CASH EQUIVALENTS
Cash and cash equivalents include cash on hand and demand deposits with banks.

INVESTMENTS
Effective January 1, 1994, MBIA Corp. adopted Statement of Financial  Accounting
Standards  ("SFAS") 115 "Accounting  for Certain  Investments in Debt and Equity
Securities."  In accordance  with SFAS 115, MBIA Corp.  reclassified  its entire
investment  portfolio  ("Fixed-maturity  securities")  as  "available-for-sale."
Pursuant to SFAS 115, securities classified as  available-for-sale  are required
to be reported in the financial  statements at fair value, with unrealized gains
and losses  reflected  as a separate  component  of  shareholder's  equity.  The
cumulative  effect  of MBIA  Corp.'s  adoption  of SFAS  115 was a  decrease  in
shareholder's  equity at December 31, 1994 of $46.8 million,  net of taxes.  The
adoption of SFAS 115 had no effect on MBIA Corp.'s earnings.

         Bond discounts and premiums are amortized on the effective-yield method
over the remaining term of the securities.  For pre-refunded bonds the remaining
term  is  determined  based  on  the  contractual   refunding  date.  Short-term
investments are carried at amortized  cost,  which  approximates  fair value and
include all fixed-maturity  securities with a remaining term to maturity of less
than one year. Investment income is recorded as earned. Realized gains or losses
on the sale of  investments  are determined by specific  identification  and are
included as a separate component of revenues.

         Other   investments   consist  of  MBIA  Corp.'s  interest  in  limited
partnerships  and a mutual fund which invests  principally in marketable  equity
securities.  MBIA Corp.  records  dividends  from its  investment  in marketable
equity securities and its share of limited partnerships and mutual funds as a

                                       B-9

<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

component of investment income. In addition, MBIA Corp. records its share of the
unrealized  gains and losses on these  investments,  net of applicable  deferred
income taxes, as a separate component of shareholder's equity.

PREMIUM REVENUE RECOGNITION
Premiums are earned pro rata over the period of risk.  Premiums are allocated to
each bond maturity based on par amount and are earned on a  straight-line  basis
over the term of each  maturity.  When an  insured  issue is retired  early,  is
called by the issuer,  or is in substance paid in advance through a refunding or
defeasance  accomplished by placing U.S.  Government  securities in escrow,  the
remaining  deferred premium  revenue,  net of the portion which is credited to a
new policy in those  cases  where MBIA Corp.  insures the  refunding  issue,  is
earned at that time,  since there is no longer  risk to MBIA Corp.  Accordingly,
deferred  premium  revenue  represents  the portion of premiums  written that is
applicable to the unexpired risk of insured bonds and notes.

POLICY ACQUISITION COSTS
Policy  acquisition  costs include only those expenses that relate primarily to,
and vary with, premium production. For business produced directly by MBIA Corp.,
such costs include compensation of employees involved in marketing, underwriting
and policy issuance  functions,  certain rating agency fees, state premium taxes
and certain other underwriting expenses,  reduced by ceding commission income on
premiums ceded to reinsurers.  For business assumed from the  Association,  such
costs  were  comprised  of  management  fees,  certain  rating  agency  fees and
marketing  and legal  costs,  reduced  by  ceding  commissions  received  by the
Association  on  premiums  ceded to  reinsurers.  Policy  acquisition  costs are
deferred and amortized over the period in which the related premiums are earned.

LOSSES AND LOSS ADJUSTMENT EXPENSES
Reserves for losses and loss adjustment  expenses  ("LAE") are established in an
amount equal to MBIA Corp.'s estimate of the identified and unidentified losses,
including costs of settlement on the obligations it has insured.

         To the extent that specific  insured issues are identified as currently
or likely to be in default,  the present value of expected  payments,  including
loss and LAE  associated  with these  issues,  net of  expected  recoveries,  is
allocated  within the total loss reserve as case basis  reserves.  Management of
MBIA  Corp.  periodically  evaluates  its  estimates  for losses and LAE and any
resulting adjustments are reflected in current earnings. Management believes

                                      B-10
<PAGE>

                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

that the reserves are adequate to cover the ultimate net cost of claims, but the
reserves are necessarily based on estimates,  and there can be no assurance that
the ultimate liability will not exceed such estimates.

CONTINGENT COMMISSIONS
Contingent commissions may be receivable from MBIA Corp.'s and the Association's
reinsurers  under  various  reinsurance  treaties and are accrued as the related
premiums are earned.

INCOME TAXES
MBIA Corp. is included in the  consolidated tax return of MBIA
Inc.  The tax  provision  for MBIA Corp.  for  financial  reporting  purposes is
determined on a stand alone basis. Any benefit derived by MBIA Corp. as a result
of the tax sharing  agreement with MBIA Inc. and its  subsidiaries  is reflected
directly in shareholder's equity for financial reporting purposes.

         Deferred income taxes are provided in respect of temporary  differences
between the financial  statement and tax bases of assets and  liabilities  using
enacted tax rates in effect for the year in which the  differences  are expected
to reverse.

         The  Internal  Revenue  Code  permits  financial   guarantee  insurance
companies to deduct from taxable income  additions to the statutory  contingency
reserve,  subject to certain  limitations.  The tax benefits  obtained from such
deductions  must be invested in  non-interest  bearing U. S.  Government tax and
loss bonds.  MBIA Corp.  records  purchases of tax and loss bonds as payments of
Federal  income taxes.  The amounts  deducted must be restored to taxable income
when the contingency  reserve is released,  at which time MBIA Corp. may present
the tax and loss bonds for redemption to satisfy the additional tax liability.

PROPERTY AND EQUIPMENT
Property and equipment  consists of MBIA Corp.'s  headquarters and equipment and
MBIA Assurance's furniture,  fixtures and equipment,  which are recorded at cost
and,  exclusive of land, are depreciated on the straight-line  method over their
estimated service lives ranging from 4 to 31 years.  Maintenance and repairs are
charged to expenses as incurred.

GOODWILL
Goodwill  represents  the  excess of the cost of the  acquired  and  contributed
subsidiaries  over  the  tangible  net  assets  at the  time of  acquisition  or
contribution. Goodwill attributed to the acquisition of the licensed insurance

                                      B-11

<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

company  includes  recognition  of the value of the state  licenses held by that
company,  and is amortized by the straight-line  method over 25 years.  Goodwill
related to the  wholly  owned  subsidiary  of MBIA Inc.  contributed  in 1988 is
amortized by the straight-line method over 25 years.  Goodwill attributed to the
acquisition of MBIA Illinois is amortized according to the recognition of future
profits from its deferred premium revenue and installment premiums, except for a
minor  portion  attributed  to  state  licenses,   which  is  amortized  by  the
straight-line method over 25 years.

FOREIGN CURRENCY TRANSLATION
Assets and  liabilities  denominated  in foreign  currencies  are  translated at
year-end  exchange rates.  Operating  results are translated at average rates of
exchange  prevailing during the year.  Unrealized gains or losses resulting from
translation are included as a separate component of shareholder's equity.


3.  STATUTORY ACCOUNTING PRACTICES
The financial  statements have been prepared on the basis of GAAP, which differs
in certain  respects  from the  statutory  accounting  practices  prescribed  or
permitted  by  the  insurance  regulatory   authorities.   Statutory  accounting
practices differ from GAAP in the following respects:

o premiums  are earned  only when the  related  risk has  expired
  rather than over the period of the risk;

o acquisition costs are charged to operations as incurred rather
  than as the related premiums are earned;

o a contingency  reserve is computed on the basis of statutory  requirements and
  reserves for losses and LAE are  established,  at present value,  for specific
  insured  issues which are  identified as currently or likely to be in default.
  Under GAAP reserves are established based on MBIA Corp.'s reasonable  estimate
  of the identified and unidentified  losses and LAE on the insured  obligations
  it has written;

o Federal  income  taxes are only  provided on taxable  income for which  income
  taxes are  currently  payable,  while under GAAP,  deferred  income  taxes are
  provided with respect to temporary differences;

o fixed-maturity securities are reported at amortized cost rather than fair
  value;

                                      B-12
<PAGE>

                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


o tax and loss bonds  purchased are reflected as admitted assets as well as
  payments of income taxes; and

o certain  assets  designated  as  "non-admitted  assets" are  charged  directly
  against surplus but are reflected as assets under GAAP.

         The following is a reconciliation of consolidated  shareholder's equity
presented  on a GAAP basis to statutory  capital and surplus for MBIA Corp.  and
its subsidiaries, MBIA Illinois and MBIA Assurance:

                                                As of December 31
                                                -----------------
   (In thousands)                         1995         1994              1993
   --------------                         ----         ----              ----
   GAAP shareholder's equity ...    $ 2,525,872    $ 2,055,503     $ 1,857,743
   Premium revenue recognition .       (328,450)      (296,524)       (242,577)
   Deferral of acquisition costs       (140,348)      (133,048)       (120,484)
   Unrealized (gains) losses ...       (223,635)        71,932            --
   Contingent commissions ......         (1,645)        (1,706)         (1,880)
   Contingency reserve .........       (743,510)      (620,988)       (539,103)
   Loss and loss adjustment
    expense reserves ...........         28,024         18,181          26,262
   Deferred income taxes .......        205,425         90,328          99,186
   Tax and loss bonds ..........         70,771         50,471          25,771
   Goodwill ....................       (105,614)      (110,543        (115,503)
   Other .......................        (12,752)       (13,568         (11,679)
                                    ------------   -----------      -----------
    Statutory capital
           and surplus .........    $ 1,274,138      1,110,038     $   977,736
                                    ===========      =========     ===========


         Consolidated  net income of MBIA Corp.  determined in  accordance  with
statutory  accounting  practices for the years ended December 31, 1995, 1994 and
1993 was $278.3 million, $224.9 million and $258.4 million, respectively.


4.  PREMIUMS EARNED FROM REFUNDED AND CALLED BONDS
Premiums earned include $34.0 million, $53.0 million and $85.6 million for 1995,
1994 and 1993, respectively, related to refunded and called bonds.


5.  INVESTMENTS
MBIA Corp.'s investment  objective is to optimize  long-term,  after-tax returns
while  emphasizing  the  preservation  of capital and  claims-paying  capability
through maintenance of high-quality  investments with adequate  liquidity.  MBIA
Corp.'s investment policies limit the amount of credit exposure to any one

                                      B-13

<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

issuer.  The  fixed-maturity  portfolio is comprised  of  high-quality  (average
rating Double-A) taxable and tax-exempt investments of diversified maturities.

         The following tables set forth the amortized cost and fair value of the
fixed-maturities  and  short-term   investments  included  in  the  consolidated
investment portfolio of MBIA Corp. as of December 31, 1995 and 1994.


                                                Gross        Gross
                             Amortized     Unrealized   Unrealized
                                  Cost          Gains       Losses    Fair Value
                                  ----          -----       ------    ----------
(In thousands
December 31, 1995
Taxable bonds
 United States Treasury
  and Government Agency ..   $    6,742     $      354          --    $    7,096
 Corporate and other
  obligations ............      592,604         30,536        (212)      622,928
Mortgage-backed ..........      389,943         21,403        (932)      410,414
Tax-exempt bonds municipal
Obligations ..............    2,637,732        175,081      (2,595)    2,810,218
                              ---------        -------      ------     ---------

 Total fixed-
  maturities                 $3,627,021     $  227,374      (3,739)   $3,850,656
                             ==========     ==========      ======    ==========



                                                 Gross        Gross
                              Amortized     Unrealized    Unrealized
                                   Cost          Gains        Losses  Fair Value
                                   ----          -----        ------  ----------
(In thousands)
Taxable bonds
  United States Treasury
    and Government Agency    $   15,133           --           (149)  $   14,984
  Corporate and other ...
    obligations .........       461,601          2,353      (23,385)     440,569
Mortgage-backed .........       317,560          3,046      (12,430)     308,176
Tax-exempt bonds
 State and municipal
  obligations ...........     2,450,928         36,631      (77,998)   2,409,561
                              ---------         ------      -------    ---------
     Total fixed-
     maturities .........    $3,245,222     $   42,030   $ (113,962)  $3,173,290
                             ==========     ==========    ==========  ==========


         Fixed-maturity  investments  carried at fair value of $8.1  million and
$7.4  million as of December  31, 1995 and 1994,  respectively,  were on deposit
with various regulatory authorities to comply with insurance laws.

                                      B-14

<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

         The table below sets forth the distribution by expected maturity of the
fixed-maturities and short-term  investments at amortized cost and fair value at
December 31, 1995.  Expected  maturities may differ from contractual  maturities
because borrowers may have the right to call or prepay obligations.

                                              Amortized           Fair
(In thousands)                                     Cost          Value
Maturity
Within 1 year .......................       $  178,328       $  178,256
Beyond 1 year but within 5 years ....          448,817          477,039
Beyond 5 years but within 10 years ..        1,133,527        1,211,645
Beyond 10 years but within 15 years .          742,790          804,421
Beyond 15 years but within 20 years .          686,871          730,030
Beyond 20 years .....................           46.745           38,851
                                              --------         --------
                                             3,237,078        3,440,242
Mortgage-backed .....................          389,943          410,414
                                               -------          -------

Total fixed-maturities and short-term
  investments .......................       $3,627,021       $3,850,656
                                            ==========       ==========


6.  Investment Income and Gains and Losses

Investment income consists of:

                                               Years ended December 31
                                               -----------------------
(In thousands) ................          1995           1994           1993
                                         ----           ----           ----
Fixed-maturities ..............   $   216,653    $   193,729    $   173,070
Short-term investments   ......         6,008          3,003          2,844
Other investments .............            17             12          2,078
                                           --             --          -----
Gross investment income .....         222,678        196,744        177,992
Investment expenses ...........         2,844          2,778          2,663
                                        -----          -----          -----
  Net investment income .......       219,834        193,966        175,329

Net realized gains (losses):
  Fixed-maturities:
     Gains.....................         9,941          9,635          9,070
     Losses................ ..        (2,537)        (8,851)          (744)
                                      ------         ------           ----
     Net.....................          7,404            784           8,326
  Other investments:
     Gains...................            382          9,551             615
     Losses...................            (9)            --             --
                                         ----         ------           ----
  Net.......................              373          9,551            615
                                          ---          -----            ---
  Net realized gains ..........         7,777         10,335          8,941
                                        -----         ------          -----

Total investment income .......   $   227,611    $   204,301    $   184,270
                                  ===========    ===========    ===========

                                      B-15

<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


         Unrealized gains (losses) consist of:

                                        As of December 31
                                        -----------------
(In thousands) ..................            1995             1994
                                             ----             ----
Fixed-maturities:
  Gains .........................       $ 227,374        $  42,030
  Losses ........................          (3,739)        (113,962)
   Net ..........................         223,635          (71,932)
Other investments:
  Gains .........................             287             --
  Losses ........................            (821)          (1,042)
                                           -------           ------
  Net ...........................            (534)          (1,042)
                                            ------           ------
Total ...........................         223,101          (72,974)

Deferred income tax (benefit) ...          78,372          (25,334)
                                           ------          -------
  Unrealized gains (losses) - net       $ 144,729        $ (47,640)
                                        =========        =========

         The  deferred  taxes in 1995 and 1994 relate  primarily  to  unrealized
gains and losses on MBIA Corp.'s fixed-maturity investments, which are reflected
in  shareholders'  equity  in 1995  and 1994 in  accordance  with  MBIA  Corp.'s
adoption of SFAS 115.

         The change in net unrealized gains (losses) consists of:

                                            Years ended December 31
                                            -----------------------
In thousands                         1995          1994          1993
- - - ------------                         ----          ----          ----

Fixed-maturities ...............   $ 295,567   $(289,327)   $ 101,418
Other investments ..............         508      (8,488)       3,842
                                         ---      ------        -----
  Total ........................     296,075    (297,815)     105,260
Deferred income taxes (benefit)      103,706     (27,940)       1,381
                                     -------     -------        -----
  Unrealized gains (losses), net   $ 192,369   $(269,875)   $ 103,879
                                   =========   =========    =========


7.  INCOME TAXES

Effective  January 1, 1993,  MBIA Corp.  changed  its method of  accounting  for
income  taxes from the income  statement-based  deferred  method to the  balance
sheet-based liability method required by SFAS 109 "Accounting for Income Taxes."
MBIA Corp.  adopted the new  pronouncement on the cumulative  catch-up basis and
recorded a cumulative  adjustment,  which  increased  net income and reduced the
deferred tax liability by $13.0 million.  The cumulative  effect  represents the
impact of adjusting  the  deferred tax  liability to reflect the January 1, 1993
tax rate of 34% as opposed to the higher tax rates in effect when certain of the
deferred taxes originated.

                                      B-16
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


         SFAS 109 requires  recognition  of deferred tax assets and  liabilities
for the expected  future tax  consequences  of events that have been included in
the  financial  statements  or tax  returns.  Under this  method,  deferred  tax
liabilities  and assets  are  determined  based on the  difference  between  the
financial  statement and tax bases of assets and  liabilities  using enacted tax
rates in effect for the year in which the  differences  are expected to reverse.
The effect on tax assets and  liabilities of a change in tax rates is recognized
in income in the period that includes the enactment date.

     The tax effects of  temporary  differences  that give rise to deferred  tax
assets and liabilities at December 31, 1995 and 1994 are as presented below:

(In thousands) ................................       1995       1994
- - - -----------------------------------------------       ----       ----
Deferred tax assets
  Tax and loss bonds ..........................   $ 71,183   $ 50,332
  Unrealized losses ...........................       --       25,334
  Alternative minimum tax credit carry forwards     39,072     22,391
  Loss and loss adjustment expense reserves ...      9,809      6,363
  Other .......................................        954      3,981
                                                       ---      -----
  Total gross deferred tax assets .............    121,018    108,401
                                                   =======    =======

Deferred tax liabilities
  Contingency reserve .........................    131,174     91,439
  Deferred premium revenue ....................     64,709     54,523
  Deferred acquisition costs ..................     49,122     48,900
  Unrealized gains ............................     78,372       --
  Contingent commissions ......................      7,158      4,746
  Other .......................................      3,408      6,621
                                                     -----      -----
  Total gross deferred tax liabilities ........    333,943    206,229
                                                   -------    -------

  Net deferred tax liability ..................   $212,925   $ 97,828
                                                  ========   ========

         Under SFAS 109, a change in the Federal tax rate requires a restatement
of deferred tax assets and  liabilities.  Accordingly,  the  restatement for the
change in the 1993 Federal tax rate  resulted in a $5.4 million  increase in the
tax provision, of which $3.2 million resulted from the recalculation of deferred
taxes at the new Federal rate.

      The provision for income taxes is composed of:

                                        Years ended December 31
                                        -----------------------
(In thousands) ..................      1995      1994      1993
- - - ---------------------------------      ----      ----      ----

Current .........................   $70,357   $58,043   $66,086
Deferred ........................    11,391    19,082    20,598
                                     ------    ------    ------
  Total .........................   $81,748   $77,125   $86,684
                                    =======   =======   =======

                                      B-17

<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


      The  provision  for income  taxes gives  effect to  permanent  differences
between financial and taxable income. Accordingly, MBIA Corp.'s effective income
tax rate differs from the  statutory  rate on ordinary  income.  The reasons for
MBIA Corp.'s lower effective tax rates are as follows:

                                                  Years ended December 31
                                                  -----------------------
                                                  1995       1994       1993
                                                  ----       ----       ----
Income taxes computed on pre-tax
  financial income at statutory rates ..........     35.0%    35.0%    35.0%
Increase (reduction) in taxes resulting from:
    Tax-exempt interest ........................    (12.5)   (12.0)   (10.6)
    Amortization of goodwill ...................      0.5      0.5      0.5
    Other ......................................     (1.1)    (1.7)      --
                                                     ----     ----     ----
            Provision for income taxes .........     21.9%    21.8%    24.9%
                                                     ====     ====     ====


8.  DIVIDENDS AND CAPITAL REQUIREMENTS

Under New York state  insurance  law,  MBIA Corp.  may pay a dividend  only from
earned surplus subject to the maintenance of a minimum capital requirement.  The
dividends  in any  12-month  period  may not  exceed  the  lesser  of 10% of its
policyholders'  surplus  as shown on its last  filed  statutory-basis  financial
statements,  or of adjusted net investment income, as defined, for such 12-month
period,  without  prior  approval  of the  superintendent  of the New York State
Insurance Department.

         In accordance  with such  restrictions on the amount of dividends which
can be paid in any 12-month  period,  MBIA Corp. had  approximately  $44 million
available  for the payment of dividends as of December 31, 1995.  In 1995,  1994
and 1993, MBIA Corp. declared and paid dividends of $83 million, $38 million and
$50 million, respectively, to MBIA Inc.

         Under  Illinois  Insurance  Law,  MBIA Illinois may pay a dividend from
unassigned surplus,  and the dividends in any 12-month period may not exceed the
greater of 10% of policyholders'  surplus (total capital and surplus) at the end
of the preceding calendar year, or the net income of the preceding calendar year
without prior approval of the Illinois State Insurance Department.

         In accordance  with such  restrictions on the amount of dividends which
can be paid in any 12-month  period,  MBIA Illinois may pay a dividend only with
prior approval as of December 31, 1995.

                                      B-18
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


         The insurance departments of New York state and certain other statutory
insurance  regulatory  authorities and the agencies which rate the bonds insured
by MBIA Corp. have various  requirements  relating to the maintenance of certain
minimum ratios of statutory capital and reserves to net insurance in force. MBIA
Corp.  and MBIA  Assurance  were in  compliance  with these  requirements  as of
December 31, 1995.


9.  LINES OF CREDIT
MBIA Corp. has a standby line of credit commitment in the amount of $650 million
with a group of major banks to provide loans to MBIA Corp. after it has incurred
cumulative  losses (net of any recoveries)  from September 30, 1995 in excess of
the  greater of $500  million  and 6.25% of average  annual  debt  service.  The
obligation  to repay  loans  made  under this  agreement  is a limited  recourse
obligation  payable solely from, and  collateralized  by, a pledge of recoveries
realized on defaulted insured obligations including certain installment premiums
and other  collateral.  This  commitment  has a  seven-year  term and expires on
September  30, 2002 and  contains  an annual  renewal  provision  subject to the
approval by the bank group.

     MBIA Corp.  and MBIA Inc.  maintain bank liquidity  facilities  aggregating
$275 million.  At December 31, 1995, MBIA Inc. had $18 million outstanding under
these facilities.


10.  NET INSURANCE IN FORCE
MBIA Corp. guarantees the timely payment of principal and interest on municipal,
asset-/mortgage-backed and other non-municipal securities. MBIA Corp.'s ultimate
exposure  to  credit  loss in the  event of  nonperformance  by the  insured  is
represented by the insurance in force as set forth below.

         The  insurance   policies  issued  by  MBIA  Corp.  are   unconditional
commitments to guarantee  timely payment on the bonds and notes to  bondholders.
The creditworthiness of each insured issue is evaluated prior to the issuance of
insurance  and each  insured  issue must comply with MBIA  Corp.'s  underwriting
guidelines. Further, the payments to be made by the issuer on the bonds or notes
may be  backed  by a pledge of  revenues,  reserve  funds,  letters  of  credit,
investment contracts or collateral in the form of mortgages or other assets. The
right to such money or collateral  would typically  become MBIA Corp.'s upon the
payment of a claim by MBIA Corp.

                                     B-19
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

     As of December 31, 1995, insurance in force, net of cessions to reinsurers,
has a range of maturity of 1-43 years.  The  distribution  of net  insurance  in
force by geographic  location and type of bond,  including $2.7 billion and $1.5
billion  relating to IMC's municipal  investment  agreements  guaranteed by MBIA
Corp. in 1995 and 1994, respectively, is set forth in the following tables:

<TABLE>
<CAPTION>
                                          As of December 31
                                          -----------------

($ in billions)              1995                                      1994
- - - ---------------              ----                                      ----
                      Net   Number        % of Net     Net           Number       % of Net
Geographic     Insurance   of Issues     Insurance    Insurance     of Issues    Insurance
Location         In Force   Outstanding   In Force     In Force      Outstanding  In Force
- - - --------         --------   -----------   --------     --------      -----------  --------

<S>             <C>           <C>          <C>       <C>             <C>          <C>
California ..   $   51.2      3,122        14.8      $   43.9        2,832        14.3%
New York ....       30.1      4,846         8.7          25.0        4,447         8.2
Florida .....       26.9      1,684         7.7          25.4        1,805         8.3
Texas .......       20.4      2,031         5.9          18.6        2,102         6.1
Pennsylvania        19.7      2,143         5.7          19.5        2,108         6.4
New Jersey ..       16.4      1,730         4.7          15.0        1,590         4.9
Illinois ....       15.0      1,090         4.3          14.7        1,139         4.8
Massachusetts        9.3      1,070         2.7           8.6        1,064         2.8
Ohio ........        9.1      1,017         2.6           8.3          996         2.7
Michigan ....        7.9      1,012         2.3           5.7          972         1.9
                     ---      -----         ---           ---          ---         ---
Subtotal ....      206.0     19,745        59.4         184.7       19,055        60.4

Other .......      135.6     11,147        39.1         118.8       10,711        38.8
                   -----     ------        ----         -----       ------        ----
  Total U.S.       341.6     30,892        98.5         303.5       29,766        99.2

International        5.1         53         1.5           2.5            18        0.8
                     ---         --         ---           ---            --        ---
                $  346.7     30,945       100.0%     $  306.0        29,784      100.0%
                ========     ======       =====      ========        ======      =====
</TABLE>


                                      B-20

<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


<TABLE>
<CAPTION>
                                          As of December 31
                                          -----------------
                                    1995                                1994
                                    ----                                ----
($ in billions)          Net        Number   % of Net       Net       Number   % of Net
                   Insurance     of Issues   Insurance  Insurance   of Issues  Insurance
Type of Bond        In Force   Outstanding   In Force   In Force Outstanding   In Force
- - - ------------        --------   -----------   --------   -------- -----------   --------

MUNICIPAL
<S>                   <C>        <C>          <C>      <C>         <C>            <C>
General Obligation    $ 91.6     11,445       26.4%    $ 84.2      11,029         27.5%
Utilities ........      60.3      4,931       17.4       56.0        5,087        18.3
Health Care ......      51.9      2,458       15.0       50.6        2,670        16.5
Transportation ...      25.5      1,562        7.4       21.3        1,486         7.0
Special Revenue ..      24.4      1,445        7.0       22.7        1,291         7.4
Industrial
 development and
 pollution control
 revenue                17.2        924        5.0       15.1        1,016         4.9
Housing ..........      15.8      2,671        4.5       13.6        2,663         4.5
Higher Education .      15.2      1,261        4.4       14.0        1,208         4.6
                      =======    =======    ======     =======     =======        =====
Other ............       7.3        134        2.1        3.8          124         1.2
                       309.2     26,831       89.2      281.3       26,574        91.9
                      =======    =======    =======    =======     =======        =====
Non-municipal
Asset/mortgage-
  backed                20.2         256       5.8       12.8          151         4.2
Investor-owned
  utilities              6.4       3,559       1.8        5.7        2,918         1.9
International ....       5.1          53       1.5        2.5           18         0.8
Other ............       5.8         246       1.7        3.7          123         1.2
                         ---         ---       ---        ---          ---         ---
                        37.5       4,114      10.8       24.7        3,210         8.1
                        ----       -----      ----       ----        -----         ---
                      $346.7      30,945     100.0%    $306.0       29,784       100.0%
                      =======    =======   =======     ======      =======       =====
</TABLE>

11.  REINSURANCE

MBIA  Corp.  reinsures  portions  of its risks with  other  insurance  companies
through  various quota and surplus share  reinsurance  treaties and  facultative
agreements.  In the event that any or all of the reinsurers  were unable to meet
their obligations, MBIA Corp. would be liable for such defaulted amounts.

     Amounts  deducted from gross  insurance in force for  reinsurance  ceded by
MBIA Corp., MBIA Assurance and MBIA Illinois were $50.1 billion and $42.6

                                     B-21
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

billion, at December 31, 1995 and 1994, respectively.  The distribution of ceded
insurance in force by  geographic  location and type of bond is set forth in the
tables below:

                                                  As of December 31
                                                  -----------------
(In billions)                           1995                        1994
- - - -------------                           ----                        ----
                                          % of                           % of
                          Ceded          Ceded           Ceded          Ceded
                       Insurance     Insurance       Insurance      Insurance
Geographic Location     In Force      In Force        In Force       In Force
- - - -------------------     --------      --------        --------       --------
California .........     $   8.8          17.5%          $ 7.5         17.6%
New York ...........         5.7          11.4             4.9         11.5
New Jersey .........         3.1           6.1             2.0          4.7
Texas ..............         2.8           5.6             2.5          5.9
Pennsylvania .......         2.7           5.4             2.6          6.1
Florida ............         2.3           4.6             2.1          4.9
Illinois ...........         2.2           4.5             2.3          5.4
District of Columbia         1.5           3.0             1.6          3.8
Washington .........         1.4           2.7             1.2          2.8
Puerto Rico ........         1.3           2.6             1.1          2.6
Massachusetts ......         1.1           2.1             0.9          2.1
Ohio ...............         1.0           2.1             0.9          2.1
                             ---           ---             ---          ---
 Subtotal ...........       33.9          67.6            29.6         69.5

Other ..............        14.4          28.8            12.3         28.9
                            ----          ----            ----         ----
    Total U. S .....        48.3          96.4            41.9         98.4

International ......         1.8           3.6             0.7          1.6
                             ---           ---             ---          ---
                         $  50.1         100.0%          $42.6        100.0%
                         =======         =====           =====        =====

                                      B-22

<PAGE>

                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                                           As of December 31
                                           -----------------
(In billions)                     1995                          1994
- - - -------------                     ----                          ----
                                                            % of          % of
                             Ceded         Ceded           Ceded         Ceded
                         Insurance      Insurance       Insurance     Insurance
Type of Bond              In Force       In Force        In Force      In Force
- - - ------------              --------       --------        --------      --------
Municipal
General obligation ...   $   11.7         23.3%        $    9.7            22.8%
Utilities ............        9.0         18.0              8.5            20.0
Health care ..........        6.6         13.1              6.5            15.3
Transportation .......        5.5         11.0              4.5            10.6
Special revenue ......        3.2          6.4              2.7             6.3
Industrial development
    and pollution
    control revenue           3.0          6.0               2.9             6.8
Housing ..............        1.4          2.8              1.0             2.3
Higher Education .....        1.2          2.4              1.2             2.8
Other ................        2.4          4.8              1.5             3.5
                              ---          ---              ---             ---
                             44.0         87.8             38.5            90.4
                             ====         ====             ====            ====

Non-municipal
Asset-/mortgage-backed        3.6          7.2              2.7             6.3
International ........        1.8          3.6              0.7             1.6
Other ................        0.7          1.4              0.7             1.7
                              ---          ---              ---             ---
                              6.1         12.2              4.1             9.6
                              ---         ----              ---             ---
                         $   50.1        100.0%        $   42.6           100.0%
                         ========        =====         ========           =====

         Included in gross  premiums  written are  assumed  premiums  from other
insurance  companies of $11.7  million,  $6.3 million and $20.4  million for the
years ended December 31, 1995, 1994 and 1993,  respectively.  The percentages of
the amounts  assumed to net premiums  written were 3.8%,  2.0% and 4.7% in 1995,
1994 and 1993, respectively.

         Gross premiums written include $0.2 million in 1994 and $5.4 million in
1993 related to the  reassumption by MBIA Corp. of reinsurance  previously ceded
by the Association.  Also included in gross premiums in 1993 is $10.8 million of
premiums  assumed from a member of the  Association.  Ceded premiums written are
net of $0.2  million  in 1995,  $1.6  million  in 1994 and $2.5  million in 1993
related to the  reassumption  of reinsurance  previously  ceded by MBIA Corp. or
MBIA Illinois.

                                      B-23
<PAGE>

                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)



12.  EMPLOYEE BENEFITS

MBIA Corp.  participates  in MBIA Inc.'s  pension  plan  covering  all  eligible
employees.  The  pension  plan is a  defined  contribution  plan and MBIA  Corp.
contributes 10% of each eligible employee's annual total  compensation.  Pension
expense for the years ended  December 31, 1995,  1994 and 1993 was $3.2 million,
$3.0  million  and $3.1  million,  respectively.  MBIA  Corp.  also has a profit
sharing/401(k)  plan which allows eligible  employees to contribute up to 10% of
eligible compensation. MBIA Corp. matches employee contributions up to the first
5% of total  compensation.  MBIA Corp.  contributions to the profit sharing plan
aggregated  $1.4  million,  $1.4  million  and $1.3  million for the years ended
December  31,  1995,  1994 and 1993,  respectively.  The 401(k) plan amounts are
invested in common stock of MBIA Inc.  Amounts  relating to the above plans that
exceed  limitations  established  by Federal  regulations  are  contributed to a
non-qualified  deferred  compensation plan. Of the above amounts for the pension
and profit  sharing plans,  $2.7 million,  $2.6 million and $2.6 million for the
years ended  December 31,  1995,  1994 and 1993,  respectively,  are included in
policy acquisition costs.

     MBIA Corp.  also  participates  in MBIA Inc.'s common stock  incentive plan
which  enables  employees  of MBIA Corp.  to acquire  shares of MBIA Inc.  or to
benefit from appreciation in the price of the common stock of MBIA Inc.

     MBIA Corp.  also  participates  in MBIA Inc.'s  restricted  stock  program,
adopted in December  1995,  whereby  key  executive  officers of MBIA Corp.  are
granted restricted shares of MBIA Inc. common stock.

     Effective  January  1,  1993,  MBIA  Corp.  adopted  SFAS  106  "Employers'
Accounting for  Postretirement  Benefits Other than  Pensions."  Under SFAS 106,
companies are required to accrue the cost of employee  post-retirement  benefits
other than pensions  during the years that employees  render  service.  Prior to
January 1, 1993, MBIA Corp. had accounted for these post-retirement  benefits on
a cash  basis.  In  1993,  MBIA  Corp.  adopted  the  new  pronouncement  on the
cumulative  catch-up  basis and recorded a cumulative  effect  adjustment  which
decreased  net income and increased  other  liabilities  by $0.1 million.  As of
January 1, 1994, MBIA Corp. eliminated these post-retirement benefits.

                                      B-24
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

13.  RELATED PARTY TRANSACTIONS
The  business  assumed  from the  Association,  relating  to  insurance  on unit
investment trusts sponsored by two members of the Association, includes deferred
premium  revenue of $1.6 million and $1.9 million at December 31, 1995 and 1994,
respectively.

         In 1993,  MBIA Corp.  assumed the balance of $10.8  million of deferred
premium revenue from a member of the Association  which had not previously ceded
its  insurance  portfolio to MBIA Corp.  Also in 1993,  MBIA Corp.  assumed $0.4
million of deferred  premium  revenue  relating  to one of the trusts  which was
previously ceded to an affiliate of an Association member.

         Since 1989,  MBIA Corp. has executed five surety bonds to guarantee the
payment  obligations  of the  members  of the  Association,  one of  which  is a
principal   shareholder  of  MBIA  Inc.,  which  had  their  Standard  &  Poor's
claims-paying  rating  downgraded  from  Triple-A  on  their  previously  issued
Association  policies.  In the  event  that they do not meet  their  Association
policy payment obligations, MBIA Corp. will pay the required amounts directly to
the paying agent instead of to the former  Association  member as was previously
required.  The aggregate  amount  payable by MBIA Corp. on these surety bonds is
limited to $340 million.  These surety bonds remain  outstanding  as of December
31, 1995.

         MBIA Corp. has investment  management and advisory  agreements  with an
affiliate of a principal shareholder of MBIA Inc., which provides for payment of
fees on assets  under  management.  Total  related  expenses for the years ended
December 31, 1995, 1994 and 1993 amounted to $2.5 million, $2.6 million and $2.4
million,  respectively.  These  agreements were terminated on January 1, 1996 at
which time SECO  commenced  management of MBIA Corp.'s  consolidated  investment
portfolios.  In addition,  investment  management  expenses of $0.1 million were
paid to SECO for the portion of the investment portfolio transferred in 1995.

         MBIA Corp.  has  various  insurance  coverages  provided by a principal
shareholder of MBIA Inc.,  the cost of which was $1.9 million,  $1.9 million and
$2.0 million for the years ended December 31, 1995, 1994 and 1993, respectively.

                                     B-25
<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


         Included in other  assets at December 31, 1995 and 1994 is $1.1 million
and $14.5 million of net receivables from MBIA Inc. and other subsidiaries.


14.  FAIR VALUE OF FINANCIAL INSTRUMENTS
The estimated fair value amounts of financial instruments shown in the following
table have been determined by MBIA Corp. using available market  information and
appropriate  valuation  methodologies.  However,  in certain cases  considerable
judgment is necessarily  required to interpret market data to develop  estimates
of fair value.  Accordingly,  the estimates presented herein are not necessarily
indicative of the amount MBIA Corp.  could realize in a current market exchange.
The use of different market assumptions and/or estimation methodologies may have
a material effect on the estimated fair value amounts.

FIXED-MATURITY  SECURITIES - The fair value of fixed-maturity  securities equals
quoted market price,  if available.  If a quoted market price is not  available,
fair value is estimated using quoted market prices for similar securities.

SHORT-TERM  INVESTMENTS - Short-term  investments  are carried at amortized cost
which, because of their short duration, is a reasonable estimate of fair value.

OTHER  INVESTMENTS  - Other  investments  consist of MBIA  Corp.'s  interest  in
limited  partnerships and a mutual fund which invests  principally in marketable
equity securities. The fair value of other investments is based on quoted market
prices.

CASH AND CASH  EQUIVALENTS,  RECEIVABLE  FOR  INVESTMENTS  SOLD AND  PAYABLE FOR
INVESTMENTS  PURCHASED - The  carrying  amounts of these items are a  reasonable
estimate of their fair value.

PREPAID  REINSURANCE   PREMIUMS  -  The  fair  value  of  MBIA  Corp.'s  prepaid
reinsurance  premiums  is  based  on the  estimated  cost  of  entering  into an
assumption of the entire  portfolio  with third party  reinsurers  under current
market conditions.

                                      B-26

<PAGE>
DEFERRED  PREMIUM  REVENUE - The fair  value of MBIA  Corp.'s  deferred  premium
revenue is based on the estimated  cost of entering into a cession of the entire
portfolio with third party reinsurers under current market conditions.

LOSS AND LOSS ADJUSTMENT  EXPENSE  RESERVES - The carrying amount is composed of
the present value of the expected cash flows for specifically  identified claims
combined  with an estimate  for  unidentified  claims.  Therefore,  the carrying
amount is a reasonable estimate of the fair value of the reserve.

INSTALLMENT  PREMIUMS - The fair value is derived  by  calculating  the  present
value of the estimated  future cash flow stream at 9% and 13.25% at December 31,
1995 and December 31, 1994, respectively.

                                                As of December 31,
                                                ------------------
                                        1995                        1994
                                        ----                        ----
                               Carrying    Estimated     Carrying     Estimated
                                Amount     Fair Value     Amount      Fair Value
                                ------     ----------     ------      ----------
ASSETS:
Fixed-maturity securuities   $3,652,621  $3,652,621    $3,051,906    $3,051,906
Short-term investments..        198,035     198,035       121,384       121,384
Other investments ......         14,064      14,064        11,970        11,970
Cash and cash equivalents        23,258      23,258         1,332         1,332
Prepaid reinsurance
 premiums ..............        200,887     174,444       186,492       159,736
Receivable for
 investments sold ......          5,729       5,729           945           945

LIABILITIES:
Deferred premium
   revenue .............      1,616,315   1,395,159     1,512,211     1,295,305
Loss and loss adjustment
  expense reserves .....         42,505      42,505        40,148        40,148
Payable for investments
   purchased ...........         10,695      10,695         6,552         6,552

OFF-BALANCE-SHEET
INSTRUMENTS:
Installment premiums               ----     235,371           ---       176,944


                                      B-27
<PAGE>

                                   APPENDIX C

                       
           UNAUDITED FINANCIAL STATEMENTS FOR THE CERTIFICATE INSURER

                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES







                        CONSOLIDATED FINANCIAL STATEMENTS

                   AS OF MARCH 31, 1996 AND DECEMBER 31, 1995

                AND FOR THE PERIODS ENDED MARCH 31, 1996 AND 1995

















                                      C-1

<PAGE>
                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES



                                    I N D E X



                                                                            PAGE

Consolidated Balance Sheets -
    March 31, 1996 (Unaudited) and December 31, 1995 (Audited) .............   3

Consolidated Statements of Income -
    Three months ended March 31, 1996 and 1995 (Unaudited) .................   4

Consolidated Statement of Changes in Shareholder's Equity -
    Three months ended March 31, 1996 (Unaudited) ..........................   5

Consolidated Statements of Cash Flows -
    Three months ended March 31, 1996 and 1995 (Unaudited) .................   6

Notes to Consolidated Financial Statements (Unaudited) .....................   7




                                       C-2

<PAGE>
                  MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                         CONSOLIDATED BALANCE SHEETS
                (Dollars in thousands except per share amounts)

                                        March 31, 1996      December 31, 1995
                                       ---------------     ------------------
                                          (Unaudited)           (Audited)
                     ASSETS
Investments:
    Fixed-maturity securities
     held as available-for-sale
     at fair value
     (amortized cost $3,664,571
      and $3,428,986) ..................   $3,784,836            $3,652,621
    Short-term investments, at
      amortized cost
      (which approximates fair value) ..      135,428               198,035
    Other investments ..................       13,374                14,064
                                           ----------            ----------
        TOTAL INVESTMENTS ..............    3,933,638             3,864,720

Cash and cash equivalents ..............        2,499                 2,135
Accrued investment income ..............       60,462                60,247
Deferred acquisition costs .............      140,919               140,348
Prepaid reinsurance premiums ...........      206,383               200,887
Goodwill (less accumulated amortization
    of $38,590 and $37,366) ............      104,390               105,614
Property and equipment, at cost
    (less accumulated
    depreciation of $12,822 and $12,137)       41,771                41,169
Receivable for investments sold ........        6,501                 5,729
Other assets ...........................       51,534                42,145
                                           ----------            ----------
        TOTAL ASSETS ...................   $4,548,097            $4,462,994
                                           ==========            ==========

   Liabilities and Shareholder's Equity
Liabilities:
    Deferred premium revenue ...........   $1,666,945            $1,616,315
    Loss and loss adjustment
     expense reserves ..................       46,376                42,505
    Deferred income taxes ..............      180,843               212,925
    Payable for investments purchased ..       15,715                10,695
    Other liabilities ..................       96,600                54,682
                                           ----------            ----------
        TOTAL LIABILITIES ..............    2,006,479             1,937,122
                                           ----------            ----------

Shareholder's Equity:
    Common stock, par value $150
     per share; authorized,
     issued and outstanding -
     100,000 shares ....................       15,000                15,000
    Additional paid-in capital .........    1,025,591             1,021,584
    Retained earnings ..................    1,423,157             1,341,855
    Cumulative translation
     adjustment ........................          330                 2,704
    Unrealized appreciation
     of investments,
     net of deferred income tax
     provision of $42,114 and $78,372 ..       77,540               144,729
                                           ----------            ----------
        TOTAL SHAREHOLDER'S EQUITY .....    2,541,618             2,525,872
                                           ----------            ----------

        TOTAL LIABILITIES AND
          SHAREHOLDER'S EQUITY .........   $4,548,097            $4,462,994
                                           ==========            ==========

               The accompanying notes are an integral part of the
                       consolidated financial statements.

                                       C-3
<PAGE>
                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                  CONSOLIDATED STATEMENTS OF INCOME (Unaudited)

                             (Dollars in thousands)

                                                           Three Months Ended
                                                               March 31
                                                       ------------------------
                                                         1996           1995
                                                       ---------      ---------
Revenues:
     Gross premiums written ......................     $ 121,011      $  71,112
     Ceded premiums ..............................       (14,715)        (7,080)
                                                       ---------      ---------
         Net premiums written ....................       106,296         64,032
     Increase in deferred premium revenue ........       (45,532)       (12,680)
                                                       ---------      ---------
         Premiums earned (net of ceded
             premiums of $9,220 and $7,839) ......        60,764         51,352
     Net investment income .......................        59,003         53,065
     Net realized gains ..........................         2,692          1,724
     Other income ................................           969            908
                                                       ---------      ---------
         Total revenues ..........................       123,428        107,049
                                                       ---------      ---------

Expenses:
     Losses and loss adjustment expenses .........         3,178          2,033
     Policy acquisition costs, net ...............         5,900          5,140
     Underwriting and operating expenses .........        10,549          9,752
                                                       ---------      ---------
         Total expenses ..........................        19,627         16,925
                                                       ---------      ---------

Income before income taxes .......................       103,801         90,124

Provision for income taxes .......................        22,499         19,476
                                                       ---------      ---------

Net income .......................................     $  81,302      $  70,648
                                                       =========      =========


         The accompanying notes are an integral part of the consolidated
                             financial statements.

                                       C-4
<PAGE>
                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
      CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDER'S EQUITY (Unaudited)

                    For the three months ended March 31, 1996

                 (Dollars in thousands except per share amounts)
<TABLE>
<CAPTION>

                                                   Common Stock            Additional                    Cumulative     Unrealized
                                             -------------------------      Paid-In        Retained      Translation   Appreciation
                                               Shares         Amount        Capital        Earnings      Adjustment   of Investments
                                             ----------     ----------     ----------     ----------     -----------  --------------
<S>                                             <C>         <C>            <C>            <C>            <C>             <C>
Balance, January 1, 1996 ...............        100,000     $   15,000     $1,021,584     $1,341,855     $    2,704      $  144,729

Exercise of stock options ..............           --             --            1,179           --             --              --

Net income .............................           --             --             --           81,302           --              --

Change in foreign
  currency transactions ................           --             --             --             --           (2,374)           --

Change in unrealized
  appreciation of
  investment net of change
  in deferred income taxes
  of $36,258 ...........................           --             --             --             --             --           (67,189)

Tax reduction related to
  tax sharing agreement
  with MBIA Inc. .......................           --             --            2,828           --             --              --

                                             ----------     ----------     ----------     ----------     ----------      ----------
Balance, March 31, 1996 ................        100,000     $   15,000     $1,025,591     $1,423,157     $      330      $   77,540
                                             ==========     ==========     ==========     ==========     ==========      ==========
</TABLE>

         The accompanying notes are an integral part of the consolidated
                              financial statements.

                                       C-5

<PAGE>
                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
                             (Dollars in thousands)

                                                           Three Months Ended
                                                                March 31
                                                        -----------------------
                                                          1996           1995
                                                        ---------     ---------
Cash flows from operating activities:
  Net income .......................................    $  81,302     $  70,648
  Adjustments to reconcile net
    income to net cash provided
    by operating activities:
    (Increase) decrease in accrued
      investment income ............................         (215)          960
    Increase in deferred acquisition costs .........         (571)       (1,634)
    (Increase) decrease in prepaid
     reinsurance premiums ..........................       (5,496)          758
    Increase in deferred premium revenue ...........       51,028        11,922
    Increase in loss and loss adjustment
     expense reserves ..............................        3,871         1,885
    Depreciation ...................................          719           630
    Amortization of goodwill .......................        1,224         1,232
    Amortization of bond discount, net .............       (1,014)         (358)
    Net realized gains on sale of investments ......       (2,692)       (1,724)
    Deferred income taxes ..........................        4,176         3,782
    Other, net .....................................       34,288        19,601
                                                        ---------     ---------
    Total adjustments to net income ................       85,318        37,054
                                                        ---------     ---------

    Net cash provided by operating activities ......      166,620       107,702
                                                        ---------     ---------

Cash flows from investing activities:
  Purchase of fixed-maturity securities, net
    of payable for investments purchased ...........     (329,252)     (182,603)
  Sale of fixed-maturity securities, net of
    receivable for investments sold ................      146,729        92,890
  Redemption of fixed-maturity securities,
    net of receivable for investments redeemed .....       32,644        16,717
  Purchase of short-term investments, net ..........      (15,259)       (9,908)
  Sale (purchase) of other investments, net ........          215          (863)
  Capital expenditures, net of disposals ...........       (1,333)         (817)
                                                        ---------     ---------

    Net cash used in investing activities ..........     (166,256)      (84,584)
                                                        ---------     ---------

Cash flows from financing activities:
  Dividends paid ...................................         --         (22,500)
                                                        ---------     ---------

    Net cash used by financing activities ..........         --         (22,500)
                                                        ---------     ---------

Net increase in cash and cash equivalents ..........          364           618
Cash and cash equivalents - beginning of period ....        2,135         1,332
                                                        ---------     ---------

Cash and cash equivalents - end of period ..........    $   2,499     $   1,950
                                                        =========     =========

Supplemental cash flow disclosures:
  Income taxes paid ................................    $   1,161     $       1


        The accompanying notes are an integral part of the consolidated
                             financial statements.

                                       C-6

<PAGE>
                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. BASIS OF PRESENTATION
- - - ------------------------
     The  accompanying  consolidated  financial  statements  are  unaudited  and
include the accounts of MBIA Insurance  Corporation  and its  Subsidiaries  (the
"Company"). The statements do not include all of the information and disclosures
required by generally accepted accounting principles. These statements should be
read in conjunction  with the Company's  consolidated  financial  statements and
notes  thereto  for  the  year  ended  December  31,  1995.   The   accompanying
consolidated   financial   statements  have  not  been  audited  by  independent
accountants in accordance with generally  accepted auditing standards but in the
opinion  of  management  such  financial  statements  include  all  adjustments,
consisting only of normal recurring  adjustments,  necessary to summarize fairly
the  Company's  financial  position  and results of  operations.  The results of
operations  for the three months ended March 31, 1996 may not be  indicative  of
the results  that may be expected  for the year ending  December 31,  1996.  The
December  31,  1995  condensed  balance  sheet  data was  derived  from  audited
financial statements, but does not include all disclosures required by generally
accepted accounting principles.

2. Dividends Declared
- - - ---------------------

     No  dividends  were  declared by the Company  during the three months ended
March 31, 1996.


                                       C-7


<PAGE>
                                   PROSPECTUS
- - - -------------------------------------------------------------------------------


            Mortgage Loan Asset Backed Securities, Issuable in Series
                         First Alliance Mortgage Company
                                     Sponsor

         This Prospectus describes certain Mortgage Loan Asset Backed Securities
(the  "Securities")  that may be issued  from time to time in series and certain
classes of which may be offered  hereby  from time to time as  described  in the
related  Prospectus  Supplement.  Each series of Securities  will be issued by a
separate trust (each, a "Trust").  The primary assets of each Trust will consist
of a segregated  pool (a "Mortgage  Pool") of  conventional  one- to four-family
residential mortgage loans or certificates of interest or participation  therein
(the  "Mortgage  Loans"),  to be  acquired  by such Trust  from  First  Alliance
Mortgage Company (the "Sponsor" or "Company"). The Company will originate and/or
acquire  the  Mortgage  Loans  from  one  or  more  affiliated  or  unaffiliated
institutions  (together with the Company, the "Originators").  See "The Mortgage
Pools."  

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

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

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

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

         See  "Risk  Factors"  beginning  on page 12 herein  and in the  related
Prospectus   Supplement  for  a  discussion  of  significant  matters  affecting
investments in the Securities. 

         The rate of payment of principal of each class of  Securities  entitled
to principal  payments  will depend on the priority of payment of such class and
the  rate  of  payment  (including  prepayments,   defaults,   liquidations  and
repurchases  of  Mortgage  Loans)  of the  related  Mortgage  Loans.  A rate  of
principal  payment lower or higher than that anticipated may affect the yield on
each class of  Securities  in the  manner  described  herein and in the  related
Prospectus Supplement. The various types of Securities, the different classes of
such Securities and certain types of Mortgage Loans in a given Mortgage Pool may
have different prepayment risks and credit risks. The Prospectus  Supplement for
a series of Securities will contain information as to (i) types,  maturities and
certain statistical  information  relating to credit risks of the Mortgage Loans
in the related  Mortgage Pool,  (ii) projected  prepayment and yields based upon
certain  specified  assumptions for a series of Securities and (iii) priority of
payment and maturity  dates of the  Securities.  See "Yield  Considerations."  A
Trust may be  subject to early  termination  under the  circumstances  described
herein and in the related  Prospectus  Supplement.  

         An investor  should  carefully  review the  information  in the related
Prospectus  Supplement  concerning  the  different  consequences  of  the  risks
associated with the different types and classes of Securities.

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

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

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

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

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

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

                  The date of this Prospectus is June 10, 1996.


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

                                TABLE OF CONTENTS

Caption                                                                     Page
Incorporation of Certain Documents by Reference............................... 2
Summary of Prospectus......................................................... 3
Risk Factors..................................................................12
The Trusts....................................................................17
The Mortgage Pools............................................................20
  General.....................................................................20
  The Mortgage Pools..........................................................21
Mortgage Loan Program.........................................................22
  Underwriting Guidelines.....................................................23
  Qualifications of Originators...............................................25
  Sub-Servicers...............................................................27
  Representations by Originators..............................................27
  Sub-Servicing by Originators................................................29
Description of the Securities.................................................30
  General.....................................................................30
  General Payment Terms of Securities.........................................31
  Form of Securities..........................................................32
  Assignment of Mortgage Loans................................................33
  Forward Commitments; Pre-Funding............................................34
  Payments on Mortgage Loans; Deposits to
    Distribution Account......................................................35
  Withdrawals from the Principal and Interest Account.........................37
  Distributions...............................................................38
  Principal and Interest on the Securities....................................38
  Advances....................................................................39
  Reports to Securityholders..................................................40
  Collection and Other Servicing Procedures...................................41
  Realization upon Defaulted Mortgage Loans...................................42
Subordination.................................................................43
Description of Credit Enhancement.............................................44
Hazard Insurance; Claims Thereunder...........................................49
  Hazard Insurance Policies...................................................49
The Company...................................................................49
The Servicer..................................................................50
The Master Servicer...........................................................50
The Pooling and Servicing Agreement...........................................50
  Servicing and Other Compensation and Payment
   of Expenses; Originator's Retained Yield...................................50
  Evidence as to Compliance...................................................50
  Removal and Resignation of the Servicer.....................................51
  Resignation of the Master Servicer..........................................52
  Rights Upon Event of Default................................................52


Caption                                                                     Page
- - - --------                                                                    ----

  Amendment...................................................................52
  Termination; Retirement of Securities.......................................53
  The Trustee.................................................................53
Yield Considerations..........................................................54
Maturity and Prepayment Considerations........................................56
Certain Legal Aspects of Mortgage Loans and
Related Matters...............................................................57
  General.....................................................................57
  Foreclosure.................................................................58
  Rights of Redemption........................................................58
  Anti-Deficiency Legislation and Other Limitations
       on Lenders.............................................................58
  Environmental Legislation...................................................59
  Enforceability of Certain Provisions........................................60
  Certain Provisions of California Deeds of Trust.............................61
  Applicability of Usury Laws.................................................61
  Alternative Mortgage Instruments............................................61
  Soldiers' and Sailors' Civil Relief Act of 1940.............................62
Certain Federal Income Tax Consequences.......................................62
  General.....................................................................62
  Grantor Trust Estates.......................................................62
  REMICS......................................................................64
  Sales of REMIC Securities...................................................67
  Debt Securities.............................................................69
  Discount and Premium........................................................70
  Backup Withholding..........................................................73
  Foreign Investors...........................................................73
ERISA Considerations..........................................................73
  Plan Asset Regulations......................................................74
  Prohibited Transaction Class Exemption......................................74
  Tax Exempt Investors........................................................76
  Consultation with Counsel...................................................76
Legal Investment Matters......................................................76
Use of Proceeds...............................................................77
Methods of Distribution.......................................................77
Legal Matters.................................................................78
Financial Information.........................................................78
Additional Information........................................................78
Index of Principal Definitions................................................79

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

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

         Any person  receiving a copy of this  Prospectus  may  obtain,  without
charge,  upon  written  or  oral  request,  a  copy  of  any  of  the  documents
incorporated  by reference  herein,  except for the  exhibits to such  documents
(other than the documents expressly incorporated therein by reference). Requests
should be directed to First Alliance Mortgage Company, 17305 Von Karman, Irvine,
California 92714 (telephone number 714-224-8600).


                                        2
<PAGE>
                              SUMMARY OF PROSPECTUS

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

Securities Offered..........   Mortgage Loan Asset Backed Securities.

Company.....................   First  Alliance  Mortgage   Company.   See  "The
                                Company."

Originators.................   

                                The Company will  originate  and/or  acquire the
                                 Mortgage  Loans  from one or more  institutions
                                 affiliated   with  the   Company   ("Affiliated
                                 Originators") or institutions unaffiliated with
                                 the Company  ("Unaffiliated  Originators") (the
                                 Affiliated   Originators,    the   Unaffiliated
                                 Originators  and the Company  are  collectively
                                 referred to as the "Originators"). Unaffiliated
                                 Originators  that enter into agreements to sell
                                 Mortgage  Loans to the  Company  and that  meet
                                 certain  qualifications  described  herein  are
                                 referred to as  "Participating  Originators" or
                                 "Designated  Originators";  such designation is
                                 dependent  upon types of duties  retained by an
                                 Originator    (i.e.,     sub-servicing)     and
                                 satisfaction of the Company's  requirements for
                                 such qualification.

Servicer....................    First  Alliance  Mortgage   Company.   See  "The
                                 Servicer"   and  "The  Pooling  and   Servicing
                                 Agreement--Certain    Matters   Regarding   the
                                 Servicer and the Company."

MasterServicer..............    A Master  Servicer   may  be  specified  in  the
                                 related  Prospectus  Supplement for the related
                                 series  of   Securities.   See  "Mortgage  Loan
                                 Program--Master  Servicer" and "The Pooling and
                                 Servicing  Agreement--Certain Matters Regarding
                                 the Servicer and the Company."

Sub-Servicers...............    Affiliated  Originators may act as Sub-Servicers
                                 for Mortgage Loans acquired by the Company from
                                 such Affiliated Originators unless servicing is
                                 released   to  the   Servicer   or   has   been
                                 transferred  to  a  servicer  approved  by  the
                                 Servicer.  Unaffiliated  Originators (including
                                 Designated      Originators,      Participating
                                 Originators     or    Originators    of    Bulk
                                 Acquisitions)   may   or   may   not   act   as
                                 Sub-Servicers  for Mortgage  Loans  acquired by
                                 the Company from such Unaffiliated Originators.
                                 In addition,  third-party unaffiliated contract
                                 servicers   may  act  as   Sub-Servicers.   See
                                 "Mortgage Loan Program--Sub-Servicers."

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

The Securities..............    Issuance   of   Securities.   Each   series   of
                                 Securities  will be issued at the  direction of
                                 the  Company  by  a  separate  Trust  (each,  a
                                 "Trust"). The primary assets of each Trust will
                                 consist of a segregated  pool (each a "Mortgage
                                 Pool")  of  conventional,   one-to-four  family
                                 residential   mortgage   loans  (the  "Mortgage
                                 Loans")  or   certificates   of   interest   or
                                 participation  therein,  acquired by such Trust
                                 from the Company.  The Company  will  originate
                                 and/or acquire the Mortgage Loans from one

                                        3

<PAGE>
                                 or more  of  the  Originators.  The  Securities
                                 issued by any Trust  may  represent  beneficial
                                 ownership  interests  in the  related  Mortgage
                                 Loans  held  by  the  related  Trust,   or  may
                                 represent debt secured by such Mortgage  Loans,
                                 as   described   herein  and  in  the   related
                                 Prospectus    Supplement.    Securities   which
                                 represent beneficial ownership interests in the
                                 related   Trust   will   be   referred   to  as
                                 "Certificates"   in  the   related   Prospectus
                                 Supplement;  Securities  which  represent  debt
                                 issued by the related Trust will be referred to
                                 as   "Notes"   in   the   related    Prospectus
                                 Supplement.

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

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

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

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

                                Securities Will Be Recourse to the Assets of the
                                 Related Trust Only.  The sole source of payment
                                 for any series of Securities will be the assets
                                 of the related  Trust (i.e.,  the related Trust
                                 Estate).    The   Securities    will   not   be
                                 obligations,  either  recourse or  non-recourse
                                 (except for certain non-recourse debt described
                                 under     "Certain     Federal    Income    Tax
                                 Consequences"),  of  the  Company,  the  Master
                                 Servicer,  the Servicer,  any Originator or any
                                 Person  other than the  related  Trust.  In the
                                 case of Securities  that  represent  beneficial
                                 ownership interest in the related Trust Estate,
                                 such Securities will represent the ownership of
                                 such Trust  Estate;  with respect to Securities
                                 that  represent  debt  issued  by  the  related
                                 Trust, such

                                        4
<PAGE>
                                Securities  will be secured by the related Trust
                                 Estate.  Notwithstanding the foregoing,  and as
                                 to  be  described  in  the  related  Prospectus
                                 Supplement,    certain    types    of    credit
                                 enhancement,   such  as  a  financial  guaranty
                                 insurance  policy  or a letter of  credit,  may
                                 constitute a full  recourse  obligation  of the
                                 issuer of such credit enhancement.

                                General Nature of the Securities as Investments.
                                 The Securities will consist of two basic types:
                                 (i)   Securities  of  the   fixed-income   type
                                 ("Fixed-Income Securities") and (ii) Securities
                                 of  the  equity   participation  type  ("Equity
                                 Securities").  No  Class of  Equity  Securities
                                 will be offered  pursuant to this Prospectus or
                                 any  Prospectus   Supplement   related  hereto.
                                 Fixed-Income   Securities   will  generally  be
                                 styled as debt instruments,  having a principal
                                 balance   and   a   specified   interest   rate
                                 ("Interest Rate").  Fixed-Income Securities may
                                 be either beneficial ownership interests in the
                                 related  Mortgage  Loans  held  by the  related
                                 Trust,  or may  represent  debt secured by such
                                 Mortgage   Loans.   Each  series  or  class  of
                                 Fixed-Income  Securities  may have a  different
                                 Interest   Rate,   which  may  be  a  fixed  or
                                 adjustable    Interest    Rate.   The   related
                                 Prospectus Supplement will specify the Interest
                                 Rate for each  series or class of  Fixed-Income
                                 Securities,  or the initial  Interest  Rate and
                                 the method for determining  subsequent  changes
                                 to the Interest Rate.

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

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

                                Equity  Securities  will  represent the right to
                                 receive  the  proceeds  of  the  related  Trust
                                 Estate  after all required  payments  have been
                                 made  to the  Securityholders  of  the  related
                                 Fixed-Income Securities (both Senior Securities
                                 and Subordinate Securities),  and following any
                                 required

                                        5
<PAGE>
                                 deposits to any  reserve  account  which may be
                                 established for the benefit of the Fixed-Income
                                 Securities.  Equity  Securities  may constitute
                                 what are commonly  referred to as the "residual
                                 interest,"  "seller's interest" or the "general
                                 partnership   interest,"   depending  upon  the
                                 treatment  of the  related  Trust  for  federal
                                 income tax purposes.  As distinguished from the
                                 Fixed-Income Securities,  the Equity Securities
                                 will not be  styled  as  having  principal  and
                                 interest components. Any losses suffered by the
                                 related  Trust  will first be  absorbed  by the
                                 related   class  of   Equity   Securities,   as
                                 described herein and in the related  Prospectus
                                 Supplement.

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

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

                                The related Prospectus  Supplement will describe
                                 a  date  (the  "Record  Date")  preceding  each
                                 Payment  Date,  as of which the  Trustee or its
                                 paying  agent  will  fix  the  identity  of the
                                 Securityholders  for the  purpose of  receiving
                                 payments on the next  succeeding  Payment Date.
                                 Unless  otherwise   described  in  the  related
                                 Prospectus Supplement, the Payment Date will be
                                 the  twenty-fifth day of each month (or, in the
                                 case   of   quarterly-pay    Securities,    the
                                 twenty-fifth  day of every third month;  and in
                                 the case of semi-annually-pay  Securities,  the
                                 twenty-fifth  day of every sixth month) and the
                                 Record Date will be the close of business as of
                                 the  last  day  of  the  calendar   month  that
                                 precedes  the  calendar  month  in  which  such
                                 Payment Date occurs.

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

                                        6
<PAGE>
                                 commonly referred  to  as a  revolving  period,
                                 which  will  be  followed  by  an  amortization
                                 period.  Any such  interest-only  or  revolving
                                 period  may,  upon the  occurrence  of  certain
                                 events   to  be   described   in  the   related
                                 Prospectus  Supplement,  terminate prior to the
                                 end of the  specified  period and result in the
                                 earlier  than  expected   amortization  of  the
                                 related Securities.

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

                                The  result  of  such  retention  and  temporary
                                 investment  by the  Trustee  of such  principal
                                 would be to slow the  amortization  rate of the
                                 related Securities relative to the amortization
                                 rate  of  the  related  Mortgage  Loans,  or to
                                 attempt to match the  amortization  rate of the
                                 related Securities to an amortization  schedule
                                 established  at the time  such  Securities  are
                                 issued.  Any  such  feature  applicable  to any
                                 Securities may terminate upon the occurrence of
                                 events   to  be   described   in  the   related
                                 Prospectus Supplement, resulting in the current
                                 distribution  of  principal   payments  to  the
                                 specified  Securityholders  and an acceleration
                                 of the amortization of such Securities.

                                Neither  the   Securities   nor  the  underlying
                                 Mortgage Loans will be guaranteed or insured by
                                 any governmental  agency or  instrumentality or
                                 the Company, the Servicer, the Master Servicer,
                                 any  Sub-Servicer,  any  Originator  or  any of
                                 their     affiliates;      however,     certain
                                 distributions  to  the  Securityholders  may be
                                 insured  by  a   Financial   Guaranty   Insurer
                                 pursuant  to  a  Financial  Guaranty  Insurance
                                 Policy.

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

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

The Mortgage Pools...........   Each Trust  Estate  will  consist  primarily  of
                                 Mortgage  Loans  secured  by  liens  on one- to
                                 four-family        residential       properties
                                 ("Mortgages"),  located in any one of the fifty
                                 states,  the District of Columbia,  Puerto Rico
                                 or any other  Territories  of the United States
                                 (the  "Mortgaged  Properties").   All  Mortgage
                                 Loans will have been acquired by the

                                        7
<PAGE>
                                 related Trust from the  Company.  All  Mortgage
                                 Loans will have been  originated  either by (i)
                                 the  Company;   (ii)  one  or  more  Affiliated
                                 Originators   generally  pursuant  to  standard
                                 underwriting  guidelines  described  herein, as
                                 modified   from   time  to   time   ("Company's
                                 Guidelines");  (iii)  one or more  Unaffiliated
                                 Originators,    generally   pursuant   to   the
                                 Company's Guidelines; (iv) certain Unaffiliated
                                 Originators,       including      Participating
                                 Originators    or    Designated    Originators,
                                 generally   pursuant   to   such   Unaffiliated
                                 Originators'  underwriting  guidelines approved
                                 by the Company ("Approved Guidelines"); and (v)
                                 the  Originators  of a  portfolio  of  Mortgage
                                 Loans,  subsequently  purchased  in whole or in
                                 part by the Company as bulk acquisitions ("Bulk
                                 Acquisitions"),   generally  pursuant  to  such
                                 Originators'   underwriting   guidelines.   See
                                 "Mortgage  Loan  Program." For a description of
                                 the  types  of  Mortgage   Loans  that  may  be
                                 included  in  the  Mortgage  Pools,   see  "The
                                 Mortgage Pools--The Mortgage Loans."

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

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

Forward Commitments;
  Pre-Funding...............    A Trust  may enter into an  agreement  (each,  a
                                 "Forward Purchase  Agreement") with the Company
                                 whereby  the  Company  will  agree to  transfer
                                 Subsequent  Mortgage Loans (each, a "Subsequent
                                 Mortgage  Loan") to such  Trust  following  the
                                 date on which such Trust is established and the
                                 related  Securities are issued.  All Subsequent
                                 Mortgage   Loans   transferred   to  the  Trust
                                 pursuant to a Forward  Purchase  Agreement will
                                 be originated by the Company or an  Originator.
                                 Any Forward  Purchase  Agreement  will  require
                                 that any  Mortgage  Loans so  transferred  to a
                                 Trust conform to the requirements  specified in
                                 such Forward Purchase  Agreement.  If a Forward
                                 Purchase   Agreement  is  to  be  utilized  the
                                 related  Trustee will be required to deposit in
                                 a  segregated  account  (each,  a  "Pre-Funding
                                 Account")  all or a  portion  of  the  proceeds
                                 received by the Trustee in connection  with the
                                 sale of one or more  classes of  Securities  of
                                 the   related   series;    subsequently,    the
                                 Subsequent  Mortgage  Loans will be transferred
                                 to the  related  Trust in  exchange  for  money
                                 released  to  the  Company   from  the  related
                                 Pre-Funding  Account in one or more  transfers.
                                 The maximum  amount of money  deposited  in the
                                 Pre-  Funding  Account  to  acquire  Subsequent
                                 Mortgage  Loans for  transfer to the Trust will
                                 not  exceed  35%  of  the  aggregate  principal
                                 amount of the  Securities  offered  pursuant to
                                 the related Prospectus Supplement. Each Forward
                                 Purchase  Agreement will set a specified period
                                 (the  "Funding  Period")  during which any such
                                 transfers  must occur,  which such period shall
                                 not  exceed 90 days from the date such Trust is
                                 established.  The Forward Purchase Agreement or
                                 the related

                                        8
<PAGE>
                                 Pooling and  Servicing Agreement  will  require
                                 that,  if all moneys  originally  deposited  to
                                 such Pre-Funding Account are not so used by the
                                 end  of  such   specified   period,   then  any
                                 remaining moneys will be applied as a mandatory
                                 prepayment  of the related  class or classes of
                                 Securities   as   specified   in  the   related
                                 Prospectus   Supplement.   See  "Risk  Factors"
                                 herein   and   in   the   related    Prospectus
                                 Supplement.   All  moneys  on  deposit  in  the
                                 Pre-Funding   Account   will  be   invested  in
                                 Permitted Investments with all earnings thereon
                                 available  to  make  interest  payments  on the
                                 Securities.

Credit Enhancement..........    If so  specified in the  Prospectus  Supplement,
                                 the Trust  Estate with respect to any series of
                                 Securities   may   include   any   one  or  any
                                 combination  of a letter  of  credit,  mortgage
                                 pool insurance policy, special hazard insurance
                                 policy,  bankruptcy  bond,  financial  guaranty
                                 insurance policy, reserve fund or other type of
                                 credit  enhancement  to provide full or partial
                                 coverage   for  certain   defaults  and  losses
                                 relating to the Mortgage Loans.  Credit support
                                 also may be provided in the form of the related
                                 class   of   Equity   Securities,   and/or   by
                                 subordination   of  one  or  more   classes  of
                                 Fixed-Income Securities in a series under which
                                 losses  in  excess  of  those  absorbed  by any
                                 related  class of Equity  Securities  are first
                                 allocated to any Subordinate Securities up to a
                                 specified limit,  cross-support among groups of
                                 Mortgage  Assets  or  overcollateralization.  A
                                 mortgage pool insurance policy may have certain
                                 exclusions from coverage thereunder, which will
                                 be   described   in  the   related   Prospectus
                                 Supplement,  which may be accompanied by one or
                                 more separate credit  enhancements  that may be
                                 obtained to cover  certain of such  exclusions.
                                 To the extent not set forth herein,  the amount
                                 and types of coverage,  the  identification  of
                                 any entity providing the coverage, the terms of
                                 any subordination and related  information will
                                 be  set  forth  in  the  Prospectus  Supplement
                                 relating  to  a  series  of   Securities.   See
                                 "Description   of   Credit   Enhancement"   and
                                 "Subordination."

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

                                The   Servicer   may  be   required  to  advance
                                 Compensating   Interest  as  defined  hereafter
                                 under         "Description        of        the
                                 Securities--Advances."

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

Optional Termination........    The Servicer,  the Company,  or, if specified in
                                 the related Prospectus Supplement,  the holders
                                 of the related class of Equity Securities or

                                        9
<PAGE>

                                 the  redit  enhancer  may at  their  respective
                                 option  effect early  retirement of a series of
                                 Securities through the purchase of the Mortgage
                                 Loans and other  assets  in the  related  Trust
                                 Estate  under  the  circumstances  and  in  the
                                 manner set forth  herein under "The Pooling and
                                 Servicing Agreement--Termination; Retirement of
                                 Securities"  and  in  the  related   Prospectus
                                 Supplement.

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

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

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

ERISA Considerations........    Afiduciary  of  an  employee  benefit  plan  and
                                 certain    other     retirement    plans    and
                                 arrangements,  including individual  retirement
                                 accounts  and  annuities,   Keogh  plans,   and
                                 collective   investment   funds  and   separate
                                 accounts   in  which  such   plans,   accounts,
                                 annuities or arrangements are invested, that is
                                 subject  to  the  Employee   Retirement  Income
                                 Security Act of 1974, as amended ("ERISA"),  or
                                 Section 4975 of the Code (each such  entity,  a
                                 "Plan") should  carefully review with its legal
                                 advisors  whether  the  purchase  or holding of
                                 Securities  could  give  rise to a  transaction
                                 that  is   prohibited   or  is  not   otherwise
                                 permissible  either under ERISA or Section 4975
                                 of the Code.  Investors  are advised to consult
                                 their    counsel    and   to   review    "ERISA
                                 Considerations" herein.

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


                                       10
<PAGE>
                                Investors  are  advised  to  consult  their  tax
                                 advisors and to review "Certain  Federal Income
                                 Tax  Consequences"  herein  and in the  related
                                 Prospectus Supplement.

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

Ratings.....................    Each class of  Fixed-Income  Securities  offered
                                 pursuant to the related  Prospectus  Supplement
                                 will be rated in one of the four highest rating
                                 categories by one or more "national statistical
                                 rating   organizations,"   as  defined  in  the
                                 Securities  Exchange  Act of 1934,  as  amended
                                 (the "Exchange Act"), and commonly  referred to
                                 as  "Rating   Agencies."   Such   ratings  will
                                 address,   in  the   opinion  of  such   Rating
                                 Agencies, the likelihood that the related Trust
                                 will  be able to  make  timely  payment  of all
                                 amounts   due  on  the   related   Fixed-Income
                                 Securities   in   accordance   with  the  terms
                                 thereof.  Such ratings will neither address any
                                 prepayment or yield  considerations  applicable
                                 to   any    Securities    nor    constitute   a
                                 recommendation   to  buy,   sell  or  hold  any
                                 Securities.

                               Equity Securities will not be rated.

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


                                       11
<PAGE>
                                  RISK FACTORS

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

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

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

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

Risks of the Mortgage Loans

         Risk  of the  Losses  Associated  with  Junior  Liens.  Certain  of the
Mortgage Loans will be secured by junior liens  subordinate to the rights of the
mortgagee or beneficiary under each related senior mortgage or deed of trust. As
a  result,  the  proceeds  from  any  liquidation,   insurance  or  condemnation
proceedings will be available to satisfy

                                       12
<PAGE>
the principal  balance of a mortgage loan only to the extent that the claims, if
any,  of each such  senior  mortgagee  or  beneficiary  are  satisfied  in full,
including any related  foreclosure costs. In addition,  a mortgagee secured by a
junior  lien may not  foreclose  on the  related  mortgaged  property  unless it
forecloses subject to the related senior mortgage or mortgages, in which case it
must  either pay the entire  amount of each senior  mortgage  to the  applicable
mortgagee at or prior to the  foreclosure  sale or undertake  the  obligation to
make  payments on each senior  mortgage in the event of default  thereunder.  In
servicing  junior lien loans in its  portfolio,  it has been the practice of the
Servicer  to satisfy  each such senior  mortgage at or prior to the  foreclosure
sale  only to the  extent  that  it  determines  any  amounts  so  paid  will be
recoverable  from future  payments and  collections on such junior lien loans or
otherwise.  The Trusts  will not have any  source of funds to  satisfy  any such
senior mortgage or make payments due to any senior mortgagee. See "Certain Legal
Aspects of Mortgage Loans and Related Matters--Foreclosure."

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

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

         Risk of Losses  Associated with Balloon Loans.  Certain of the Mortgage
Loans may constitute "Balloon Loans." Balloon Loans are originated with a stated
maturity  of less  than the  period  of time of the  corresponding  amortization
schedule.  Consequently, upon the maturity of a Balloon Loan, the Mortgagor will
be required to make a "balloon"  payment that will be significantly  larger than
such Mortgagor's  previous monthly payments.  The ability of such a Mortgagor to
repay a Balloon  Loan at  maturity  frequently  will  depend on such  borrower's
ability to refinance the Mortgage  Loan. The ability of a Mortgagor to refinance
such a Mortgage  Loan will be  affected by a number of  factors,  including  the
level  of  available  mortgage  rates at the  time,  the  value  of the  related
Mortgaged  Property,  the Mortgagor's equity in the related Mortgaged  Property,
the  financial  condition of the  Mortgagor,  the tax laws and general  economic
conditions at the time.

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


                                       13
<PAGE>
         Risk of  Losses  Associated  with  Bankruptcy  of  Mortgagors.  General
economic conditions have an impact on the ability of borrowers to repay Mortgage
Loans.  Loss of earnings,  illness and other similar factors also may lead to an
increase in delinquencies and bankruptcy  filings by borrowers.  In the event of
personal bankruptcy of a Mortgagor, it is possible that a Trust could experience
a loss with respect to such  Mortgagor's  Mortgage Loan. In  conjunction  with a
Mortgagor's bankruptcy, a bankruptcy court may suspend or reduce the payments of
principal  and  interest  to be  paid  with  respect  to such  Mortgage  Loan or
permanently  reduce the principal  balance of such Mortgage Loan thereby  either
delaying or permanently  limiting the amount  received by the Trust with respect
to such Mortgage Loan.  Moreover,  in the event a bankruptcy  court prevents the
transfer of the related Mortgaged  Property to a Trust, any remaining balance on
such Mortgage Loan may not be recoverable.

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

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

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

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

         Litigation.  Any  material  litigation  relating to the Company will be
specified in the related Prospectus Supplement.

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

         The  Subsequent  Mortgage  Loans and the  Pre-Funding  Account.  If the
principal amount of eligible  Mortgage Loans available during the Funding Period
and  sold by the  Company  to the  Trust  is  less  than  100% of the  aggregate
principal amount,  the Company will have insufficient  Mortgage Loans to sell to
the Trust, thereby

                                       14
<PAGE>
resulting in a prepayment of principal to Owners of the  Securities as described
herein.  See  "Social,  Economic and Other  Factors"  below.  In  addition,  any
conveyance of Subsequent Mortgage Loans is subject to the following  conditions,
among  others  (i)  each  such   Subsequent   Mortgage  Loan  must  satisfy  the
representations and warranties specified in the agreement pursuant to which such
Subsequent  Mortgage  Loans are  transferred  to the Trust  (each a  "Subsequent
Transfer  Agreement")  and in the  Pooling  and  Servicing  Agreement;  (ii) the
Company  will not select  such  Subsequent  Mortgage  Loans in a manner  that it
believes is adverse to the interest of the Owners of the  Securities;  (iii) the
Depositor will deliver certain  opinions of counsel with respect to the validity
of the conveyance of such Subsequent Mortgage Loans; and (iv) as of each cut-off
date (each, a "Subsequent  Cut-Off  Date")  applicable  thereto,  the Subsequent
Mortgage Loans to be conveyed by the Company as of such Subsequent Cut-Off Date,
will satisfy the criteria set forth in the Pooling and Servicing Agreement.

         To the extent that amounts on deposit in the  Pre-Funding  Account have
not been fully applied to the purchase of Subsequent Mortgage Loans by the Trust
by the end of the Funding Period,  the Owners of the Securities then entitled to
receive  payments of  principal  will  receive a  prepayment  of principal in an
amount  equal to the amount  remaining in the  Pre-Funding  Account on the first
Payment Date following the end of the Funding Period. Although no assurances can
be given, the Company intends that the principal  amount of Subsequent  Mortgage
Loans sold to the Trust will require the application of substantially all amount
on  deposit  in the  Pre-Funding  Account  and that  there  will be no  material
principal prepayment to the Owners of the Securities.

         Each  Subsequent  Mortgage Loan must satisfy the  eligibility  criteria
referred  to above at the time of its  addition.  However,  Subsequent  Mortgage
Loans may be  originated  or  purchased  by the Company  using  credit  criteria
different from those which were applied to the initial Mortgage Loans and may be
of a different credit quality.  Therefore,  following the transfer of Subsequent
Mortgage Loans, the aggregate  characteristics of the pool of Mortgage Loans may
vary from those of the initial Mortgage Loans.

         Social,  Economic and Other Factors. The ability of the Trust to invest
in  Subsequent  Mortgage  Loans is  largely  dependent  upon the  ability of the
Company to originate or purchase  additional  mortgage loans. The ability of the
Company to originate or purchase  additional mortgage loans may be affected as a
result of a variety of social and economic  factors.  Economic  factors  include
interest  rates,  unemployment  levels,  the  rate  of  inflation  and  consumer
perception of economic conditions  generally.  However, the Company is unable to
determine  and has no basis to predict  whether or to what  extent  economic  or
social   factors  will  affect  the  Company's   origination   ability  and  the
availability of Subsequent Mortgage Loans.

         Legal Considerations. Applicable state laws generally regulate interest
rates and other charges,  require certain disclosures,  and require licensing of
the Originators,  the Servicer and Sub-Servicers.  In addition, most states have
other laws,  public  policy and  general  principles  of equity  relating to the
protection of consumers,  unfair and deceptive  practices and practices that may
apply to the  origination,  servicing and collection of the Mortgage  Loans.  In
California,  for example,  a mortgage  lender is subject to the California  Fair
Debt  Collection   Practices  Act  which  regulates  practices  used  to  effect
collection on consumer  loans.  See "Certain Legal Aspects of Mortgage Loans and
Related Matters."

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

                                       15
<PAGE>
         Yield  and  Prepayment  Considerations.  The yield to  maturity  of the
Securities  of each  series  will  depend on the rate of  payment  of  principal
(including  prepayments,  liquidations  due to defaults,  and repurchases due to
conversion of  adjustable-rate  mortgage loans ("ARM Loans") to fixed-rate loans
or breaches of  representations  and  warranties)  on the Mortgage Loans and the
price paid by Securityholders.  Such yield may be adversely affected by a higher
or lower than anticipated rate of prepayments on the related Mortgage Loans. The
yield to maturity on Strip Securities or Securities  purchased at premiums to or
discounts from par will be extremely sensitive to the rate of prepayments on the
related  Mortgage  Loans.  In addition,  the yield to maturity on certain  other
types of classes of Securities,  including  Accrual  Securities or certain other
classes  in a series  including  more  than  one  class  of  Securities,  may be
relatively  more  sensitive to the rate of  prepayment  on the related  Mortgage
Loans than other classes of Securities.

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

         Prepayments  may result from mandatory  prepayments  relating to unused
moneys  held in  Pre-Funding  Accounts,  if any,  voluntary  early  payments  by
borrowers  (including  payments in connection  with  refinancings of the related
senior  Mortgage  Loan or  Loans),  sales of  Mortgaged  Properties  subject  to
"due-on-sale" provisions and liquidations due to default, as well as the receipt
of proceeds from physical damage, credit life and disability insurance policies.
In  addition,  repurchases  or  purchases  from a Trust  of  Mortgage  Loans  or
substitution  adjustments  required to be made under the  Pooling and  Servicing
Agreement  will have the same effect on the  Securityholders  as a prepayment of
such Mortgage Loans.  The Mortgage Loans may contain  "due-on-sale"  provisions,
and the  Servicer  will be required to enforce such  provisions  unless (i) such
enforcement would materially  increase the risk of default or delinquency on, or
materially   decrease  the  security  for,  such  Mortgage  Loan  or  (ii)  such
enforcement  is not permitted by  applicable  law, in which case the Servicer is
authorized to permit the purchaser of the related  Mortgaged  Property to assume
the Mortgage  Loan.  See "The Pooling and  Servicing  Agreement"  in the related
Prospectus Supplement.

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

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

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

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

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


                                       16
<PAGE>
         Limitations on Interest Payments and Foreclosures. Generally, under the
terms of the  Soldiers'  and Sailors'  Civil Relief Act of 1940, as amended (the
"Relief Act"),  or similar state  legislation,  a Mortgagor who enters  military
service  after  the  origination  of the  related  Mortgage  Loan  (including  a
Mortgagor who is a member of the National  Guard or is in reserve  status at the
time of the origination of the Mortgage Loan and is later called to active duty)
may not be charged interest (including fees and charges) above an annual rate of
6% during the period of such  Mortgagor's  active  duty  status,  unless a court
orders otherwise upon application of the lender. It is possible that such action
could have an effect, for an indeterminate period of time, on the ability of the
Servicer to collect full  amounts of interest on certain of the Mortgage  Loans.
In addition, the Relief Act imposes limitations that would impair the ability of
the Servicer to foreclose on an affected  Mortgage  Loan during the  Mortgagor's
period of active duty status.  Thus, in the event that such a Mortgage Loan goes
into  default,  there may be delays and losses  occasioned  by the  inability to
realize upon the Mortgaged Property in a timely fashion.

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

                                   THE TRUSTS

         A Trust for any series of Securities will include the primary  mortgage
assets  ("Mortgage  Assets")  consisting of (A) a Mortgage Pool comprised of (i)
Single  Family  Loans or (ii) other  loans  (each  hereinafter  defined)  or (B)
certificates of interest or  participation  in the items described in clause (A)
or in pools of such items, in each case, as specified in the related  Prospectus
Supplement,  together with payments in respect of such primary  Mortgage  Assets
and certain other accounts, obligations or agreements, in each case as specified
in the related Prospectus Supplement.

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

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

The Mortgage Loans--General

         The real properties  which secure  repayment of the Mortgage Loans (the
"Mortgaged  Properties")  may be  located  in any one of the fifty  states,  the
District of Columbia, Puerto Rico, any other Territories of the United States or
in the United Kingdom. The Mortgage Loans will generally be "Conventional Loans"
(i.e., loans that are not insured or guaranteed by any governmental  agency). If
specified  in the related  Prospectus  Supplement,  Mortgage  Loans with certain
loan-to-value  ratios and/or certain principal balances may be covered wholly or
partially by primary  mortgage  insurance  policies.  The Mortgage Loans will be
generally  covered by standard  hazard  insurance  policies (which may be in the
form of a blanket or forced  placed hazard  insurance  policy).  The  existence,
extent and duration of any such  coverage  will be  described in the  applicable
Prospectus  Supplement.  The Mortgage Loans will not be guaranteed or insured by
any  government  agency or other  insurer;  however,  certain  distributions  to
Securityholders may be guaranteed by a Financial Guaranty Insurer.

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

                                       17
<PAGE>
                  (a) Interest may be payable at a Fixed Rate,  or an Adjustable
         Rate (i.e., a rate that is adjustable  from time to time in relation to
         an index,  a rate that is fixed  for  period of time and under  certain
         circumstances  is followed by an adjustable rate, a rate that otherwise
         varies  from  time  to  time,  or a rate  that is  convertible  from an
         adjustable  rate to a fixed rate).  The specified rate of interest on a
         Mortgage Loan is its "Mortgage Rate." Changes to an Adjustable Rate may
         be subject to periodic  limitations,  maximum rates, minimum rates or a
         combination of such  limitations.  Accrued interest may be deferred and
         added to the  principal  of a Mortgage  Loan for such periods and under
         such  circumstances  as may be  specified  in  the  related  Prospectus
         Supplement.  If  provided  for in the  Prospectus  Supplement,  certain
         Mortgage  Loans may be subject to  temporary  buydown  plans  ("Buydown
         Mortgage  Loans")  pursuant to which the monthly  payments  made by the
         Mortgagor  during the early years of the  Mortgage  Loan (the  "Buydown
         Period")  will be less  than  the  scheduled  monthly  payments  on the
         Mortgage Loan, and the amount of any difference may be contributed from
         (i) an amount (such amount,  exclusive of investment  earnings thereon,
         being  hereinafter  referred  to as  "Buydown  Funds")  funded  by  the
         originator  of the  Mortgage  Loan or  another  source  (including  the
         Servicer or the  related  Originator  and the builder of the  Mortgaged
         Property) and placed in a custodial account (the "Buydown Account") and
         (ii) if the Buydown  Funds are  contributed  on a present  value basis,
         investment earnings on such Buydown Funds.

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

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

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

                  Other Mortgage  Loans may be assumable by persons  meeting the
         then applicable Underwriting Guidelines of the Company.

         The Prospectus  Supplement for each series of Securities or the Current
Report on Form 8-K will contain certain information with respect to the Mortgage
Loans  (or a sample  thereof)  contained  in the  related  Mortgage  Pool;  such
information,  insofar as it may relate to  statistical  information  relating to
such  Mortgage  Loans will be presented  as of a date  certain  (the  "Statistic
Calculation  Date")  which may also be the related  cut-off  date (the  "Cut-Off
Date"). Such information will include to the extent applicable to the particular
Mortgage  Pool  (in all  cases as of the  Statistic  Calculation  Date)  (i) the
aggregate  outstanding  principal balance and the average outstanding  principal
balance of the  Mortgage  Loans,  (ii) the  largest  principal  balance  and the
smallest  principal  balance of any of the  Mortgage  Loans,  (iii) the types of
Mortgaged Property securing the Mortgage Loans (e.g., one-to-four-family houses,
vacation and second homes or other real  property),  (iv) the original  terms to
stated maturity of the Mortgage Loans, (v) the weighted  average  remaining term
to  maturity  of the  Mortgage  Loans  and the range of the  remaining  terms to
maturity;  (vi) the earliest origination date and latest maturity date of any of
the Mortgage Loans, (vii) the weighted average Combined  Loan-to-Value Ratio and
the range of Combined Loan-to-Value Ratios of the Mortgage

                                       18
<PAGE>
Loans at  origination,  (viii)  the  weighted  average  Mortgage  Rate or annual
percentage  rate (as  determined  under  Regulation Z) (the "APR") and ranges of
Mortgage Rates or APRs borne by the Mortgage Loans, (ix) in the case of Mortgage
Loans having  adjustable rates, the weighted average of the adjustable rates and
indexes,  if any; (x) the aggregate  outstanding  principal balance,  if any, of
Buy-Down Loans and Mortgage Loans having graduated payment provisions;  (xi) the
amount of any mortgage pool insurance policy, special hazard insurance policy or
bankruptcy bond to be maintained  with respect to such Mortgage Pool;  (xii) the
amount of any standard hazard  insurance  required to be maintained with respect
to each  Mortgage  Loan;  (xiii)  the  amount,  if any,  and terms of any credit
enhancement  to be provided  with  respect to all or any  Mortgage  Loans or the
Mortgage Pool; and (xiv) the geographical  distribution of the Mortgage Loans on
a state-by-state basis. In addition,  preliminary or more general information of
the nature  described  above may be provided in the Prospectus  Supplement,  and
specific or final  information may be set forth in a Current Report on Form 8-K,
together with the related Pooling and Servicing  Agreement,  which will be filed
with the  Securities  and  Exchange  Commission  and will be made  available  to
holders  of the  related  series of  Securities  within  fifteen  days after the
initial issuance of such Securities.

         The "Combined Loan-to-Value Ratio" of a Mortgage Loan at any given time
is the ratio,  expressed as a percentage,  determined by dividing (x) the sum of
the  original  principal  balance of such  Mortgage  Loan plus the then  current
principal  balance  of all  mortgage  loans  secured  by  liens  on the  related
Mortgaged  Property having  priorities  senior to that of the lien which secures
such Mortgage Loan, if any, by (y) the value of the related Mortgaged  Property,
based upon the  appraisal or valuation  made at the time of  origination  of the
Mortgage Loan or, in the case where there is no senior lien to the Mortgage Loan
and such Mortgage represents a purchase money instrument,  the lesser of (a) the
appraisal or valuation, or (b) the purchase price. If the Mortgagor will use the
proceeds of the Mortgage  Loan to refinance an existing  Mortgage  Loan which is
being  serviced  directly or indirectly by the Servicer,  the  requirement of an
appraisal or other  valuation  at the time the new Mortgage  Loan is made may be
waived.

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

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

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


                                       19
<PAGE>
         The Company will cause the Mortgage Loans comprising each Mortgage Pool
to be assigned to the Trustee named in the related Prospectus Supplement for the
benefit of the holders of the  Securities  of the related  series.  The Servicer
will  service the  Mortgage  Loans,  either  directly or through  Sub-Servicers,
pursuant to the Pooling and Servicing  Agreement and will receive a fee for such
services. A Master Servicers, if required by a Prospectus Supplement,  will have
the primary function of reviewing the Servicer's  monthly  servicing reports for
any material inconsistencies,  and secondarily,  the Master Servicer will assume
the  Servicer's  obligations  in the event of a  default  by the  Servicer.  The
Servicer  or the  Trust  will be  liable  for fees and  expenses  of the  Master
Servicer. See "Mortgage Loan Program" and "The Pooling and Servicing Agreement."
With respect to Mortgage Loans  serviced  through a  Sub-Servicer,  the Servicer
will remain liable for its servicing  obligations  under the related Pooling and
Servicing Agreement as if the Servicer alone were servicing such Mortgage Loans.

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

Single Family Loans

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

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

                               THE MORTGAGE POOLS

General

         Each Mortgage Pool will consist primarily of (i) conventional  Mortgage
Loans, minus any stripped portion of the interest payments due under the related
Mortgage  Note  that may have been  retained  by any  Originator  ("Originator's
Retained Yield"), or any other interest retained by the Company or any affiliate
of the Company,  evidenced by promissory notes (the "Mortgage Notes") secured by
mortgages or deeds of trust or other  similar  security  instruments  creating a
lien on single-family  (i.e., one- to four-family)  residential  properties,  or
(ii)  certificates of interest or  participations  in such Mortgage  Notes.  The
Mortgaged  Properties  will  consist  primarily  of  owner-occupied  attached or
detached  one-family  dwelling  units,  two-  to  four-family   dwelling  units,
condominiums,   townhouses,   row  houses,   individual  units  in  planned-unit
developments and certain other dwelling units,  and the fee,  leasehold or other
interests in the underlying real property.  The Mortgaged Properties may include
vacation, second and non-owner occupied homes.

         Each  Mortgage  Loan will be selected by the Company for inclusion in a
Mortgage Pool from among mortgage loans  originated by the Company,  one or more
institutions  affiliated with the Company,  (such affiliated  institutions,  the
"Affiliated Originators") or from banks, savings and loan associations, mortgage
bankers,  mortgage brokers,  investment  banking firms, the RTC and the FDIC (as
defined herein) and other mortgage loan originators

                                       20
<PAGE>
or sellers not affiliated with the Company (such unaffiliated institutions,  the
"Unaffiliated Originators" and, collectively with the Affiliated Originators and
the Company,  the  "Originators"),  all as described  below under "Mortgage Loan
Program."  The  characteristics  of the Mortgage  Loans will be described in the
related Prospectus Supplement. Other mortgage loans available for acquisition by
a Trust may have  characteristics that would make them eligible for inclusion in
a Mortgage  Pool but may not be selected by the  Company for  inclusion  in such
Mortgage Pool.

         Each  series  of  Securities  will  evidence  interests  in one or more
Mortgage Pool(s) containing Mortgage Loans having an aggregate principal balance
of not less than approximately  $5,000,000 as of, unless otherwise  specified in
the applicable  Prospectus  Supplement,  the related Cut-Off Date. Each Security
will evidence an interest in only the related  Mortgage  Pool and  corresponding
Trust  Estate,  and not in any other  Mortgage  Pool or any other  Trust  Estate
(except in those limited situations whereby certain  collections on any Mortgage
Loans in a related  Mortgage Pool in excess of amounts needed to pay the related
Securities may be deposited in a master reserve account or otherwise  applied in
a  manner  that  provides  credit  enhancement  for  more  than  one  series  of
Securities).

The Mortgage Pools

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

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

                  (2) ARM Loans having original or modified terms to maturity of
         generally  not more  than 30 years  with a related  Mortgage  Rate that
         adjusts  periodically,  at  the  intervals  described  in  the  related
         Prospectus  Supplement  (which  may have  adjustments  in the amount of
         monthly  payments at periodic  intervals) over the term of the mortgage
         loan to equal the sum of a fixed  percentage  set forth in the  related
         Mortgage  Note (the "Note  Margin")  and an index (the  "Index")  to be
         specified  in the  related  Prospectus  Supplement,  such as, by way of
         example: (i) U.S. Treasury securities of a specified constant maturity,
         (ii) weekly auction average  investment yield of U.S. Treasury bills of
         specified  maturities,  (iii)  the  daily  Bank  Prime  Loan  rate made
         available  by the  Federal  Reserve  Board or as  quoted by one or more
         specified  lending  institutions,  (iv) the  cost of  funds  of  member
         institutions  for the Federal Home Loan Bank of San  Francisco,  or (v)
         the  interbank  offered  rates for U.S.  dollar  deposits in the London
         Markets,  each calculated as of a date prior to each scheduled interest
         rate adjustment  date that will be specified in the related  Prospectus
         Supplement.  The  related  Prospectus  Supplement  will set  forth  the
         relevant  Index and the related  Prospectus  Supplement  or the related
         Current  Report  on Form 8-K will  indicate  the  highest,  lowest  and
         weighted-average  Note  Margin  with  respect  to the ARM  Loans in the
         related   Mortgage  Pool.  If  specified  in  the  related   Prospectus
         Supplement,  an ARM  Loan may  include  a  provision  that  allows  the
         Mortgagor to convert the  adjustable  Mortgage  Rate to a fixed rate at
         some point during the term of such ARM Loan  subsequent  to the initial
         payment date;

                  (3)  Fixed-rate,   graduated  payment  mortgage  loans  having
         original or modified  terms to maturity of  generally  not more than 30
         years with monthly  payments  during the first year  calculated  on the
         basis of an assumed  interest rate that will be lower than the Mortgage
         Rate  applicable to such mortgage  loan in subsequent  years.  Deferred
         Interest,  if any,  will be  added  to the  principal  balance  of such
         mortgage loans;

                  (4)  Balloon  mortgage  loans  ("Balloon  Loans"),  which  are
         fixed-rate mortgage loans having original or modified terms to maturity
         of  generally  5 to 15 years as  described  in the  related  Prospectus
         Supplement  and that may have level  monthly  payments of principal and
         interest based generally on a 10 to 30-year amortization  schedule. The
         amount of the monthly  payment may remain  constant  until the maturity
         date, upon which date the full  outstanding  principal  balance on such
         Balloon  Loan  will be due  and  payable  (such  amount,  the  "Balloon
         Amount");

                  (5) Modified  mortgage  loans  ("Modified  Loans"),  which are
         fixed or adjustable-rate mortgage loans providing for terms at the time
         of modification of generally not more than 30 years. Modified Loans

                                       21
<PAGE>
         may be  mortgage  loans  which have been  consolidated  and/or have had
         various terms  changed,  mortgage  loans which have been converted from
         adjustable  rate  mortgage  loans  to fixed  rate  mortgage  loans,  or
         construction  loans which have been  converted  to  permanent  mortgage
         loans; or

                  (6) Another  type of mortgage  loan  described  in the related
         Prospectus Supplement.

         If provided for in the related Prospectus  Supplement,  a Mortgage Pool
may contain ARM Loans which allow the Mortgagors to convert the adjustable rates
on such  Mortgage  Loans to a fixed rate at some  point  during the life of such
Mortgage  Loans (each such Mortgage  Loan, a "Convertible  Mortgage  Loan").  If
specified in the related Prospectus Supplement, upon any conversion, the Company
will repurchase or the Servicer, the applicable Sub-Servicer,  Originator,  or a
third party will purchase the  converted  Mortgage Loan as and to the extent set
forth in the related Prospectus Supplement.  Alternatively,  if specified in the
related  Prospectus  Supplement,  the Company or the Servicer (or another  party
specified  therein) may agree to act as  remarketing  agent with respect to such
converted  Mortgage  Loans and,  in such  capacity,  to use its best  efforts to
arrange for the sale of converted Mortgage Loans under specific conditions. Upon
the failure of any party so obligated to purchase  any such  converted  Mortgage
Loan, the inability of any  remarketing  agent to so arrange for the sale of the
converted  Mortgage  Loan  and the  unwillingness  of the  remarketing  agent to
exercise  any  election  to purchase  the  converted  Mortgage  Loan for its own
account,  the related Mortgage Pool will thereafter  include both fixed rate and
adjustable rate Mortgage Loans.

         If provided for in the related  Prospectus  Supplement,  certain of the
Mortgage  Loans may be Buydown  Mortgage  Loans  pursuant  to which the  monthly
payments made by the Mortgagor  during the Buydown  Period will be less than the
scheduled monthly payments on the Mortgage Loan, the resulting  difference to be
made up from  (i)  Buydown  Funds  funded  by the  Originator  of the  Mortgaged
Property or another source  (including  the Servicer or the related  Originator)
and placed in the Buydown  Account and (ii) if the Buydown Funds are contributed
on a present  value  basis,  investment  earnings  on such  Buydown  Funds.  See
"Description  of  the   Securities--Payments  on  Mortgage  Loans;  Deposits  to
Distribution  Account." The terms of the Buydown  Mortgage  Loans, if such loans
are  included  in a  Trust,  will  be as set  forth  in the  related  Prospectus
Supplement.

         The Company and/or certain Originators may make certain representations
and warranties regarding the Mortgage Loans, but the Company's assignment of the
Mortgage Loans to the Trustee will be without recourse.  See "Description of the
Securities--Assignment  of Mortgage  Loans."  The  Servicer's  obligations  with
respect  to the  Mortgage  Loans will  consist  principally  of its  contractual
servicing   obligations  under  the  related  Pooling  and  Servicing  Agreement
(including its obligation to enforce certain  purchase and other  obligations of
Sub-Servicers and of Originators, as more fully described herein under "Mortgage
Loan Program--Representations by Originators,"  "--Sub-Servicing by Originators"
and  "Description  of the  Securities--Assignment  of  Mortgage  Loans," and its
obligation  to make  certain  cash  advances  in the event of  delinquencies  in
payments on or with respect to the Mortgage Loans and interest shortfalls due to
prepayment of Mortgage Loans, in amounts described herein under  "Description of
the  Securities--Advances").  The obligation of the Servicer to make delinquency
advances will be limited to amounts which the Servicer believes  ultimately will
be reimbursable  out of the proceeds of liquidation of the Mortgage  Loans.  The
Master Servicer's  obligations consist primarily of acting as a back-up Servicer
in the event of the  removal of the  Servicer in  accordance  with the terms and
conditions  of  the  Pooling  and  Servicing   Agreement.   See  "Mortgage  Loan
Program--Master  Servicer."  In the event that the Master  Servicer  assumes the
role of Servicer,  the Master Servicer will assume all of the obligations of the
Servicer  except for  obligations to repurchase or substitute for Mortgage Loans
which breach  representations  and  warranties  under the Pooling and  Servicing
Agreement. See "Description of the Securities--Advances."

                              MORTGAGE LOAN PROGRAM

         As a general matter,  the Company's  Mortgage Loan program will consist
of the  origination  and packaging of Mortgage Loans relating to  non-conforming
credits.  For purposes  hereof,  "non-conforming  credit"  means a mortgage loan
which, based upon standard underwriting  guidelines,  is ineligible for purchase
by  the  Federal   National   Mortgage   Association   ("FNMA")  due  to  credit
characteristics  that do not  meet  FNMA  guidelines.  However,  certain  of the
Mortgage Loans will relate to FNMA conforming credits.

         The Mortgagors generally will have taken out the related Mortgage Loans
for one of four reasons: (i) to purchase the related Mortgaged Property, (ii) to
refinance  an  existing  mortgage  loan  on  more  favorable  terms,   (iii)  to
consolidate  debt,  or (iv) to obtain  cash  proceeds by  borrowing  against the
Mortgagor's  equity  in the  related  Mortgaged  Property.  The  Mortgage  Loans
described  in (i) are  commonly  referred  to as  purchase  money  loans and the
Mortgage Loans described in (iii) and (iv) on the whole are commonly referred to
as home equity loans.

                                       22
<PAGE>
Underwriting Guidelines

         As more fully described below under "Qualifications of Originators" and
as may also be described in greater detail in the related Prospectus Supplement,
there are various types of  Originators  that may  participate  in the Company's
Mortgage Loan Program.  Under the Company's  Mortgage Loan Program,  the Company
purchases and originates  Mortgage Loans pursuant to four types of  underwriting
guidelines:  (1) standard  underwriting  guidelines  according to the  Company's
Originator Guide, as modified from time to time, used by Affiliated  Originators
and  Unaffiliated   Originators  ("Company's   Guidelines"),   (2)  underwriting
guidelines utilized by Participating  Originators or Designated  Originators and
approved by the Company ("Approved Guidelines"), and (3) underwriting guidelines
("Bulk Guidelines") used by Unaffiliated  Originators of a portfolio of Mortgage
Loans  subsequently  purchased  in  whole  or  part  by  the  Company  as a bulk
acquisition ("Bulk  Acquisition").  The respective  underwriting  guidelines are
described below.


    Company's  Guidelines.  The  Company's  Guidelines  are  set  forth  in  the
Company's  Guides.  The  Company's  Guides  are  revised  continuously  based on
opportunities and prevailing  conditions in the nonconforming credit residential
mortgage market, as well as the expected market for the resulting Securities.

         Substantially  all loans  originated  or  purchased  by the Company are
subjected to the Company's  Guidelines.  The underwriting process is intended to
assess both the prospective borrower's ability to repay and equally, if not more
important,  the  adequacy of the real  property  security.  The  fixed-rate  and
adjustable-rate  loans are  generally  fully  amortized  over a ten,  fifteen or
thirty year schedule.  To a limited extent,  the Company will originate  balloon
loans which generally are based on a 30-year amortization schedule with a single
payment of the  remaining  balance of the balloon loan  generally 15 years after
origination.  Loan  amounts  range  from a minimum  of  $12,000  to a maximum of
$350,000,  unless a higher amount is approved by the Company's  loan  committee.
The properties  securing the loans are primarily single family  detached,  owner
occupied residences.  Occasionally,  loans are originated or acquired on one- to
four-family residential properties,  condominiums or townhouses. No mobile home,
co-operative or land loans are currently originated or acquired.

         The  decision of the loan  committee  to approve a loan is based upon a
number  of  factors,   including  the  appraised  value  of  the  property,  the
applicant's  creditworthiness  and the Company's  perception of the  applicant's
ability  to repay  the  loan.  With  respect  to the  value  of the  collateral,
generally,  loans  secured by first  mortgages  are  limited to a maximum of 75%
loan-to-value   ratio;   however,  the  Company  will  originate  loans  with  a
loan-to-value ratio of up to 85% for loans expected to be sold. Loans secured by
second  mortgages  are  limited to a maximum of 70%  loan-to-value  ratio.  With
respect to  creditworthiness,  the Company has established  classifications with
respect to the credit profiles of loans and subject  properties based on certain
of the applicant's characteristics.  Each loan application is placed into one of
the  Company's  four  ratings ("A"  through  "D," with  subratings  within those
categories),  depending  upon  the  following  three  primary  factors:  (i)  an
applicant's credit score under the Company's  proprietary credit scoring system,
which uses  information  obtained from  national  credit  bureau  reports,  (ii)
loan-to-value ratios and (iii) debt-to-income ratios. Terms of loans made by the
Company vary depending upon the classification of the application.  Applications
with lower  classifications  generally are subject to higher  interest  rates. A
loan  application  must obtain the following  thresholds with respect to each of
the three primary factors to be included in the particular ratings shown below:


                                        "A"         "B"         "C"        "D"
                                        ---         ---         ---        ---

Borrower Credit Score                  100-87      86-64       63-36       35-0

Maximum of Loan-to-Value                75%         73%         72%        65%

Maximum of Debt-to-Income Ratio         40%         49%         59%        65%


         While the Company primarily analyzes the three factors noted above, the
Company also reviews other factors to determine  whether an application  will be
subject to a higher  interest  rate than the  interest  rate  applicable  to the
rating under which such  application  has initially  been placed.  These include
factors such as an  unsubstantiated  employment  history,  a recent  foreclosure
proceeding,  a number of recent delinquent  payments on an existing mortgage,  a
recent  bankruptcy   filing,  the  presence  of  a  senior  mortgage  or  zoning
restrictions on the subject property or a loan-to-value ratio in excess of 71%.


                                       23
<PAGE>
         Each  loan  applicant  is  required  to  provide   personal   financial
information on a loan  application and a statement of obligations.  A TRW credit
report is obtained for each borrower at the time of  application  which confirms
and  reconciles  amounts  disclosed in the  statement of  obligations  and which
discloses the applicant's payment and credit history. Generally, the borrower is
required  to have an  acceptable  credit  history  given  the  amount  of equity
available, the strength of the employment history and income stability.  Income,
employment, and deed of trust status is verified for each applicant by telephone
and/or  written  inquiry,  examination  of tax returns,  pay check stubs,  court
supported  documents  or  bank  statements.   Self-employed  applicants  provide
personal and business  financial  statements.  The Company's  applicant  scoring
system rates a borrower's  TRW credit  score and debt ratio and  determines  the
interest rate to be charged.  Borrower debt ratios (calculated as the percentage
of total monthly  fixed costs and debt  payments to gross  monthly  income) will
generally range from 25% to 45%.

         In general,  with respect to Company  originated  Mortgage  Loans,  the
value of each  property  proposed as security for a mortgage loan is required to
be  determined  by a full  appraisal  conducted  by a  Company  employee.  After
evaluation of three neighborhood comparables,  a Company appraiser will complete
his appraisal with an inspection of the subject  property and a meeting with the
prospective  borrower.  The Company  hires  certified  appriaser in those states
which require such designation.  Appraisers at the Company's  headquarters,  not
third party fee  appraisers,  perform a review of the property  appraisal on the
following  loan  applications:  (i) all  properties  with a market  value  above
$150,000,  (ii) all loans with a loan-to-value ratio of equal to or greater than
62%, (iii) all loan  applications  prepared by a new branch office for the first
90 days of its existence, (iv) all income properties, and (v) all non-California
loans with a loan-to-value ratio equal to or greater than 55% or with value less
than $100,000 not otherwise reviewed.

         In  connection  with  the   securitization   of  the  Company's  loans,
independent  appraisers  have  conducted  appraisals  of a sample of the subject
properties  that are the collateral for the  securitized  loans.  The appraisals
performed by the  Company's  appraisers  have been within 1.5% of the  aggregate
appraisal  values  on  Securitization   pools  to  date  as  calculated  by  the
independent appraisers.

         Certain laws protect loan applicants by offering them a timeframe after
loan  documents  are signed,  termed the  rescission  period,  during  which the
applicant  has the right to cancel the loan.  The  rescission  period  must have
expired prior to funding a loan and may not be waived by the applicant except as
permitted by law. The Company discourages waiving the rescission period but does
permit such waivers with proper documentation.

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

         The  applicant  is required to secure  property  insurance in an amount
sufficient  to  cover  the new loan and any  prior  mortgage.  If the sum of the
outstanding  first  mortgage,  if any, and the related loan exceeds  replacement
value,  insurance equal to replacement value may be accepted. The Company or its
designee is  required  to ensure that its name and address is properly  added to
the "Mortgagee  Clause" of the insurance policy. In the event the Company or the
related  Originator's name is added to a "Loss Payee Clause" and the policy does
not provide for written notice of policy changes of cancellation, an endorsement
adding such provision is required.

         Approved Guidelines.  The Company may cause a Trust to acquire Mortgage
Loans underwritten pursuant to underwriting  guidelines that may differ from the
Company's  Guidelines.  Certain  of the  Mortgage  Loans  will  be  acquired  in
negotiated  transactions,  and such negotiated  transactions  may be governed by
agreements ("Master  Commitments")  relating to ongoing acquisitions of Mortgage
Loans by the Company from Originators who will represent that the Mortgage Loans
have been originated in accordance with underwriting guidelines agreed to by the
Company;  the  Company  will  generally  review or cause to be  reviewed  only a
limited portion of the Mortgage Loans in any delivery of Mortgage Loans from the
related  Originator for conformity with the Approved  Guidelines.  Certain other
Mortgage  Loans will be acquired from  Originators  who will  represent that the
Mortgage Loans were originated pursuant to underwriting guidelines determined by
a mortgage insurance company acceptable to the Company.  The Company will accept
a certification from such insurance company as to a Mortgage Loan's insurability
in a mortgage  pool as of the date of  certification  as  evidence of a Mortgage
Loan conforming to applicable underwriting standards. Such certifications likely
will have been issued  before the purchase of the Mortgage  Loan by the Company.
The Company will only perform random quality assurance reviews on Mortgage Loans
delivered with such certifications.


                                       24
<PAGE>
         The  underwriting  standards  utilized in negotiated  transactions  and
Master  Commitments and the  underwriting  standards of insurance  companies may
vary substantially from the Company's  Guidelines.  The Approved  Guidelines are
designed to provide an  underwriter  with  information  to  evaluate  either the
security for the related Mortgage Loan, which security consists primarily of the
borrower's  repayment  ability,  or the  adequacy of the  Mortgaged  Property as
collateral,  or a combination of both. Due to the variety of Approved Guidelines
and review  procedures  that may be applicable to the Mortgage Loans included in
any Mortgage Pool, the related Prospectus  Supplement will not distinguish among
the various  Approved  Guidelines  applicable to the Mortgage Loans nor describe
any review for compliance with applicable Approved  Guidelines  performed by the
Company.  Moreover,  there can be no  assurance  that  every  Mortgage  Loan was
originated in conformity with the applicable Approved Guidelines in all material
respects,  or that the quality or  performance  of Mortgage  Loans  underwritten
pursuant to varying  guidelines as described above will be equivalent  under all
circumstances.  Notwithstanding  the  foregoing,  in the  case  of a  Designated
Originator transaction or a Participating Originator transaction, the applicable
underwriting  guidelines may not be those pre-approved by the Company, as in the
case  of  Approved  Guidelines,  but  may be  those  of the  related  Designated
Originator  or  Participating  Originator,  and will be described in the related
Prospectus Supplement.

         Bulk Guidelines. Bulk portfolios of Mortgage Loans may be originated by
a variety  of  Originators  under  several  different  underwriting  guidelines.
Because  bulk  portfolios  are  generally  seasoned  for a period  of time,  the
Company's  underwriting  review of bulk  portfolios  of Mortgage  Loans  focuses
primarily on payment  histories and estimated  current values based on estimated
property  appreciation  or  depreciation  and loan  amortization.  As a  result,
Mortgage  Loans that conform to the related Bulk  Guidelines  may not conform to
the  requirements of the Company's  Guidelines or any Approved  Guidelines.  For
example,  the Company may  purchase  Mortgage  Loans in bulk  acquisitions  with
Loan-to-Value  Ratios  in  excess  of  80%,  without  title  insurance,  or with
nonconforming  appraisal  methods  such  as tax  assessments.  Bulk  Acquisition
portfolios  may be purchased  servicing  released or  retained.  If servicing is
retained,  the Originator  must meet certain minimum  requirements,  as modified
from time to time, by the Company. The Company generally will cause the Mortgage
Loans  acquired  in a  Bulk  Acquisition  to be  reviewed  for  the  purpose  of
determining  whether such Mortgage Loans were  originated in accordance with the
applicable Bulk  Guidelines.  Such  underwriting  may consist of a review of all
such  Mortgage  Loans or may be performed on a sample basis.  In addition,  such
reunderwriting may be performed by the Company or by a third party acting at the
direction of the Company.

         Quality Control.  The Company maintains a quality control program.  All
files are reviewed  for  accuracy of certain  data fields,  and random files are
selected for  underwriting  review.  Training  programs,  additional  audits and
performance  evaluations for underwriting  personnel,  appraisers and management
are influenced by the results of the quality control review.

         The  Company   generally   will  cause  Mortgage  Loans  acquired  from
Unaffiliated  Originators  to be  reunderwritten  for the purpose of determining
whether  such  Mortgage  Loans  were  originated  in  accordance  with  the loan
submission underwriting guidelines.  Such reunderwriting may consist of a review
of all  such  Mortgage  Loans  or may  be  performed  on a  sample  basis.  Such
reunderwriting  may be  performed  by the Company or a third party acting at the
direction of the Company.

Qualifications of Originators

         Each  Originator  from which a Mortgage Loan is acquired will have been
accepted  by the  Company  for  participation  in the  Company's  mortgage  loan
program.  Unaffiliated  Originators  that enter into agreements to sell mortgage
loans to the  Company  ("Master  Commitments")  and  which  meet  the  following
qualifications are hereinafter referred to as "Participating Originators." As of
the date of approval,  each  Participating  Originator is generally  required to
have a  specified  minimum  level  of  experience  in  originating  conventional
mortgage  loans and will be required to meet  certain  requirements  relating to
origination  volume of  conventional  mortgage  loans  within the twelve  months
preceding its application to participate in the Company's mortgage loan program,
will meet minimum GAAP tangible net worth and liquidity  requirements,  and with
respect to  depositories  will be  required  to meet any  applicable  risk-based
capital requirements.  Furthermore, an Originator that will retain the servicing
of the related  Mortgage Loans will be required to have a conventional  Mortgage
Loan servicing  portfolio of a required  amount and to have a specified  minimal
level  of  experience  servicing  comparable  mortgage  loans.  An  Unaffiliated
Originator that would qualify as a  "Participating  Originator" is a "Designated
Originator" if it meets certain additional  requirements.  Notwithstanding these
requirements,  however,  there can be no assurance that any Originator presently
meets such  qualifications  or will continue to meet such  qualifications at the
time of inclusion of mortgage  loans sold by it in the Trust Estate for a series
of Securities, or thereafter.

                                       25
<PAGE>
         The  Company  may  waive or modify  in an  appropriate  case any of the
foregoing requirements for Participating Originators and Designated Originators.
Among Unaffiliated  Originators,  only Participating  Originators and Designated
Originators may enter into Master  Commitments with the Company and may serve as
Sub-Servicers  for  any  loans  acquired  by a  Trust  and  originated  by  such
Unaffiliated  Originators;  loans acquired from other  Unaffiliated  Originators
will only be acquired on a "spot" basis, and will be acquired servicing-released
to  the  Servicer.   Unless  otherwise   described  in  the  related  Prospectus
Supplement,  the Company will make directly,  or will guarantee compliance with,
any  representations and warranties made by any Unaffiliated  Originator,  other
than a Designated  Originator,  with respect to the Mortgage Loans originated by
it and  acquired  by a  Trust;  provided,  however,  that the  Company  will not
directly make or guarantee  compliance with such  representations and warranties
made  by a  Designated  Originator.  In  the  event  of a  breach  of  any  such
representation  or warranty  made by a Designated  Originator  the only remedies
will lie against such Designated Originator.

         All Unaffiliated  Originators must have received a satisfactory  review
by the Company of its operating  procedures and have delinquency and foreclosure
rates with respect to its conventional loan portfolio acceptable to the Company.
All  Unaffiliated  Originators  are  required  to  originate  mortgage  loans in
accordance with the applicable underwriting standards.  However, with respect to
any  Originator,   some  of  the  generally  applicable  underwriting  standards
described herein and in the Company's  Guidelines may be modified or waived with
respect to certain Mortgage Loans originated by such Originators.

         The Resolution  Trust  Corporation  (the "RTC") or the Federal  Deposit
Insurance  Corporation  (the  "FDIC")  (either  in  their  respective  corporate
capacities or as receiver or conservator for a depository  institution) may also
be an  Originator  of the  Mortgage  Loans.  The RTC and the FDIC  are  together
referred to as the "Federal  Corporations." The RTC was established  pursuant to
the  Financial  Institutions  Reform,  Recovery,  and  Enforcement  Act of  1989
("FIRREA"),  which was enacted in response to the financial crisis of the thrift
industry and the Federal Savings and Loan Insurance Corporation.  The purpose of
FIRREA is to restore the public's confidence in the savings and loan industry in
order to ensure a viable  system of  affordable  housing  finance  as well as to
improve the supervision of savings  associations and promote the independence of
the FDIC. The FDIC is an independent executive agency originally  established by
the Banking Act of 1933 to insure the deposits of all banks  entitled to federal
deposit  insurance under the Federal  Reserve Act and Federal Deposit  Insurance
Act. The FDIC  administers the system of nationwide  deposit  insurance  (mutual
guaranty of  deposits)  for United  States  Banks and  together  with the United
States Comptroller of the Currency regulates in areas related to the maintenance
of reserves for certain types of deposits,  the maintenance of certain financial
ratios,  transactions  with  affiliates  and a  broad  range  of  other  banking
practices.

         The Company  monitors the Originators and the  Sub-Servicers  under the
control of a Federal Corporation, as well as those Originators and Sub-Servicers
that  are  insolvent  or  in  receivership  or   conservatorship   or  otherwise
financially  distressed.  Such  Originators  may  not be able  or  permitted  to
repurchase  Mortgage  Loans for which there has been a breach of  representation
and warranty.  Moreover,  any such  Originator may make no  representations  and
warranties  with respect to Mortgage Loans sold by it. The Federal  Corporations
(either in their respective corporate capacities or as receiver for a depository
institution)  may also  originate  Mortgage  Loans,  in which event  neither the
related  Federal  Corporation  nor the  depository  institution  for which  such
Federal  Corporation  is  acting  as  receiver  may  make   representations  and
warranties  with  respect to the Mortgage  Loans that such  Federal  Corporation
sells,  or such Federal  Corporation may make only limited  representations  and
warranties (for example,  that the related legal documents are  enforceable).  A
Federal Corporation may have no obligation to repurchase any Mortgage Loan for a
breach  of a  representation  and  warranty.  If,  as a result  of a  breach  of
representation and warranty,  an Originator is required to repurchase a Mortgage
Loan but is not permitted or otherwise fails to do so or if representations  and
warranties are not made by an Originator, to the extent that neither the Company
nor any other  entity has assumed the  representations  and  warranties  or made
representations  and  warranties,  neither  the  Company nor that entity will be
required to repurchase such Mortgage Loan and,  consequently  such Mortgage Loan
will remain in the related Mortgage Pool and any related losses will be borne by
the Securityholders or by the related credit  enhancement,  if any. In addition,
loans  which  are  purchased  either  directly  or  indirectly  from  a  Federal
Corporation  may be subject to a contract  right of such Federal  Corporation to
repurchase such loans under certain limited circumstances.

         To the extent the  Originator  in a Designated  Originator  transaction
fails to or is  unable  to  repurchase  any  Mortgage  Loan  due to a breach  of
representation  and  warranty,  neither  the  Company  nor any other  entity has
assumed the  representations and warranties and any related losses will be borne
by the Securityholders or by the credit enhancement, if any.

                                       26
<PAGE>
Sub-Servicers

         Each  Originator of a Mortgage Loan will act as  Sub-Servicer  for such
Mortgage Loan pursuant to an agreement between the Servicer and the Sub-Servicer
(a "Sub-Servicing  Agreement") unless the servicing  obligations are released to
the  Servicer  or  transferred  to a  servicer  approved  by  the  Servicer.  An
Affiliated  Originator of a Mortgage Loan may act as the  Sub-Servicer  for such
Mortgage Loan unless the other  related  servicing  obligations  are released or
transferred.  The  Company  may  employ  Sub-Servicers  that  neither  originate
mortgage loans nor originated the Mortgage Loans,  such  Sub-Servicers  shall be
referred to as "Contract Sub-Servicers."

         Unaffiliated   Originators  (except  for  Designated   Originators  and
Participating   Originators)   will  be  required  to  release  such   servicing
obligations  to  the  Servicer.   Designated   Originators   and   Participating
Originators  may act as  Sub-Servicers  for such  Mortgage  Loans  pursuant to a
Sub-Servicing  Agreement  or  may  release  such  servicing  obligations  to the
Servicer.  An Unaffiliated  Originator acting as a Sub-Servicer for the Mortgage
Loans will be required to meet certain  standards  specified  in the  Prospectus
Supplement with respect to its conventional  Mortgage Loan servicing  portfolio,
GAAP tangible net worth,  cash/warehouse  line availability,  mortgage servicing
licensing  status and other  specified  qualifications.  Contract  Sub-Servicers
shall be  required  to  satisfy  standards  similar  to those  for  Unaffiliated
Originators;  however,  the Servicer will be directly  responsible to the Trusts
for Servicing  Mortgage Loans in compliance  with the standards set forth in the
Pooling and  Servicing  Agreement.  The  Servicer  will be  responsible  for the
compensation  of any  Contract  Sub-Servicer  and  such  compensation  shall  be
inclusive in the Servicer's fees.

Representations by Originators

         Each Originator will generally make  representations  and warranties in
respect of the Mortgage Loans sold by such  Originator and evidenced by a series
of Securities.  Such  representations  and warranties  generally include,  among
other things,  that at the time of the sale by the  Originator to the Company of
each Mortgage Loan: (i) the  information  with respect to each Mortgage Loan set
forth in the  Schedules of Mortgage  Loans is true and correct as of the related
Cut-Off Date; (ii) each Mortgage Loan being  transferred to the Trust which is a
REMIC is a qualified  mortgage  under the REMIC  provisions of the Code and is a
Mortgage;  (iii) each Mortgaged  Property is improved by a single  (one-to-four)
family residential dwelling, which may include condominiums and townhouses; (iv)
each  Mortgage  Loan  had,  at the time of  origination,  either  an  attorney's
certification of title or a title search or title policy;  (v) as of the related
Cut-Off Date each  Mortgage  Loan is secured by a valid and  subsisting  lien of
record on the Mortgaged  Property  having the priority  indicated on the related
Schedule of Mortgage Loans subject in all cases to exceptions to title set forth
in the title  insurance  policy,  if any,  with respect to the related  Mortgage
Loan; (vi) each Originator held good and indefeasible title to, and was the sole
owner of,  each  Mortgage  Loan  conveyed  by such  Originator;  and (vii)  each
Mortgage Loan was originated in accordance with law and is the valid,  legal and
binding obligation of the related Mortgagor.

         Unless otherwise described in the related Prospectus  Supplement all of
the  representations  and  warranties  of an Originator in respect of a Mortgage
Loan will be made as of the date on which  such  Originator  sells the  Mortgage
Loan to the Company;  the date as of which such  representations  and warranties
are made thus may be a date  prior to the date of the  issuance  of the  related
series of Securities.  A substantial  period of time may elapse between the date
as of which the  representations  and  warranties are made and the later date of
issuance of the related  series of  Securities.  Accordingly,  the  Originator's
purchase  obligation  (or, if  specified in the related  Prospectus  Supplement,
limited  replacement  option) will not arise if, during the period commencing on
the date of sale of a Mortgage Loan by the  Originator to the Company,  an event
occurs  that would  give rise to such an  obligation  if the event had  occurred
prior to sale of the affected Mortgage Loan.

         The  Company  will assign to the Trustee for the benefit of the holders
of the related series of Securities all of its right, title and interest in each
agreement  by which it acquires a Mortgage  Loan from an  Originator  insofar as
such  agreement  relates  to  the  representations  and  warranties  made  by an
Originator in respect of such Mortgage Loan and any remedies provided for breach
of such representations and warranties. If an Originator cannot cure a breach of
any  representation  or warranty  made by it in respect of a Mortgage  Loan that
materially and adversely  affects the interests of the  Securityholders  in such
Mortgage  Loan  within  a time  period  specified  in the  related  Pooling  and
Servicing  Agreement,  such  Originator  and/or the Company will be obligated to
purchase  from the  related  Trust  such  Mortgage  Loan at a price  (the  "Loan
Purchase Price") set forth in the related Pooling and Servicing  Agreement which
Loan  Purchase  Price will be equal to the principal  balance  thereof as of the
date of purchase plus one month's interest at the Mortgage Rate less the amount,
expressed  as a  percentage  per annum,  payable in respect of master  servicing
compensation or sub-servicing compensation, as applicable, and the

                                       27
<PAGE>
Originator's  Retained Yield, if any, and certain  miscellaneous  administrative
amounts,  together  with,  without  duplication,  the  aggregate  amount  of all
delinquent interest, if any.

         As to any such  Mortgage Loan required to be purchased by an Originator
and/or the Company, as provided above, rather than repurchase the Mortgage Loan,
the Servicer  may, at its sole  option,  remove such  Mortgage  Loan (a "Deleted
Mortgage  Loan") from the related  Trust and cause the Company to  substitute in
its place another Mortgage Loan of like kind (a "Qualified Replacement Mortgage"
as such  term is  defined  in the  related  Pooling  and  Servicing  Agreement);
however,  such  substitution  must be effected within 90 days of the date of the
initial  issuance of the  Securities  with respect to a Trust for which no REMIC
election is to be made. With respect to a Trust for which a REMIC election is to
be made, except as otherwise provided in the Prospectus Supplement relating to a
series of Securities,  such  substitution  of a defective  Mortgage Loan must be
effected within two years of the date of the initial issuance of the Securities,
and may not be made if such substitution would cause the Trust to not qualify as
a REMIC or  result in a  prohibited  transaction  tax under the Code.  Except as
otherwise  provided  in  the  related  Prospectus   Supplement,   any  Qualified
Replacement  Mortgage  generally will, on the date of substitution,  (i) have an
outstanding principal balance,  after deduction of all scheduled payments due in
the month of substitution, not in excess of the outstanding principal balance of
the Deleted Mortgage Loan (the amount of any shortfall to be paid to the related
Trust in the month of substitution  for  distribution  to the  Securityholders),
(ii)  have a  Mortgage  Rate  neither  one  percentage  point  less than nor one
percentage  point more than the Mortgage Rate of the Deleted Mortgage Loan as of
the date of  substitution,  (iii) have a remaining term to maturity  neither one
year less than nor one year more than that of the  Deleted  Mortgage  Loan,  and
(iv)  comply with all of the  representations  and  warranties  set forth in the
related  Pooling and  Servicing  Agreement as of the date of  substitution.  The
related  Pooling and  Servicing  Agreement may include  additional  requirements
relating to ARM Loans or other  specific  types of Mortgage  Loans or additional
provisions relating to meeting the foregoing  requirements on an aggregate basis
where a  number  of  substitutions  occur  contemporaneously.  Unless  otherwise
specified  in  the  related  Prospectus  Supplement  or  Pooling  and  Servicing
Agreement,  an Originator  will also have the option to substitute a replacement
Mortgage  Loan  for a  Mortgage  Loan  that it is  obligated  to  repurchase  in
connection with a breach of a representation and warranty.

         The  Servicer  will  be  required  under  the  applicable  Pooling  and
Servicing Agreement to enforce such purchase or substitution obligations for the
benefit of the Trustee and the Securityholders, following the practices it would
employ in its good faith business judgment if it were the owner of such Mortgage
Loan; provided,  however, that this purchase or substitution  obligation will in
no event become an obligation of the Servicer in the event the Originator  fails
to honor such obligation.  If the Originator fails to repurchase or substitute a
loan  and  no  breach  of  the  Company's   representations  has  occurred,  the
Originator's  purchase or  substitution  obligation  will in no event  become an
obligation of the Company.  In the case of a Designated  Originator  transaction
where the  Originator  fails to  repurchase  or  substitute a Mortgage  Loan and
neither the Company,  nor any other entity has assumed the  representations  and
warranties,  such repurchase or substitute  obligation of the Originator will in
no event become an obligation of the Company.  The foregoing will constitute the
sole  remedy  available  to  Securityholders  or the  Trustee  for a  breach  of
representation by an Originator in its capacity as a seller of Mortgage Loans to
the Company.

         Unless otherwise  described in the related Prospectus  Supplement,  the
Company  will  make   directly,   or  will   guarantee   compliance   with,  any
representations and warranties made by any Unaffiliated  Originator with respect
to the  Mortgage  Loans  originated  or purchased by it and acquired by a Trust;
provided,  however,  that  the  Company  will  not  directly  make or  guarantee
compliance  with  such  representations  and  warranties  made  by a  Designated
Originator. In the event of a breach of any such representation or warranty made
by a Designated  Originator  the only remedies will lie against such  Designated
Originator.

         Notwithstanding  the  foregoing  with  respect to any  Originator  that
requests the Servicer's consent to the transfer of sub-servicing rights relating
to any  Mortgage  Loans to a successor  servicer,  the Servicer may release such
Originator from liability,  under its representations  and warranties  described
above,  upon the  assumption  by such  successor  servicer  of the  Originator's
liability for such representations and warranties as of the date they were made.
In that  event,  the  Servicer's  rights  under  the  instrument  by which  such
successor  servicer assumes the  Originator's  liability will be assigned to the
Trustee,  and such successor servicer shall be deemed to be the "Originator" for
purposes of the foregoing provisions.


                                       28
<PAGE>
Sub-Servicing by Originators

         Each  Originator  of a Mortgage Loan will act as the  Sub-Servicer  for
such Mortgage Loan pursuant to a  Sub-Servicing  Agreement  unless  servicing is
released to the Servicer or has been  transferred to a servicer  approved by the
Servicer.  The Servicer  may, in turn,  assign such  subservicing  to designated
Sub-Servicers  that will be qualified  Originators and may include affiliates of
the Company.  While such a  Sub-Servicing  Agreement  will be a contract  solely
between the Servicer and the Sub-Servicer,  the Pooling and Servicing  Agreement
pursuant  to which a series of  Securities  is issued  will  provide  that,  the
Trustee,  the Servicer or any Master Servicer must recognize the  Sub-Servicer's
rights and obligations under such Sub-Servicing Agreement.

         With  the  approval  of the  Servicer,  a  Sub-Servicer  generally  may
delegate  its  servicing   obligations  to  third-party   servicers,   but  such
Sub-Servicer  will remain obligated under the related  Sub-Servicing  Agreement.
Each  Sub-Servicer  will be  required to perform the  customary  functions  of a
servicer,  including  collection of payments from  Mortgagors  and remittance of
such collections to the Servicer; maintenance of hazard insurance and filing and
settlement  of claims  thereunder,  subject in certain cases to the right of the
Servicer to approve in advance  any such  settlement;  maintenance  of escrow or
impound  accounts of Mortgagors for payment of taxes,  insurance and other items
required to be paid by the Mortgagor  pursuant to the Mortgage Loan;  processing
of assumptions or substitutions;  attempting to cure delinquencies;  supervising
foreclosures;  inspecting  and managing of Mortgaged  Properties  under  certain
circumstances;  and  maintaining  accounting  records  relating to the  Mortgage
Loans. A Sub-Servicer  also may be obligated to make advances to the Servicer in
respect of  delinquent  installments  of principal  and/or  interest (net of any
sub-servicing or other  compensation) on Mortgage Loans, as described more fully
under "Description of the Securities--Advances," and in respect of certain taxes
and insurance premiums not paid on a timely basis by Mortgagors.  A Sub-Servicer
may also be  obligated to pay to the Servicer  any  Compensating  Interest  with
respect  to the  related  Mortgage  Loans.  No  assurance  can be given that the
Sub-Servicers will carry out their advance or payment obligations,  if any, with
respect to the  Mortgage  Loans.  A  Sub-Servicer  may  transfer  its  servicing
obligations  to another entity that has been approved for  participation  in the
Company's loan purchase programs, but only with the approval of the Servicer.

         As  compensation  for its servicing  duties,  the  Sub-Servicer  may be
entitled to a monthly servicing fee in a minimum amount set forth in the related
Prospectus  Supplement.  The  Sub-Servicer  may also be  entitled to collect and
retain,  as part of its servicing  compensation,  any late charges or prepayment
penalties provided in the Mortgage Note or related instruments. The Sub-Servicer
will be  reimbursed  by the  Servicer  for certain  expenditures  that it makes,
generally to the same extent that the  Servicer  would be  reimbursed  under the
applicable  Pooling  and  Servicing  Agreement  from the loan  proceeds.  Unless
specified  in the  related  Prospectus  Supplement  and  Pooling  and  Servicing
Agreement,  compensation for the services of the  Sub-Servicer  shall be paid by
the Servicer as a general corporate obligation of the Servicer. See "The Pooling
and  Servicing  Agreement--Servicing  and  Other  Compensation  and  Payment  of
Expenses; Originator's Retained Yield."

         Each  Sub-Servicer  will be required to agree to indemnify the Servicer
for any liability or obligation sustained by the Servicer in connection with any
act or  failure  to act by the  Sub-Servicer  in its  servicing  capacity.  Each
Sub-Servicer  will be  required  to  maintain a fidelity  bond and an errors and
omission policy with respect to its officers, employees and other persons acting
on its behalf or on behalf of the Servicer.

         Each  Sub-Servicer  will be  required  to service  each  Mortgage  Loan
pursuant to the terms of the Sub-Servicing Agreement for the entire term of such
Mortgage Loan, unless the Sub-Servicing  Agreement is terminated  earlier by the
Servicer or the  Sub-Servicer  or unless  servicing is released to the Servicer.
The Servicer generally may terminate a Sub-Servicing  Agreement immediately upon
the giving of notice upon certain stated events, including the violation of such
Sub-Servicing Agreement by the Sub-Servicer,  or upon thirty days' notice to the
Sub-Servicer  without  cause  upon  payment  of an amount  equal to a  specified
termination   fee  calculated  as  a  specified   percentage  of  the  aggregate
outstanding  principal  balance of all mortgage  loans,  including  the Mortgage
Loans serviced by such  Sub-Servicer  pursuant to a Sub-Servicing  Agreement and
certain transfer fees.

         The Servicer  may agree with a  Sub-Servicer  to amend a  Sub-Servicing
Agreement.  Upon termination of a Sub-Servicing  Agreement, the Servicer may act
as  servicer  of the  related  Mortgage  Loans  or  enter  into  one or more new
Sub-Servicing  Agreements.  If the Servicer acts as servicer, it will not assume
liability for the  representations  and warranties of the  Sub-Servicer  that it
replaces.  If the Servicer enters into a new Sub-Servicing  Agreement,  each new
Sub-Servicer  either must be an  Originator,  meet the standards for becoming an
Originator or have such servicing  experience that is otherwise  satisfactory to
the  Servicer.  The  Servicer  may  make  reasonable  efforts  to  have  the new
Sub-Servicer  assume  liability for the  representations  and  warranties of the
terminated

                                       29
<PAGE>
Sub-Servicer,  but no assurance can be given that such an assumption  will occur
and, in any event, if the new Sub-Servicer is an affiliate of the Servicer,  the
liability for such  representations  and warranties  will not be assumed by such
new  Sub-Servicer.  In the event of such an assumption,  the Servicer may in the
exercise of its  business  judgment  release the  terminated  Sub-Servicer  from
liability in respect of such representations and warranties. Any amendments to a
Sub-Servicing  Agreement  or  to  a  new  Sub-Servicing  Agreement  may  contain
provisions  different  from  those  described  above  that are in  effect in the
original Sub-Servicing Agreements.  However, the Pooling and Servicing Agreement
for each Trust Estate will provide that any such  amendment or new agreement may
not be inconsistent with such Pooling and Servicing Agreement to the extent that
it would materially and adversely affect the interests of the Securityholders.


Master Servicer

         A Master Servicer may be specified in the related Prospectus Supplement
for the related series of Securities. Customary servicing functions with respect
to Mortgage  Loans  constituting  the Mortgage  Pool in the Trust Estate will be
provided by the Servicer directly or through one or more  Sub-Servicers  subject
to supervision by the Master  Servicer.  If the Master  Servicer is not directly
servicing the Mortgage  Loans,  then the Master Servicer will (i) administer and
supervise  the  performance  by the Servicer of its  servicing  responsibilities
under the  Pooling  and  Servicing  Agreement  with the  Master  Servicer,  (ii)
maintain a current data base with the payment histories of each Mortgagor, (iii)
review  monthly  servicing  reports and data  relating to the Mortgage  Pool for
discrepancies  and errors,  and (iv) act as back-up  Servicer during the term of
the  transaction  unless the Servicer is  terminated or resigns in such case the
Master Servicer shall assume the obligations of the Servicer.

         The  Master  Servicer  will be a party  to the  Pooling  and  Servicing
Agreement for any Series for which Mortgage Loans comprise the Trust Estate. The
Master  Servicer  generally  will be  required  to be a FNMA- or  FHLMC-approved
seller/servicer  and,  in the  case  of  FHA  Loans,  approved  by HUD as an FHA
mortgagee.  The Master  Servicer will be compensated  for the performance of its
services and duties under each Pooling and  Servicing  Agreement as specified in
the related Prospectus Supplement.

                          DESCRIPTION OF THE SECURITIES

General

         The Securities will be issued in series. Each series of Securities (or,
in certain instances,  two or more series of Securities) will be issued pursuant
to a Pooling and Servicing  Agreement.  The following  summaries  (together with
additional summaries under "The Pooling and Servicing Agreement" below) describe
all material  terms and  provisions  relating to the  Securities  common to each
Pooling and Servicing Agreement. The summaries do not purport to be complete and
are subject to, and are qualified in their  entirety by reference to, all of the
provisions of the Pooling and  Servicing  Agreement for the related Trust and to
the related Prospectus Supplement.

         The Securities  will consist of two basic types:  (i) Securities of the
fixed-income type ("Fixed-Income  Securities") and (ii) Securities of the equity
participation type ("Equity Securities").  No Class of Equity Securities will be
offered pursuant to this Prospectus or any Prospectus Supplement related hereto.
Fixed-Income  Securities generally will be styled as Debt Instruments,  having a
principal balance and a specified interest rate ("Interest Rate").  Fixed-Income
Securities may be either beneficial  ownership interests in the related Mortgage
Loans held by the related Trust,  or may represent debt secured by such Mortgage
Loans.  Each  series or class of  Fixed-Income  Securities  may have a different
Interest Rate, which may be a fixed,  variable or adjustable  Interest Rate. The
related Prospectus  Supplement will specify the Interest Rate for each series or
class of Fixed-Income  Securities,  or the initial  Interest Rate and the method
for determining subsequent changes to the Interest Rate.

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

                                       30
<PAGE>
are also Strip Securities)  thereof on each Payment Date, as hereinafter defined
and in the manner described in the related Prospectus Supplement.

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

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

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

General Payment Terms of Securities

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

         The related  Prospectus  Supplement  will  describe a date (the "Record
Date")  preceding such Payment Date, as of which the Trustee or its paying agent
will fix the  identity  of the  Securityholders  for the  purpose  of  receiving
payments on the next succeeding Payment Date. Unless otherwise  described in the
related Prospectus Supplement,  the Payment Date will be the twenty-fifth day of
each month (or, in the case of quarterly-pay Securities, the twenty-fifth day of
every  third  month;  and in  the  case  of  semi-annually-pay  Securities,  the
twenty-fifth  day of every sixth month) and the Record Date will be the close of
business as of the last day of the calendar  month which  precedes  such Payment
Date.

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

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


                                       31
<PAGE>
         The result of such retention and temporary investment by the Trustee of
such principal would be to slow the amortization rate of the related  Securities
relative to the  amortization  rate of the related Mortgage Loans, or to attempt
to match the  amortization  rate of the related  Securities  to an  amortization
schedule  established at the time such  Securities are issued.  Any such feature
applicable to any  Securities  may terminate upon the occurrence of events to be
described in the related Prospectus Supplement, resulting in the current funding
of principal payments to the related  Securityholders and an acceleration of the
amortization of such Securities.

         Neither  the  Securities  nor the  underlying  Mortgage  Loans  will be
guaranteed  or  insured by any  governmental  agency or  instrumentality  or the
Company, the Servicer, any Sub-Servicer,  any Master Servicer, any Originator or
any of their  affiliates;  provided,  however,  that  certain  distributions  to
Securityholders may be guaranteed by a Financial Guaranty Insurer.

         Unless otherwise specified in the Prospectus Supplement with respect to
a  series,  Securities  of each  series  covered  by a  particular  Pooling  and
Servicing Agreement will evidence specified  beneficial  ownership interest in a
separate Trust Estate created pursuant to such Pooling and Servicing  Agreement.
A Trust  Estate  will  consist  of, to the extent  provided  in the  Pooling and
Servicing  Agreement:  (i) a pool of Mortgage  Loans (and the  related  mortgage
documents) or certificates of interest or  participations  therein  underlying a
particular  series of Securities as from time to time are subject to the Pooling
and Servicing  Agreement,  exclusive of, if specified in the related  Prospectus
Supplement,  any Originator's  Retained Yield or other interest  retained by the
related  Originator,  the Company or any of its affiliates  with respect to each
such Mortgage Loan; (ii) certain other assets including, without limitation, all
payments due on the Mortgage Loans after the related  Cut-Off Date, as from time
to time are  identified  as deposited in respect  thereof in the  Principal  and
Interest  Account  and in  the  related  Distribution  Account;  (iii)  property
acquired by foreclosure  of the Mortgage  Loans or deed in lieu of  foreclosure;
(iv) hazard  insurance  policies  and primary  insurance  policies,  if any, and
certain proceeds thereof;  and (v) any combination,  as specified in the related
Prospectus  Supplement,  of a letter of  credit,  financial  guaranty  insurance
policy,  purchase  obligation,  mortgage pool insurance  policy,  special hazard
insurance  policy,  bankruptcy  bond,  reserve  fund or  other  type  of  credit
enhancement  as described  under  "Description  of Credit  Enhancement."  To the
extent that any Trust Estate includes certificates of interest or participations
in Mortgage Loans, the related Prospectus  Supplement will describe the material
terms and conditions of such certificates or participations.

Form of Securities

         If so specified in the related Prospectus Supplement, the Securities of
each series will be issued as physical certificates ("Physical Certificates") in
fully  registered  form  only  in the  denominations  specified  in the  related
Prospectus  Supplement,  and  will  be  transferable  and  exchangeable  at  the
corporate  trust  office  of the  registrar  of the  Securities  (the  "Security
Registrar") named in the related Prospectus  Supplement.  No service charge will
be made for any  registration  of exchange or  transfer of  Securities,  but the
Trustee  may  require  payment  of a sum  sufficient  to cover  any tax or other
governmental charge.

         If so specified in the related Prospectus Supplement, specified classes
of a series  of  Securities  will be issued in  uncertificated  book-entry  form
("Book-Entry  Securities"),  and will be  registered  in the  name of Cede,  the
nominee of DTC. DTC is a limited purpose trust company  organized under the laws
of the State of New York, a member of the Federal  Reserve  System,  a "clearing
corporation"  within the meaning of the Uniform  Commercial  Code  ("UCC") and a
"clearing  agency"  registered  pursuant to the provisions of Section 17A of the
Securities Exchange Act of 1934, as amended.  DTC was created to hold securities
for  its  participating   organizations   ("Participants")  and  facilitate  the
clearance and settlement of securities transactions between Participants through
electronic  book-entry changes in their accounts,  thereby  eliminating the need
for physical movement of certificates.  Participants  include securities brokers
and dealers,  banks,  trust companies and clearing  corporations and may include
certain other organizations. Indirect access to the DTC system also is available
to others such as brokers, dealers, banks and trust companies that clear through
or maintain a custodial  relationship  with a  Participant,  either  directly or
indirectly ("Indirect Participant").

         Under a book-entry format, Securityholders that are not Participants or
Indirect  Participants  but  desire  to  purchase,  sell or  otherwise  transfer
ownership of  Securities  registered in the name of Cede, as nominee of DTC, may
do so only through  Participants and Indirect  Participants.  In addition,  such
Securityholders  will receive all  distributions of principal of and interest on
the  Securities  from the  Trustee  through  DTC and its  Participants.  Under a
book-entry  format,  Securityholders  will  receive  payments  after the related
Payment Date  because,  while  payments are required to be forwarded to Cede, as
nominee  for DTC,  on each such date,  DTC will  forward  such  payments  to its
Participants  which  thereafter  will be  required to forward  such  payments to
Indirect Participants or

                                       32
<PAGE>
Securityholders.  Unless  and  until  Physical  Securities  are  issued,  it  is
anticipated  that the only  Securityholder  will be Cede, as nominee of DTC, and
that the beneficial  holders of Securities will not be recognized by the Trustee
as  Securityholders  under the Pooling and Servicing  Agreement.  The beneficial
holders of such  Securities  will only be  permitted  to exercise  the rights of
Securityholders under the Pooling and Servicing Agreement indirectly through DTC
and its Participants who in turn will exercise their rights through DTC.

         Under the rules,  regulations and procedures creating and affecting DTC
and  its  operations,  DTC  is  required  to  make  book-entry  transfers  among
Participants  on whose  behalf it acts with  respect  to the  Securities  and is
required to receive and  transmit  payments of  principal of and interest on the
Securities.  Participants and Indirect  Participants with which  Securityholders
have  accounts with respect to their  Securities  similarly are required to make
book-entry  transfers  and receive and transmit such payments on behalf of their
respective  Securityholders.  Accordingly,  although  Securityholders  will  not
possess Securities,  the rules provide a mechanism by which Securityholders will
receive distributions and will be able to transfer their interests.

         Unless and until Physical Certificates are issued,  Securityholders who
are  not  Participants  may  transfer   ownership  of  Securities  only  through
Participants  by  instructing  such  Participants  to  transfer  Securities,  by
book-entry  transfer,  through  DTC for the  account of the  purchasers  of such
Securities,  which account is  maintained  with their  respective  Participants.
Under the Rules and in  accordance  with DTC's normal  procedures,  transfers of
ownership  of  Securities  will be executed  through DTC and the accounts of the
respective  Participants  at DTC will be debited and  credited.  Similarly,  the
respective  Participants  will make  debits or  credits,  as the case may be, on
their records on behalf of the selling and purchasing Securityholders.

         Because DTC can only act on behalf of Participants,  who in turn act on
behalf  of  Indirect   Participants   and  certain  banks,   the  ability  of  a
Securityholder  to  pledge  Securities  to  persons  or  entities  that  do  not
participate  in the DTC system,  or  otherwise  take  actions in respect of such
Securities  may be limited  due to the lack of a Physical  Certificate  for such
Securities.

         DTC in general  advises  that it will take any action  permitted  to be
taken by a  Securityholder  under a Pooling and Servicing  Agreement only at the
direction  of one or more  Participants  to whose  account  with DTC the related
Securities are credited.  Additionally, DTC in general advises that it will take
such actions with respect to specified  percentages of the Securityholders  only
at the direction of and on behalf of Participants whose holdings include current
principal  amounts  of  outstanding   Securities  that  satisfy  such  specified
percentages.  DTC may take  conflicting  actions with  respect to other  current
principal amounts of outstanding  Securities to the extent that such actions are
taken on behalf of Participants  whose holdings  include such current  principal
amounts of outstanding Securities.

         Any Securities  initially registered in the name of Cede, as nominee of
DTC, will be issued in fully registered, certificated form to Securityholders or
their nominees ("Physical  Securities"),  rather than to DTC or its nominee only
under the events  specified in the related  Pooling and Servicing  Agreement and
described in the related  Prospectus  Supplement.  Upon the occurrence of any of
the events  specified in the related  Pooling and  Servicing  Agreement  and the
Prospectus  Supplement,  DTC will be required to notify all  Participants of the
availability through DTC of Physical Certificates.  Upon surrender by DTC of the
securities  representing the Securities and instruction for reregistration,  the
Trustee  will issue the  Securities  in the form of Physical  Certificates,  and
thereafter the Trustee will recognize the holders of such Physical  Certificates
as  Securityholders.  Thereafter,  payments of  principal of and interest on the
Securities will be made by the Trustee directly to Securityholders in accordance
with the procedures set forth herein and in the Pooling and Servicing Agreement.
The  final  distribution  of any  Security  (whether  Physical  Certificates  or
Securities  registered  in the name of  Cede),  however,  will be made only upon
presentation  and surrender of such Securities on the final Payment Date at such
office  or  agency  as  is  specified   in  the  notice  of  final   payment  to
Securityholders.

Assignment of Mortgage Loans

         At the time of issuance  of a series of  Securities,  the Company  will
cause the  Mortgage  Loans  being  included in the  related  Trust  Estate to be
assigned to the Trustee together with all principal and interest due on or after
the Cut-Off Date with respect to such Mortgage  Loan,  other than  principal and
interest due before the Cut-Off  Date.  If  specified in the related  Prospectus
Supplement,  the Company or any of its  affiliates  may retain the  Originator's
Retained Yield,  if any, for itself or transfer the same to others.  The Trustee
will,  concurrently with such assignment,  deliver a series of Securities to the
Company  in  exchange  for  the  Mortgage  Loans.  Each  Mortgage  Loan  will be
identified  in a schedule  appearing  as an exhibit to the  related  Pooling and
Servicing Agreement. Such schedule will include, among other things, information
as to the principal balance of each Mortgage Loan as of the

                                       33
<PAGE>
Cut-Off Date, as well as information  regarding the Mortgage Rate, the currently
scheduled  monthly  payment of  principal  and  interest and the maturity of the
Mortgage Note.

         In connection  with the transfer of the Mortgage  Loans to the Trustee,
the  Originators  will be required to deliver to the  Company,  who in turn will
deliver to the Trustee, a file consisting of (i) the original Notes or certified
copies thereof,  endorsed by the Originator  thereof in blank or to the order of
the holder,  (ii) originals of all intervening  assignments,  showing a complete
chain of title from origination to the applicable Originators, if any, including
warehousing assignments,  with evidence of recording thereon, (iii) originals of
all assumption and  modification  agreements,  if any, and, unless such Mortgage
Loan is covered by a counsel's opinion as described in the next paragraph,  (iv)
either:  (a) the original Mortgage,  with evidence of recording  thereon,  (b) a
true and accurate copy of the Mortgage  where the original has been  transmitted
for  recording,  until  such time as the  original  is  returned  by the  public
recording office or (c) a copy of the Mortgage certified by the public recording
office in those  instances where the original  recorded  Mortgage has been lost.
The Trustee will agree, for the benefit of the  Securityholders,  to review each
such file within 90 days after the  execution  and  delivery  of the  applicable
Pooling and  Servicing  Agreement to ascertain  that all required  documents (or
certified copies of documents) have been executed and received.

         The Originators are  additionally  required to cause to be prepared and
recorded,  within  75  business  days  of  the  execution  and  delivery  of the
applicable   Pooling  and  Servicing   Agreement  (or,  if  original   recording
information  is  unavailable,  within such later  period as is  permitted by the
Pooling  and  Servicing  Agreement)   assignments  of  the  Mortgages  from  the
Originators  to the  Trustee,  in the  appropriate  jurisdictions  in which such
recordation is necessary to perfect the lien thereof as against  creditors of or
purchasers from the Originators,  to the Trustee; provided, however, that if the
Originators  furnish to the  Trustee an opinion of counsel to the effect that no
such recording is necessary to perfect the Trustee's  interests in the Mortgages
with  respect  to one or more  jurisdictions,  then such  recording  will not be
required with respect to such jurisdictions.

         If the  Sub-Servicer  or Originator does not cure an omission or defect
in a required document within 60 days after notice is given to the Servicer, the
Sub-Servicer or Originator, as the case may be, will be obligated to purchase on
the next succeeding  Remittance Date the related  Mortgage Loan from the Trustee
at  its  Loan  Purchase  Price  (or,  if  specified  in the  related  Prospectus
Supplement,  will be permitted to  substitute  for such  Mortgage Loan under the
conditions specified in the related Prospectus Supplement). The Servicer will be
obligated to enforce this obligation of the  Sub-Servicer or Originator,  as the
case  may  be,   to  the   extent   described   above   under   "Mortgage   Loan
Program--Representations  by  Originators."  Neither  the  Servicer,  the Master
Servicer nor the Company will,  however,  be obligated to purchase or substitute
for such Mortgage Loan if the  Sub-Servicer  or Originator,  as the case may be,
defaults  on its  obligation  to do so,  and  there can be no  assurance  that a
Sub-Servicer  or  Originator,  as the  case  may be,  will  carry  out any  such
obligation.  Such purchase  obligation  constitutes the sole remedy available to
the  Securityholders  or the Trustee for omission of, or a material defect in, a
constituent document.

         The  Trustee  will be  authorized  at any time to  appoint a  custodian
pursuant to a custodial  agreement to maintain possession of and, if applicable,
to review  the  documents  relating  to the  Mortgage  Loans as the agent of the
Trustee.  The  identity of any such  custodian  to be  appointed  on the date of
initial  issuance of the Securities will be set forth in the related  Prospectus
Supplement.

         Pursuant to each Pooling and Servicing Agreement, the Servicer,  either
directly or through  Sub-Servicers,  will  service and  administer  the Mortgage
Loans assigned to the Trustee as more fully set forth below.

Forward Commitments; Pre-Funding

         A Trust may enter into a Forward  Purchase  Agreement  with the Company
whereby the Company  will agree to transfer  Subsequent  Mortgage  Loans to such
Trust  following  the date on which such Trust is  established  and the  related
Securities are issued.  All Subsequent  Mortgage Loans  transferred to the Trust
pursuant to a Forward Purchase Agreement will be originated by the Company or an
Originator.  The Trust may enter into Forward Purchase  Agreements to permit the
acquisition  of  Subsequent  Mortgage  Loans that could not be  delivered by the
Company or have not formally  completed the  origination  process,  in each case
prior to the date on which the Securities  are delivered to the  Securityholders
(the  "Closing  Date").  Any Forward  Purchase  Agreement  will require that any
Subsequent  Mortgage Loans so transferred to a Trust conform to the requirements
specified in such Forward Purchase Agreement. If a Forward Purchase Agreement is
to be  utilized  the  related  Trustee  will  be  required  to  deposit  in  the
Pre-Funding  Account all or a portion of the proceeds received by the Trustee in
connection  with the sale of one or more  classes of  Securities  of the related
series;  the Subsequent  Mortgage Loans will be transferred to the related Trust
in exchange for money released to the Company from the related Pre-Funding

                                       34
<PAGE>
Account in one or more  transfers.  The maximum amount of money deposited in the
Pre-Funding  Account to acquire  Subsequent  Mortgage  Loans for transfer to the
Trust will not exceed 35% of the aggregate  principal  amount of the  Securities
offered  pursuant to the related  Prospectus  Supplement.  Each Forward Purchase
Agreement  will set a specified  period  during  which any such  transfers  must
occur,  which such period  shall not exceed 90 days from the date such Trust was
established. The Forward Purchase Agreement or the related Pooling and Servicing
Agreement  will  require  that,  if all  moneys  originally  deposited  to  such
Pre-Funding  Account are not so used by the end of such specified  period,  then
any  remaining  moneys will be applied as a mandatory  prepayment of the related
class  or  classes  of  Securities  as  specified  in  the  related   Prospectus
Supplement.  See "Risk Factors" herein and in the related Prospectus Supplement.
All moneys on deposit in the Pre-Funding Account will be invested in one or more
Permitted  Investments  with all earnings  thereon  available  to make  interest
payments on the Securities.

Payments on Mortgage Loans; Deposits to Distribution Account

         Each Sub-Servicer servicing a Mortgage Loan pursuant to a Sub-Servicing
Agreement will establish and maintain an account (the  "Sub-Servicing  Account")
which generally  meets the  requirements  set forth in the Company's  Guidelines
from time to time, and is otherwise  acceptable to the Servicer. A Sub-Servicing
Account  will  generally be a lock box account  established  with a Federal Home
Loan Bank or with a depository  institution  (including the Sub-Servicer itself)
whose accounts are insured by the National  Credit Union Share Insurance Fund or
the FDIC,  provided  that any such  depository  institution  must  meet  certain
minimum  rating  criteria  set  forth in the  Company's  Guidelines.  Except  as
otherwise permitted by the applicable Rating Agencies,  a Sub-Servicing  Account
must be segregated and may not be established as a general ledger account.

         A Sub-Servicer  is required to deposit into its  Sub-Servicing  Account
within one day of receipt  all amounts  described  above  under  "Mortgage  Loan
Program--Sub-Servicing by Originators" that are received by it in respect of the
Mortgage Loans, less its servicing fee or other  compensation.  On a daily basis
or on or before the date specified in the  Sub-Servicing  Agreement  (which date
may be no later than the business day prior to the  Determination  Date referred
to below or, if such day is not a business day, the preceding business day), the
Sub-Servicer  must remit or cause to be remitted to the  Servicer or the Trustee
all funds held in the Sub-Servicing  Account with respect to Mortgage Loans that
are  required to be so  remitted.  A  Sub-Servicer  may also be required to make
Servicing Advances, and Delinquency Advances and to pay Compensating Interest as
set forth in the related Sub-Servicing Agreement.

         The  Servicer  will  deposit  or will  cause to be  deposited  into the
Principal and Interest Account on a daily basis certain payments and collections
received by it  subsequent  to the Cut-Off  Date (other than  payments due on or
before the Cut-Off Date), as  specifically  set forth in the related Pooling and
Servicing  Agreement,  which  generally  will  include the  following  except as
otherwise provided therein:

                  (i) all payments on account of principal,  including principal
         payments  received in advance of the date on which the related  monthly
         payment  is due (the  "Due  Date")  ("Principal  Prepayments"),  on the
         Mortgage Loans comprising a Trust Estate;

                  (ii) all payments on account of interest on the Mortgage Loans
         comprising  such  Trust  Estate,  net of the  portion  of each  payment
         thereof retained by the Servicer and the Sub-Servicer, if any, as their
         servicing fee or other compensation;

                  (iii) all amounts (net of  unreimbursed  liquidation  expenses
         and insured expenses incurred,  and unreimbursed  advances made, by the
         Servicer or the related Sub-Servicer) received and retained, if any, in
         connection  with the  liquidation  of any defaulted  Mortgage  Loan, by
         foreclosure,  deed in lieu of  foreclosure  or otherwise  ("Liquidation
         Proceeds"),  including  all  proceeds of any special  hazard  insurance
         policy,  bankruptcy  bond,  mortgage pool insurance  policy,  financial
         guaranty  insurance  policy  and any title,  hazard or other  insurance
         policy  covering any Mortgage Loan in such Mortgage Pool (together with
         any  payments  under any letter of  credit,  "Insurance  Proceeds")  or
         proceeds from any alternative  arrangements  established in lieu of any
         such insurance and described in the applicable  Prospectus  Supplement,
         other than  proceeds  to be applied to the  restoration  of the related
         property or released to the Mortgagor in accordance with the Servicer's
         normal servicing  procedures (such amounts, net of related unreimbursed
         expenses and advances of the Servicer, "Net Liquidation Proceeds");

                  (iv)  any  Buydown  Funds  (and,  if  applicable,   investment
         earnings thereon) required to be paid to Securityholders,  as described
         below;


                                       35
<PAGE>
                  (v) all  proceeds of any  Mortgage  Loan in such Trust  Estate
         purchased  (or,  in  the  case  of  a  substitution,   certain  amounts
         representing a principal adjustment) by the Servicer,  the Company, the
         Master  Servicer,  any  Sub-Servicer  or Originator or any other person
         pursuant  to the terms of the  Pooling  and  Servicing  Agreement.  See
         "Mortgage Loan  Program--Representations by Originators," "--Assignment
         of Mortgage Loans" above; and

                  (vi)  any  amounts   required  to  be  transferred   from  the
         Distribution Account to the Principal and Interest Account.

         In addition to the Principal and Interest  Account,  the Servicer shall
cause to be established  and the Trustee will maintain,  at the corporate  trust
office of the  Trustee,  in the name of the Trust for the benefit of the holders
of each series of Securities, an account for the disbursement of payments on the
Mortgage  Loans  evidenced  by each  series  of  Securities  (the  "Distribution
Account").  Both the Principal and Interest Account and the Distribution Account
must be (x) maintained with a depository  institution  whose debt obligations at
the time of any deposit  therein meet certain  rating  criteria,  and (y) (i) an
account  or  accounts  the  deposits  in which are fully  insured  to the limits
established  by the FDIC,  (ii) an account  maintained at a federal  savings and
loan or state banking  institution,  (iii) an account  maintained at a principal
subsidiary of a bank holding company,  (iv) an account  maintained at a national
banking  association,  or (v) such other  account or accounts  acceptable to the
Rating  Agency or Agencies  that rated one or more classes of Securities of such
series (an  "Eligible  Account").  The  collateral  that is  eligible  to secure
amounts in an  Eligible  Account is  limited  to certain  permitted  investments
("Permitted   Investments").   Permitted   Investments  include  direct  general
obligations  of  the  United  States  or  the   obligations  of  any  agency  or
instrumentality  of the United States that are fully guaranteed,  Federal Funds,
certificates  of deposit,  time and demand  deposits of any bank meeting certain
short term rating requirements  described in a Pooling and Servicing  Agreement,
certain investment  agreements  approved by the Financial Guaranty Insurer,  and
commercial  paper and no load mutual funds meeting  certain rating  requirements
described in a Pooling and Servicing  Agreement.  A Distribution  Account may be
maintained as an  interest-bearing or a  non-interest-bearing  account, or funds
therein  may be  invested in  Permitted  Investments  as  described  below.  The
Principal  and  Interest  Account  may contain  funds  relating to more than one
series of  Securities  as well as  payments  received  on other  mortgage  loans
serviced or master  serviced by the Servicer that have been  deposited  into the
Principal and Interest Account. The Servicer will be entitled to any interest or
other  income or gain  realized  with  respect  to the funds on  deposit  in the
Principal and Interest Accounts.

         Unless  otherwise  specified in the related  Prospectus  Supplement and
Pooling and Servicing  Agreement,  not later than the seventh day preceding each
Payment Date (the  "Remittance  Date"),  the  Servicer  will  withdraw  from the
Principal  and  Interest  Account and remit to the Trustee for deposit  into the
applicable  Distribution  Account, in immediately available funds, the amount to
be distributed  therefrom to  Securityholders on such Payment Date. The Servicer
will remit to the Trustee for deposit into the  Distribution  Account the amount
of any advances made by the Servicer as described  herein under  "Advances," any
amounts  required  to be paid by the  Servicer  out of its own  funds due to the
operation  of a  deductible  clause  in any  blanket  policy  maintained  by the
Servicer to cover hazard losses on the Mortgage Loans as described under "Hazard
Insurance;  Claims  Thereunder"  below and any other amounts as specifically set
forth in the related Pooling and Servicing Agreement. The Trustee will cause all
payments under any credit  enhancement  such as a financial  guaranty  insurance
policy or a letter of credit to be deposited in the  Distribution  Account prior
to the close of business on the business day next preceding each Payment Date.

         The  portion of any payment  received  by the  Servicer in respect of a
Mortgage Loan that is allocable to the  Originator's  Retained  Yield  generally
will be  deposited  into the  Principal  and  Interest  Account  but will not be
deposited in the Distribution Account for the related series of Securities.

         Funds on deposit in the Principal and Interest Account  attributable to
Mortgage  Loans  underlying a series of Securities  may be invested in Permitted
Investments  maturing in general not later than the business day  preceding  the
next Payment Date.  All income and gain realized from any such  investment  will
generally  be for the account of the  Servicer.  Funds on deposit in the related
Distribution  Account may be  invested in  Permitted  Investments  maturing,  in
general, no later than the Payment Date.

         With respect to each  Buydown  Mortgage  Loan,  the  Sub-Servicer  will
deposit the related  Buydown Funds provided to it in a Buydown Account that will
comply with the  requirements  set forth herein with respect to a  Sub-Servicing
Account. The terms of all Buydown Mortgage Loans provide for the contribution of
Buydown Funds in an amount equal to or exceeding  either (i) the total  payments
to be made from such funds pursuant to the related

                                       36
<PAGE>
buydown plan or (ii) if such  Buydown  Funds are to be deposited on a discounted
basis,  that amount of Buydown Funds which,  together with  investment  earnings
thereon at a rate as set forth in the  Company's  Guidelines  from time to time,
will  support the  scheduled  level of payments  due under the Buydown  Mortgage
Loan.  Neither the Servicer nor the Company will be obligated to add to any such
discounted  Buydown Funds any of its own funds should investment  earnings prove
insufficient to maintain the scheduled level of payments. To the extent that any
such  insufficiency  is not recoverable from the Mortgagor or, in an appropriate
case, from the related Originator or the related Sub-Servicer,  distributions to
Securityholders may be affected. With respect to each Buydown Mortgage Loan, the
Sub-Servicer will withdraw from the Buydown Account and remit to the Servicer on
or before the date specified in the Sub-Servicing  Agreement described above the
amount,  if any, of the Buydown Funds (and, if applicable,  investment  earnings
thereon) for each Buydown  Mortgage Loan that, when added to the amount due from
the Mortgagor on such Buydown  Mortgage  Loan,  equals the full monthly  payment
which  would be due on the Buydown  Mortgage  Loan if it were not subject to the
buydown plan.

         If the Mortgagor on a Buydown  Mortgage Loan prepays such Mortgage Loan
in its entirety during the Buydown Period,  the Sub-Servicer  will withdraw from
the Buydown Account and remit to the Mortgagor or such other designated party in
accordance  with the related  buydown  plan any Buydown  Funds  remaining in the
Buydown  Account.  If a  prepayment  by a Mortgagor  during the  Buydown  Period
together with Buydown Funds will result in full prepayment of a Buydown Mortgage
Loan, the  Sub-Servicer  will generally be required to withdraw from the Buydown
Account and remit to the  Servicer  the Buydown  Funds and  investment  earnings
thereon, if any, which together with such prepayment will result in a prepayment
in full;  provided that Buydown Funds may not be available to cover a prepayment
under  certain  Mortgage  Loan  programs.  Any Buydown  Funds so remitted to the
Servicer in connection  with a prepayment  described in the  preceding  sentence
will be deemed to reduce the amount  that  would be  required  to be paid by the
Mortgagor to repay fully the related Mortgage Loan if the Mortgage Loan were not
subject to the buydown plan.  Any investment  earnings  remaining in the Buydown
Account after  prepayment  or after  termination  of the Buydown  Period will be
remitted to the related Mortgagor or such other designated party pursuant to the
agreement relating to each Buydown Mortgage Loan (the "Buydown  Agreement").  If
the  Mortgagor  defaults  during the Buydown  Period  with  respect to a Buydown
Mortgage Loan and the property  securing  such Buydown  Mortgage Loan is sold in
liquidation (either by the Servicer,  the Primary Insurer, the insurer under the
mortgage pool insurance  policy (the "Pool Insurer") or any other insurer),  the
Sub-Servicer  will be required to withdraw from the Buydown  Account the Buydown
Funds and all  investment  earnings  thereon,  if any, and remit the same to the
Servicer or, if instructed by the Servicer,  pay the same to the Primary Insurer
or  the  Pool  Insurer,  as the  case  may  be,  if the  Mortgaged  Property  is
transferred  to such insurer and such  insurer pays all of the loss  incurred in
respect of such default.

Withdrawals from the Principal and Interest Account

         The  Servicer  may,  from  time to  time,  make  withdrawals  from  the
Principal and Interest Account for certain  purposes,  as specifically set forth
in the related Pooling and Servicing Agreement, which generally will include the
following except as otherwise provided therein:

                  (i) to effect the timely remittance to the Trustee for deposit
         to the  Distribution  Account in the amounts and in the manner provided
         in the Pooling and Servicing  Agreement and described in "--Payments on
         Mortgage Loans; Deposits to Distribution Account" above;

                  (ii) to reimburse  itself or any  Sub-Servicer for Delinquency
         Advances or Servicing  Advances as to any  Mortgaged  Property,  out of
         late payments or collections on the related  Mortgage Loan with respect
         to which such Delinquency Advances or Servicing Advances were made;

                  (iii) to withdraw investment earnings on amounts on deposit in
         the Principal and Interest Account;

                  (iv) to pay the Company or its assignee all amounts  allocable
         to the Originator's Retained Yield out of collections or payments which
         represent  interest on each Mortgage Loan  (including any Mortgage Loan
         as to which title to the underlying Mortgaged Property was acquired);

                  (v) to  withdraw  amounts  that  have  been  deposited  in the
         Principal and Interest Account in error; and

                  (vi) to clear and terminate the Principal and Interest Account
         in connection  with the termination of the Trust Estate pursuant to the
         Pooling and  Servicing  Agreement,  as  described  in "The  Pooling and
         Servicing Agreement--Termination, Retirement of Securities."

                                       37
<PAGE>
Distributions

         Beginning on the Payment Date in the month  following the month (or, in
the case of quarterly-pay  Securities,  the third month following such month and
each third month thereafter or, in the case of semi-annually-pay Securities, the
sixth month  following such month and each sixth month  thereafter) in which the
Cut-Off  Date  occurs  (or such  other  date as may be set forth in the  related
Prospectus  Supplement) for a series of Securities,  distributions  of principal
and interest (or, where applicable,  of principal only or interest only) on each
class of  Securities  entitled  thereto  will be made either by the Trustee or a
paying agent appointed by the Trustee (the "Paying  Agent"),  to the persons who
are  registered  as the  Securityholders  of such  Securities  at the  close  of
business  as of the last day of the  preceding  month  (the  "Record  Date")  in
proportion to their respective Percentage  Interests.  Interest that accrues and
is not payable on a class of Securities will generally be added to the principal
balance of each Security of such class in proportion to its Percentage Interest.
The undivided percentage interest (the "Percentage  Interest")  represented by a
Security  of a  particular  class will be equal to the  percentage  obtained  by
dividing the initial  principal  balance or notional  amount of such Security by
the aggregate  initial amount or notional  balance of all the Securities of such
class.  Distributions  will be made in  immediately  available  funds  (by  wire
transfer or  otherwise)  to the account of a  Securityholder  at a bank or other
entity having appropriate  facilities  therefor,  if such  Securityholder has so
notified the Trustee or the Paying Agent, as the case may be, and the applicable
Pooling and Servicing  Agreement provides for such form of payment,  or by check
mailed to the  address  of the  person  entitled  thereto  as it  appears on the
Security Register;  provided, however, that the final distribution in retirement
of the Securities (other than any Book-Entry  Securities) will be made only upon
presentation  and  surrender  of the  Securities  at the office or agency of the
Trustee specified in the notice to Securityholders of such final distribution.

Principal and Interest on the Securities

         The  method  of  determining,  and  the  amount  of,  distributions  of
principal  and interest (or,  where  applicable,  of principal  only or interest
only) on a  particular  series of  Securities  will be  described in the related
Prospectus  Supplement.  Each class of Securities (other than certain classes of
Strip  Securities)  may  bear  interest  at  a  different   interest  rate  (the
"Pass-Through Rate"), which may be a fixed or adjustable  Pass-Through Rate. The
related Prospectus Supplement will specify the Pass-Through Rate for each class,
or in the case of an adjustable Pass-Through Rate, the initial Pass-Through Rate
and the method for determining the Pass-Through Rate.

         On each  Payment  Date for a series of  Securities,  the  Trustee  will
distribute or cause the Paying Agent to distribute,  as the case may be, to each
holder of record on the Record Date of a class of Securities, an amount equal to
the  Percentage  Interest  represented  by the  Security  held  by  such  holder
multiplied by such class'  Distribution  Amount.  The Distribution  Amount for a
class of  Securities  for any Payment Date will be the  portion,  if any, of the
Principal  Distribution Amount (as defined in the related Prospectus Supplement)
allocable  to such class for such  Payment  Date,  as  described  in the related
Prospectus  Supplement,  plus, if such class is entitled to payments of interest
on such Payment Date, the interest accrued at the applicable  Pass-Through  Rate
on the principal  balance or notional  amount of such class, as specified in the
applicable Prospectus Supplement, less the amount of any Deferred Interest added
to the principal balance of the Mortgage Loans and/or the outstanding balance of
one or more  classes  of  Securities  on the  related  Due  Date,  allocable  to
Securityholders  which are not  covered by  advances  or the  applicable  credit
enhancement,  in each case in such amount that is allocated to such class on the
basis set forth in the Prospectus Supplement.

         As may be described in the related Prospectus  Supplement,  the related
Pooling  and  Servicing  Agreement  may  provide  that all or a  portion  of the
principal  collected  on or with  respect to the related  Mortgage  Loans may be
applied by the related Trustee to the  acquisition of additional  Mortgage Loans
during a specified  period  (rather  than used to fund  payments of principal to
Securityholders  during such period) with the result that the related securities
will possess an interest-only  period,  also commonly referred to as a revolving
period, which will be followed by an amortization period. Any such interest-only
or revolving  period may, upon the  occurrence of certain events to be described
in  the  related  Prospectus  Supplement,  terminate  prior  to  the  end of the
specified  period and result in the earlier than  expected  amortization  of the
related Securities.

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


                                       38
<PAGE>
         In the case of a series of Securities that includes two or more classes
of Securities,  the timing,  sequential order,  priority of payment or amount of
distributions  in respect of  principal,  and any  schedule  or formula or other
provisions  applicable to the  determination  thereof  (including  distributions
among multiple classes of Senior  Securities or Subordinate  Securities) of each
such  class  shall  be  as  provided  in  the  related  Prospectus   Supplement.
Distributions in respect of principal of any class of Securities will be made on
a pro rata basis among all of the Securities of such class.

         Except as  otherwise  provided  in the related  Pooling  and  Servicing
Agreement,  on or prior to the 15th day (or if such day is not a  business  day,
the next succeeding business day or such other date specified in the Pooling and
Servicing  Agreement) of the month of distribution (the  "Determination  Date"),
the  Servicer  will  provide the  Trustee,  (and the Master  Servicer and Credit
Enhancer,  if any) with a monthly servicing report. Except as otherwise provided
in the related Pooling and Servicing Agreement,  on or prior to one business day
after the  related  Remittance  Date (or such  earlier  or later day as shall be
agreed by a Financial Guaranty Insurer, if applicable, and Trustee) of the month
of distribution,  the Trustee will use the monthly servicing report to determine
the  amounts  of  principal  and  interest  which  will  be  passed  through  to
Securityholders on the immediately succeeding Payment Date. If the amount in the
Principal and Interest  Account is insufficient to cover the amount to be passed
through to  Securityholders,  no later than 12:00 noon New York City time on the
second  business  day  preceding  a Payment  Date,  the  Trustee  will  notify a
Financial  Guaranty Insurer or any other person required to be notified pursuant
to the related Pooling and Servicing Agreement.

Advances

         The  Servicer is  required,  not later than each  Remittance  Date,  to
deposit into the  Principal  and Interest  Account an amount equal to the sum of
the  scheduled  interest and principal  payments (net of the Servicing  Fees and
certain  administrative  amounts)  due,  but  not  collected,  with  respect  to
delinquent  Mortgage Loans during the prior Remittance  Period,  but only if, in
its good faith business  judgment,  the Servicer  believes that such amount will
ultimately  be  recovered  from the  related  Mortgage  Loan.  Such  amounts are
"Delinquency  Advances."  The Servicer  will be permitted to fund its payment of
Delinquency  Advances on any  Remittance  Date from  collections on any Mortgage
Loan deposited to the Principal and Interest  Account  subsequent to the related
Remittance  Period  and will be  required  to  deposit  into the  Principal  and
Interest  Account with respect thereto (i) collections  from the Mortgagor whose
delinquency  gave  rise to the  shortfall  which  resulted  in such  Delinquency
Advance and (ii) Net  Liquidation  Proceeds  recovered on account of the related
Mortgage  Loan to the extent of the  amount of  aggregate  Delinquency  Advances
related thereto.

         A Mortgage Loan is  "delinquent" if any payment due thereon is not made
by the close of business on the day such payment is scheduled to be due.

         Generally,  on or prior to each  Remittance  Date, the Servicer will be
required to deposit in the  Principal  and Interest  Account with respect to any
full prepayment received on a Mortgage Loan during the related Remittance Period
out of its own funds  without  any right of  reimbursement  therefor,  an amount
equal to the  difference  between (x) 30 days'  interest at the Mortgage  Loan's
Mortgage Rate (less the Servicing Fee and certain  miscellaneous  administrative
amounts) on the loan  balance of such  Mortgage  Loan as of the first day of the
related  Remittance  Period and (y) to the extent not previously  advanced,  the
interest  (less  the  Servicing  Fee and  certain  miscellaneous  administrative
amounts)  paid by the  Mortgagor  with respect to the Mortgage  Loan during such
Remittance  Period  (any  such  amount  paid  by  the  Servicer,   "Compensating
Interest").  The  Servicer  shall in no event be  required  to pay  Compensating
Interest  with  respect to any  Remittance  Period in an amount in excess of the
aggregate  Servicing  Fee received by the Servicer  with respect to all Mortgage
Loans for such Remittance Period.

         The  Servicer  will be  required  to pay all "out of pocket"  costs and
expenses incurred in the performance of its servicing  obligations,  but only to
the extent that the Servicer reasonably believes that such amounts will increase
Net Liquidation  Proceeds on the related Mortgage Loan. Each such amount so paid
will  constitute a  "Servicing  Advance."  The  Servicer  may recover  Servicing
Advances to the extent  permitted by the Mortgage  Loans or, if not  theretofore
recovered  from the Mortgagor on whose behalf such  Servicing  Advance was made,
from liquidation  proceeds realized upon the liquidation of the related Mortgage
Loan. In no case may the Servicer recover Servicing  Advances from the principal
and interest  payments on any Mortgage Loan or from any amounts  relating to any
other Mortgage Loan.

         Notwithstanding the foregoing, if the Servicer exercises its option, if
any, to purchase the assets of a Trust  Estate as  described  under "The Pooling
and Servicing  Agreement--Termination;  Retirement  of  Securities"  below,  the
Servicer  will be  deemed  to have  been  reimbursed  for all  related  advances
previously made by it and not

                                       39
<PAGE>
theretofore  reimbursed to it. The Servicer's obligation to make advances may be
supported  by  credit  enhancement  as  described  in the  related  Pooling  and
Servicing  Agreement.  In the  event  that  the  provider  of  such  support  is
downgraded by a Rating Agency rating the related Securities or if the collateral
supporting such obligation is not performing or is removed pursuant to the terms
of any agreement described in the related Prospectus Supplement,  the Securities
may also be downgraded.

Reports to Securityholders

         With each  distribution to  Securityholders  of a particular  class the
Trustee  will  forward or cause to be forwarded to each holder of record of such
class of Securities a statement or statements  with respect to the related Trust
setting forth the information  specifically described in the related Pooling and
Servicing  Agreement,  which  generally will include the following as applicable
except as otherwise provided therein:

                  (i) the amount of the distribution  with respect to each class
         of Securities;

                  (ii) the amount of such  distribution  allocable to principal,
         separately identifying the aggregate amount of any prepayments or other
         recoveries of principal included therein;

                  (iii) the amount of such distribution allocable to interest;

                  (iv) the aggregate  unpaid  Principal  Balance of the Mortgage
         Loans after  giving  effect to the  distribution  of  principal on such
         Payment Date;

                  (v)  with  respect  to a  series  consisting  of two  or  more
         classes,  the outstanding  principal balance or notional amount of each
         class after  giving  effect to the  distribution  of  principal on such
         Payment Date;

                  (vi) the  amount  of  coverage  under any  letter  of  credit,
         mortgage  pool  insurance  policy or other  form of credit  enhancement
         covering  default  risk as of the close of business  on the  applicable
         Determination   Date  and  a  description  of  any  credit  enhancement
         substituted therefor;

                  (vii) information furnished by the Company pursuant to section
         6049(d)(7)(C) of the Code and the regulations promulgated thereunder to
         assist Securityholders in computing their market discount;

                  (viii)  the  total of any  Substitution  Amounts  and any Loan
         Purchase Price amounts included in such distribution; and (ix) a number
         with respect to each class (the "Pool Factor") computed by dividing the
         principal  balance  of all  certificates  in such class  (after  giving
         effect to any  distribution  of  principal  to be made on such  Payment
         Date) by the original  principal  balance of certificates of such class
         on the Closing Date.

         Items (i) through  (iii)  above  shall,  with  respect to each class of
Securities,  be  presented  on  the  basis  of a  certificate  having  a  $1,000
denomination.  In addition,  by January 31 of each calendar  year  following any
year during which Securities are outstanding, the Trustee shall furnish a report
to each Securityholder of record at any time during each calendar year as to the
aggregate  amounts reported  pursuant to (i), (ii) and (iii) with respect to the
Securities  for such calendar  year. If a class of Securities  are in book-entry
form, DTC will supply such reports to the Securityholders in accordance with its
procedures.

         In addition,  on each Payment Date the Trustee will forward or cause to
be forwarded additional information, as of the close of business on the last day
of the prior  calendar  month,  as more  specifically  described  in the related
Pooling and Servicing  Agreement,  which generally will include the following as
applicable except as otherwise provided therein:

                  (i) the total  number  of  Mortgage  Loans  and the  aggregate
         principal  balances thereof,  together with the number,  percentage and
         aggregate   principal   balances  of  Mortgage  Loans  (a)  30-59  days
         delinquent,  (b)  60-89  days  delinquent  and  (c)  90  or  more  days
         delinquent;

                  (ii) the number, percentage,  aggregate Mortgage Loan balances
         and  status  of all  Mortgage  Loans in  foreclosure  proceedings  (and
         whether  any  such  Mortgage  Loans  are  also  included  in any of the
         statistics described in the foregoing clause (i));

                  (iii) the  number,  percentage  and  aggregate  Mortgage  Loan
         balances of all Mortgage  Loans  relating to  Mortgagors  in bankruptcy
         proceedings  (and whether any such Mortgage  Loans are also included in
         any of the statistics described in the foregoing clause (i));

                                       40
<PAGE>
                  (iv)  the  number,  percentage  and  aggregate  Mortgage  Loan
         balances of all Mortgage  Loans relating to the status of any Mortgaged
         Properties  as to  which  title  has been  taken in the name of,  or on
         behalf of the Trustee  (and  whether any such  Mortgage  Loans are also
         included in any of the  statistics  described in the  foregoing  clause
         (i)); and

                  (v)  the  book  value  of any  real  estate  acquired  through
         foreclosure or grant of a deed in lieu of foreclosure.

         Each  Pooling  and   Servicing   Agreement   shall   provide  that  the
Securityholders  will  have the  right to  request a  Securityholder  list.  Any
Securityholder in a Trust may apply in writing to the related Trustee,  and such
application  shall state that the  Securityholder  desires to  communicate  with
other Securityholders with respect to their rights under the related Pooling and
Servicing Agreement.  Such written request shall be accompanied by a copy of the
communication   which  such   Securityholder   proposes  to  transmit  to  other
Securityholders.  The Trustee  shall  furnish such  Securityholder  list to such
requesting  Securityholder  within  ten  business  days  after  receipt  of  the
application.

Collection and Other Servicing Procedures

         Acting directly or through one or more Sub-Servicers as provided in the
related Pooling and Servicing  Agreement,  the Servicer,  is required to service
and administer  the Mortgage Loans in accordance  with the Pooling and Servicing
Agreement and with reasonable care, and using that degree of skill and attention
that the Servicer  exercises  with respect to comparable  mortgage loans that it
services for itself or others.

         The  duties of the  Servicer  include  collecting  and  posting  of all
payments,  responding to inquiries of  Mortgagors or by federal,  state or local
government  authorities  with  respect  to  the  Mortgage  Loans,  investigating
delinquencies,  reporting tax  information to Mortgagors in accordance  with its
customary  practices and accounting for collections  and furnishing  monthly and
annual  statements  to the  Trustee  with  respect to  distributions  and making
Delinquency Advances and Servicing Advances.  The Servicer is required to follow
its customary  standards,  policies and  procedures in performing  its duties as
Servicer.

         The Servicer (i) is authorized and empowered to execute and deliver, on
behalf of itself,  the  Securityholders  and the Trustee or any of them, any and
all instruments of satisfaction or  cancellation,  or of partial or full release
or discharge and all other comparable instruments,  with respect to the Mortgage
Loans and with respect to the related Mortgaged Properties;  (ii) may consent to
any  modification  of the  terms  of any Note not  expressly  prohibited  by the
Pooling and Servicing  Agreement if the effect of any such modification (x) will
not  materially  and  adversely  affect the  security  afforded  by the  related
Mortgaged Property (other than as permitted by the related Pooling and Servicing
Agreement) or the timing of receipt of any payments required thereunder; and (y)
will not cause a Trust which is a REMIC to fail to qualify as a REMIC.

         The related  Pooling and Servicing  Agreement will require the Servicer
to  follow  such  collection  procedures  as it  follows  from time to time with
respect to mortgage loans in its servicing  portfolio that are comparable to the
Mortgage Loans; provided that the Servicer is required always at least to follow
collection  procedures that are consistent with or better than standard industry
practices.  The Servicer may in its discretion  (i) waive any  assumption  fees,
late  payment  charges,  charges for checks  returned  for  insufficient  funds,
prepayment  fees,  if any, or the fees which may be  collected  in the  ordinary
course of  servicing  the Mortgage  Loans,  (ii) if a Mortgagor is in default or
about to be in default  because of a Mortgagor's  financial  condition,  arrange
with the Mortgagor a schedule for the payment of delinquent  payments due on the
related Mortgage Loan; provided,  however, the Servicer shall not reschedule the
payment of  delinquent  payments  more than one time in any  twelve  consecutive
months  with  respect  to any  Mortgagor  or (iii)  modify  payments  of monthly
principal and interest on any Mortgage Loan becoming subject to the terms of the
Relief Act in accordance  with the  Servicer's  general  policies for comparable
mortgage loans subject to the Relief Act.

         The Servicer will be required to foreclose upon or otherwise comparably
effect the ownership on behalf of the Trust of Mortgaged  Properties relating to
defaulted  Mortgage Loans as to which no satisfactory  arrangements  can be made
for  collection  of  delinquent  payments.  The related  Pooling  and  Servicing
Agreement  will require the  Servicer to take into account the  existence of any
hazardous  substances,  hazardous  wastes  or solid  wastes,  as such  terms are
defined in the Comprehensive  Environmental  Response Compensation and Liability
Act, the Response Conservation and Recovery Act of 1976, or other federal, state
or local environmental  legislation,  in determining whether to foreclose upon a
Mortgaged  Property,  or  otherwise  comparably  effect  the  ownership  of such
Mortgaged Property on behalf of the Trust.

                                       41
<PAGE>
         When a Mortgaged  Property (other than Mortgaged Property subject to an
ARM Loan) has been or is about to be conveyed  by the  Mortgagor,  the  Servicer
will  be  required,  to the  extent  it has  knowledge  of  such  conveyance  or
prospective conveyance, to exercise its rights to accelerate the maturity of the
related  Mortgage Loan under any  "due-on-sale"  clause contained in the related
Mortgage or Note; provided,  however,  that the Servicer will not be required to
exercise  any such  right if (i) the  "due-on-sale"  clause,  in the  reasonable
belief of the Servicer,  is not  enforceable  under  applicable  law or (ii) the
Servicer  reasonably  believes that to permit an assumption of the Mortgage Loan
would not materially and adversely  affect the interests of  Securityholders  or
the Financial Guaranty Insurer, if any, or jeopardize coverage under any primary
insurance policy or applicable credit enhancement  arrangements.  In such event,
the  Servicer  will be required  to enter into an  assumption  and  modification
agreement with the person to whom such  Mortgaged  Property has been or is about
to be conveyed,  pursuant to which such person becomes liable under the Mortgage
Note and,  unless  prohibited by applicable  law or the related  documents,  the
Mortgagor  remains  liable  thereon.  If the  foregoing is not  permitted  under
applicable  law, the Servicer will be authorized to enter into a substitution of
liability  agreement with such person,  pursuant to which the original Mortgagor
is released  from  liability  and such person is  substituted  as Mortgagor  and
becomes  liable  under the Mortgage  Note.  The assumed loan must conform in all
respects to the requirements,  representations and warranties of the Pooling and
Servicing Agreement.

         An ARM Loan may be assumed  if such ARM Loan is by its terms  assumable
and if, in the  reasonable  judgment of the  Servicer or the  Sub-Servicer,  the
proposed transferee of the related Mortgaged Property establishes its ability to
repay the loan and the  security  for such ARM Loan would not be impaired by the
assumption.  If a Mortgagor  transfers the Mortgaged  Property subject to an ARM
Loan without  consent,  such ARM Loan may be declared  due and payable.  Any fee
collected by the Servicer or  Sub-Servicer  for entering  into an  assumption or
substitution  of  liability  agreement  will  be  retained  by the  Servicer  or
Sub-Servicer as additional servicing  compensation unless otherwise set forth in
the related Prospectus Supplement.  See "Certain Legal Aspects of Mortgage Loans
and Related Matters--Enforceability of Certain Provisions" herein.

         The  Servicer  will have the  right  under the  Pooling  and  Servicing
Agreement to approve  applications of Mortgagors seeking consent for (i) partial
releases  of  Mortgages,  (ii)  alterations  and (iii)  removal,  demolition  or
division of Mortgaged Properties.  No application for consent may be approved by
the  Servicer  unless:  (i) the  provisions  of the  related  Mortgage  Note and
Mortgage   have  been  complied   with;   (ii)  the   loan-to-value   ratio  and
debt-to-income  ratio  after  any  release  are  consistent  with the  Company's
Guidelines then applicable to such Mortgage Loan; and (iii) the lien priority of
the related Mortgage is not affected.

Realization upon Defaulted Mortgage Loans

         The Servicer shall  foreclose upon or otherwise  comparably  effect the
ownership on behalf of the Trust of Mortgaged  Properties  relating to defaulted
Mortgage  Loans  as to  which  no  satisfactory  arrangements  can be  made  for
collection  of  delinquent  payments and which the  Servicer  has not  purchased
pursuant to the related  Pooling and Servicing  Agreement  (such Mortgage Loans,
"REO Property").  In connection with such foreclosure or other  conversion,  the
Servicer  shall  exercise  such of the rights and powers  vested in it under the
related  Pooling and  Servicing  Agreement,  and use the same degree of care and
skill in their  exercise or use, as prudent  mortgage  lenders would exercise or
use under the circumstances in the conduct of their own affairs,  including, but
not  limited  to,  advancing  funds for the  payment of taxes,  amounts due with
respect to Senior Liens and insurance  premiums.  Any amounts so advanced  shall
constitute  "Servicing  Advances."  Unless  otherwise  provided  in the  related
Prospectus Supplement, the Servicer shall sell any REO Property within 23 months
of its acquisition by the Trust,  unless the Servicer obtains for the Trustee an
opinion of counsel  experienced in federal income tax matters,  addressed to the
Trustee, a Financial Guaranty Insurer, if applicable,  and the Servicer,  to the
effect that the holding by the Trust of such REO Property for any greater period
will not result in the imposition of taxes on "Prohibited  Transactions"  of the
Trust as defined in Section  860F of the Code or, if a REMIC  election  has been
made,  cause the Trust to fail to qualify as a REMIC under the REMIC  Provisions
at any time that any  Securities  are  outstanding,  in which case the  Servicer
shall sell any REO Property by the end of any extended  period  specified in any
such opinion.

         Notwithstanding  the  generality  of  the  foregoing  provisions,   the
Servicer shall manage,  conserve,  protect and operate each REO Property for the
Securityholders  solely for the purpose of its prompt  disposition and sale in a
manner which does not cause such REO Property to fail to qualify as "foreclosure
property" within the meaning of Section  860G(a)(8) of the Code or result in the
receipt  by the Trust of any  "income  from  non-permitted  assets"  within  the
meaning of Section 860F(a)(2)(B) of the Code or any "net income from foreclosure
property" which is subject to taxation under the REMIC  Provisions.  Pursuant to
its efforts to sell such REO  Property,  the  Servicer  shall  either  itself or
through an agent selected by the Servicer protect and conserve such REO Property
in the same

                                       42
<PAGE>
manner  and to such  extent  as is  customary  in the  locality  where  such REO
Property is located and may,  incident to its conservation and protection of the
interests of the  Securityholders,  rent the same, or any part  thereof,  as the
Servicer deems to be in the best interest of the  Securityholders for the period
prior to the sale of such REO Property. The Servicer shall take into account the
existence of any hazardous substances, hazardous wastes or solid wastes, as such
terms are defined in the Comprehensive  Environmental  Response Compensation and
Liability  Act, the  Resource  Conservation  and Recovery Act of 1976,  or other
federal,  state or local environmental  legislation,  on a Mortgaged Property in
determining  whether to  foreclose  upon or  otherwise  comparably  convert  the
ownership of such Mortgaged Property. The Servicer shall determine, with respect
to  each  defaulted  Mortgage  Loan,  when  it has  recovered,  whether  through
trustee's sale, foreclosure sale or otherwise, all amounts it expects to recover
from or on account of such defaulted Mortgage Loan, whereupon such Mortgage Loan
shall become a Liquidated Mortgage Loan.

         If a defaulted Mortgage Loan or REO Property is not so removed from the
Trust Estate,  then, upon the final liquidation  thereof,  if a loss is realized
that is not  covered  by any  applicable  form of  credit  enhancement  or other
insurance,  the Securityholders  will bear such loss. However, if a gain results
from the final  liquidation of an REO Property that is not required by law to be
remitted to the related Mortgagor,  the Servicer will be entitled to retain such
gain  as  additional  servicing   compensation  unless  the  related  Prospectus
Supplement provides otherwise.  For a description of the Servicer's  obligations
to maintain and make claims under  applicable  forms of credit  enhancement  and
insurance   relating  to  the  Mortgage  Loans,   see   "Description  of  Credit
Enhancement"  and  "Hazard  Insurance;   Claims   Thereunder--Hazard   Insurance
Policies."

                                  SUBORDINATION

         A  Senior/Subordinate  Series of Securities will consist of one or more
classes of Senior Securities and one or more classes of Subordinate  Securities,
as  specified  in  the  related  Prospectus  Supplement.  Subordination  of  the
Subordinate  Securities of any  Senior/Subordinate  Series of Securities will be
effected by the following method,  unless an alternative  method is specified in
the related Prospectus  Supplement.  In addition,  certain classes of Senior (or
Subordinate)   Securities   may  be  senior  to  other  classes  of  Senior  (or
Subordinate) Securities,  as specified in the related Prospectus Supplement,  in
which case the following discussion is qualified in its entirety by reference to
the related  Prospectus  Supplement  with respect to the various  priorities and
other rights as among the various  classes of Senior  Securities or  Subordinate
Securities, as the case may be.

         With respect to any Senior/Subordinate Series of Securities,  the total
amount  available for  distribution  on each Payment Date, as well as the method
for allocating such amount among the various  classes of Securities  included in
such  series,  will  be as set  forth  in  the  related  Prospectus  Supplement.
Generally,  the amount  available for  distribution  will be allocated  first to
interest on the Senior  Securities of such series,  and then to principal of the
Senior  Securities  up to the amounts  determined  as  specified  in the related
Prospectus Supplement, prior to allocation to the Subordinate Securities of such
series.

         In the event of any  Realized  Losses (as  defined  below) on  Mortgage
Loans not in excess of the limitations described below, other than Extraordinary
Losses, the rights of the Subordinate  Securityholders to receive  distributions
with  respect to the  Mortgage  Loans will be  subordinate  to the rights of the
Senior Securityholders. With respect to any defaulted Mortgage Loan that becomes
a Liquidated  Mortgage Loan, the amount of loss realized,  if any (as more fully
described in the related Pooling and Servicing  Agreement,  a "Realized  Loss"),
will  equal  the  portion  of the  stated  principal  balance  remaining,  after
application  of all  amounts  recovered  (net  of  amounts  reimbursable  to the
Servicer for related advances and expenses) towards interest and principal owing
on the Mortgage Loan.  With respect to a Mortgage Loan the principal  balance of
which has been reduced in connection with bankruptcy proceedings,  the amount of
such reduction will be treated as a Realized Loss.

         Except as noted  below,  all  Realized  Losses will be allocated to the
Subordinate  Securities of the related series,  until the Principal  Balance (as
defined in the related  Prospectus  Supplement) of such  Subordinate  Securities
thereof  has been  reduced  to zero.  Any  additional  Realized  Losses  will be
allocated to the Senior  Securities  (or, if such series  includes more than one
class of Senior  Securities,  either on a pro-rata basis among all of the Senior
Securities in proportion to their respective  outstanding  Principal Balances or
as otherwise provided in the related Prospectus Supplement).

         With respect to certain  Realized Losses resulting from physical damage
to Mortgaged Properties that are generally of the same type as are covered under
a special hazard insurance  policy,  the amount thereof that may be allocated to
the  Subordinate  Securities  of the related  series may be limited to an amount
(the "Special Hazard Amount")  specified in the related  Prospectus  Supplement.
See "Description of Credit Enhancement--Special Hazard

                                       43
<PAGE>
Insurance  Policies." If so, any Special  Hazard Losses in excess of the Special
Hazard Amount will be allocated among all  outstanding  classes of Securities of
the  related  series,  either  on  a  pro-rata  basis  in  proportion  to  their
outstanding  Security Principal Balances,  regardless of whether any Subordinate
Securities  remain  outstanding,   or  as  otherwise  provided  in  the  related
Prospectus Supplement. The respective amounts of other specified types of losses
(including  Fraud Losses and Bankruptcy  Losses) that may be borne solely by the
Subordinate  Securities  may be similarly  limited to an amount (with respect to
Fraud Losses, the "Fraud Loss Amount" and with respect to Bankruptcy Losses, the
"Bankruptcy  Loss  Amount"),  and the  Subordinate  Securities  may  provide  no
coverage with respect to certain other specified  types of losses,  as described
in the  related  Prospectus  Supplement,  in which  case  such  losses  would be
allocated on a pro-rata basis among all outstanding classes of Securities.

         Any allocation of a Realized Loss  (including a Special Hazard Loss) to
a Security in a Senior/Subordinate Series will be made by reducing the Principal
Balance  thereof as of the Payment Date  following  the calendar  month in which
such Realized Loss was incurred.

         In lieu of the foregoing  provisions,  subordination may be effected in
the following manner, or in any other manner described in the related Prospectus
Supplement.  The rights of the holders of Subordinate  Securities to receive any
or a specified  portion of distributions  with respect to the Mortgage Loans may
be subordinated to the extent of the amount set forth in the related  Prospectus
Supplement (the "Subordinate  Amount").  As specified in the related  Prospectus
Supplement,  the  Subordinate  Amount may be subject to reduction based upon the
amount of losses borne by the holders of the Subordinate  Securities as a result
of such subordination, a specified schedule or such other method of reduction as
such  Prospectus  Supplement  may  specify.  If  so  specified  in  the  related
Prospectus Supplement,  additional credit support for this form of subordination
may be provided by the  establishment  of a reserve  fund for the benefit of the
holders of the Senior  Securities  (which may, if such Prospectus  Supplement so
provides,  initially  be funded by a cash  deposit by the Company or the related
Originator) into which certain distributions  otherwise allocable to the holders
of the  Subordinate  Securities  may be placed;  such funds would  thereafter be
available  to  cure  shortfalls  in  distributions  to  holders  of  the  Senior
Securities.

                        DESCRIPTION OF CREDIT ENHANCEMENT

         Unless  otherwise  expressly  provided and described in the  applicable
Prospectus  Supplement,  each Series of  Securities  shall have  credit  support
comprised of one or more of the following components. Each component will have a
monetary  limit and will provide  coverage with respect to Realized  Losses that
are (i) attributable to the Mortgagor's failure to make any payment of principal
or interest as required  under the  Mortgage  Note,  but not  including  Special
Hazard Losses,  Extraordinary  Losses or other losses resulting from damage to a
Mortgaged  Property,  Bankruptcy  Losses  or Fraud  Losses  (any  such  loss,  a
"Defaulted Mortgage Loss"); (ii) of a type generally covered by a special hazard
insurance  policy (as defined  below) (any such loss, a "Special  Hazard Loss");
(iii)  attributable to certain actions which may be taken by a bankruptcy  court
in connection with a Mortgage Loan,  including a reduction by a bankruptcy court
of the  principal  balance  of or the  Mortgage  Rate on a  Mortgage  Loan or an
extension  of its  maturity  (any such  loss,  a  "Bankruptcy  Loss");  and (iv)
incurred  on  defaulted  Mortgage  Loans  as to  which  there  was  fraud in the
origination  of such  Mortgage  Loans (any such loss,  a "Fraud  Loss").  Losses
occasioned by war, civil insurrection,  certain  governmental  actions,  nuclear
reaction and certain  other risks  ("Extraordinary  Losses") will not be covered
unless  specified  herein.  To the extent  that the credit  enhancement  for any
series of  Securities is exhausted,  the  Securityholders  will bear all further
risks of loss not otherwise insured against.

         As set forth below and in the applicable Prospectus Supplement,  credit
enhancement  may be provided  with respect to one or more classes of a series of
Securities or with respect to the Mortgage  Assets in the related Trust.  Credit
enhancement may be in the form of (i) the  subordination  of one or more classes
of  Subordinate  Securities to provide  credit support to one or more classes of
Senior Securities as described under "Subordination," (ii) the use of a mortgage
pool insurance policy, special hazard insurance policy, bankruptcy bond, reserve
fund, letter of credit,  financial guaranty insurance policy,  other third party
guarantees,  another  method  of credit  enhancement  described  in the  related
Prospectus   Supplement,   or   the   use   of  a   cross-support   feature   or
overcollateralization,  or (iii) any  combination of the  foregoing.  Any credit
enhancement will not provide  protection  against all risks of loss and will not
guarantee  repayment  of the  entire  principal  balance of the  Securities  and
interest  thereon.  If losses  occur that  exceed  the amount  covered by credit
enhancement or are not covered by the credit enhancement, holders of one or more
classes of Securities will bear their allocable share of deficiencies. If a form
of credit enhancement applies to several classes of Securities, and if principal
payments equal to the aggregate  principal  balances of certain  classes will be
distributed  prior to such  distributions  to other  classes,  the classes  that
receive  such  distributions  at a later time are more likely to bear any losses
that exceed the amount covered by credit enhancement.

                                       44
<PAGE>
         The amounts and type of credit  enhancement  arrangement as well as the
provider thereof, if applicable,  with respect to each series of Securities will
be set forth in the related Prospectus Supplement. To the extent provided in the
applicable  Prospectus  Supplement and the Pooling and Servicing Agreement,  the
credit  enhancement  arrangements  may be  periodically  modified,  reduced  and
substituted  for based on the  aggregate  outstanding  principal  balance of the
Mortgage  Loans  covered  thereby.  See  "Reduction  or  Substitution  of Credit
Enhancement."  If  specified in the  applicable  Prospectus  Supplement,  credit
enhancement  for a series of  Securities  may cover one or more other  series of
Securities.

         The  descriptions of any insurance  policies or bonds described in this
Prospectus  or any  Prospectus  Supplement  and the coverage  thereunder  do not
purport to be complete and are  qualified in their  entirety by reference to the
actual forms of such policies, copies of which are available upon request.

Letter of Credit

         If any component of credit  enhancement  as to any series of Securities
is to be provided by a letter of credit (the  "Letter of  Credit"),  a bank (the
"Letter of Credit  Bank") will deliver to the Trustee an  irrevocable  Letter of
Credit.  The Letter of Credit may provide  direct  coverage  with respect to the
related  Securities  or, if  specified  in the  related  Prospectus  Supplement,
support the Company's or any other  person's  obligation  pursuant to a Purchase
Obligation  to make certain  payments to the Trustee with respect to one or more
components  of credit  enhancement.  The Letter of Credit  Bank,  as well as the
amount  available  under the Letter of Credit with respect to each  component of
credit enhancement,  will be specified in the applicable  Prospectus  Supplement
and in the related Form 8-K. The Letter of Credit will expire on the  expiration
date set forth in the related Prospectus  Supplement,  unless earlier terminated
or extended in accordance with its terms. On or before each Payment Date, either
the Letter of Credit  Bank or the  Company  (or other  obligor  under a Purchase
Obligation)  will be  required  to make the  payments  specified  in the related
Prospectus  Supplement after  notification from the Trustee,  to be deposited in
the  related  Distribution  Account,  if and to the  extent  covered,  under the
applicable Letter of Credit.

Mortgage Pool Insurance Policies

         Any mortgage pool insurance policy  ("Mortgage Pool Insurance  Policy")
obtained by the Company for each related Trust Estate will be issued by the Pool
Insurer named in the related Prospectus Supplement. Each Mortgage Pool Insurance
Policy  will,  subject  to  limitations  specified  in  the  related  Prospectus
Supplement  described below,  cover Defaulted Mortgage Losses in an amount equal
to a percentage specified in the related Prospectus  Supplement (or in a Current
Report on Form 8-K) of the aggregate  principal balance of the Mortgage Loans on
the Cut-Off Date. As set forth under  "Maintenance of Credit  Enhancement,"  the
Servicer will use  reasonable  efforts to maintain the Mortgage  Pool  Insurance
Policy and to present claims thereunder to the Pool Insurer on behalf of itself,
the Trustee and the  Securityholders.  The  Mortgage  Pool  Insurance  Policies,
however, are not blanket policies against loss (typically,  such policies do not
cover Special Hazard Losses,  Fraud Losses and Bankruptcy Losses),  since claims
thereunder may only be made respecting  particular  defaulted Mortgage Loans and
only upon satisfaction of certain conditions  precedent described below due to a
failure to pay irrespective of the reason therefor.

Special Hazard Insurance Policies

         Any insurance  policy covering Special Hazard Losses (a "Special Hazard
Insurance  Policy")  obtained  by the  Company for a Trust will be issued by the
insurer  named  in  the  related  Prospectus  Supplement.  Each  Special  Hazard
Insurance  Policy  will,  subject  to  limitations   described  in  the  related
Prospectus Supplement,  protect holders of the related series of Securities from
(i) losses due to direct physical damage to a Mortgaged  Property other than any
loss of a type covered by a hazard insurance policy or a flood insurance policy,
if  applicable,  and (ii) losses  from  partial  damage  caused by reason of the
application of the co-insurance  clauses contained in hazard insurance policies.
See "Hazard  Insurance;  Claims  Thereunder." A Special Hazard  Insurance Policy
will not cover  Extraordinary  Losses.  Aggregate  claims under a Special Hazard
Insurance  Policy will be limited to a maximum amount of coverage,  as set forth
in the  related  Prospectus  Supplement  or in a Current  Report on Form 8-K.  A
Special  Hazard  Insurance  Policy will provide that no claim may be paid unless
hazard and, if applicable,  flood insurance on the Mortgaged  Property  securing
the Mortgage Loan has been kept in force and other  protection and  preservation
expenses have been paid by the Servicer.

         Subject  to the  foregoing  limitations,  in  general a Special  Hazard
Insurance  Policy  will  provide  that,  where there has been damage to property
securing a  foreclosed  Mortgage  Loan (title to which has been  acquired by the
insured)  and to the extent such  damage is not covered by the hazard  insurance
policy or flood  insurance  policy,  if any,  maintained by the Mortgagor or the
Servicer or the Sub-Servicer, the insurer will pay the lesser of (i) the cost

                                       45
<PAGE>
of repair or  replacement of such property or (ii) upon transfer of the property
to the insurer,  the unpaid principal  balance of such Mortgage Loan at the time
of acquisition  of such property by foreclosure or deed in lieu of  foreclosure,
plus accrued  interest at the Mortgage Rate to the date of claim  settlement and
certain expenses  incurred by the Servicer or the  Sub-Servicer  with respect to
such  property.  If the  property  is  transferred  to a third  party  in a sale
approved  by the issuer of the Special  Hazard  Insurance  Policy (the  "Special
Hazard  Insurer"),  the amount that the Special  Hazard Insurer will pay will be
the  amount  under (ii) above  reduced  by the net  proceeds  of the sale of the
property.

Bankruptcy Bonds

         In the event of a personal  bankruptcy  of a Mortgagor,  it is possible
that the bankruptcy  court may establish the value of the Mortgaged  Property of
such Mortgagor at an amount less than the then outstanding, principal balance of
the Mortgage Loan secured by such Mortgaged Property (a "Deficient  Valuation").
The amount of the secured debt then could be reduced to such value,  and,  thus,
the holder of such  Mortgage  Loan would  become an  unsecured  creditor  to the
extent the outstanding principal balance of such Mortgage Loan exceeds the value
assigned to the Mortgaged Property by the bankruptcy court. In addition, certain
other modifications of the terms of a Mortgage Loan can result from a bankruptcy
proceeding,  including a reduction  in the amount of the monthly  payment on the
related Mortgage Loan or a reduction in the mortgage interest rate. See "Certain
Legal Aspects of Mortgage Loans and Related Matters--Anti-Deficiency Legislation
and Other  Limitations on Lenders." Any bankruptcy bond  ("Bankruptcy  Bond") to
provide  coverage  for  Bankruptcy  Losses  for  proceedings  under the  federal
Bankruptcy  Code obtained by the Company for a Trust Estate will be issued by an
insurer named in the related Prospectus Supplement.  The level of coverage under
each Bankruptcy Bond will be set forth in the applicable  Prospectus  Supplement
or in a Current Report on Form 8-K.

Reserve Funds

         If so provided in the related Prospectus  Supplement,  the Company will
deposit  or  cause  to be  deposited  in  an  account  (a  "Reserve  Fund")  any
combination  of cash, one or more  irrevocable  letters of credit or one or more
Permitted Investments in specified amounts,  amounts otherwise  distributable to
Subordinate Securityholders or the owners of any Originator's Retained Yield, or
any other instrument  satisfactory to the Rating Agency or Agencies,  which will
be applied and  maintained in the manner and under the  conditions  specified in
such Prospectus  Supplement.  In the alternate or in addition to such deposit to
the extent described in the related Prospectus Supplement, a Reserve Fund may be
funded through  application of all or a portion of amounts  otherwise payable on
any related  Subordinate  Securities  from the  Originator's  Retained  Yield or
otherwise.  In addition,  with respect to any series of  Securities  as to which
credit  enhancement  includes a Letter of Credit, if so specified in the related
Prospectus  Supplement,  under certain circumstances the remaining amount of the
Letter of Credit may be drawn by the Trustee and  deposited  in a Reserve  Fund.
Amounts in a Reserve Fund may be distributed to  Securityholders,  or applied to
reimburse  the  Servicer  for  outstanding  advances  or may be used  for  other
purposes,  in the manner and to the extent  specified in the related  Prospectus
Supplement.  Unless otherwise provided in the related Prospectus Supplement, any
such Reserve Fund will not be deemed to be part of the related Trust Estate.

Financial Guaranty Insurance Policies

         If so  specified  in the  related  Prospectus  Supplement,  a financial
guaranty insurance policy or surety bond ("Financial Guaranty Insurance Policy")
may be  obtained  and  maintained  for each class or series of  Securities.  The
issuer  of any  Financial  Guaranty  Insurance  Policy  (a  "Financial  Guaranty
Insurer") will be described in the related Prospectus Supplement.

         A  Financial  Guaranty  Insurance  Policy  will   unconditionally   and
irrevocably  guarantee to Securityholders  that an amount equal to each full and
complete  insured payment will ultimately be received by an agent of the Trustee
(an "Insurance Paying Agent") on behalf of Securityholders,  for distribution by
the Trustee to each Securityholder. The "insured payment" will be defined in the
related Prospectus  Supplement,  and will generally equal the full amount of the
distributions of principal and interest to which  Securityholders of one or more
classes are entitled under the related Pooling and Servicing  Agreement plus any
other amounts  specified  therein or in the related  Prospectus  Supplement (the
"Insured Payment").

         The specific terms of any Financial  Guaranty  Insurance Policy will be
as set forth in the related Prospectus Supplement.  Financial Guaranty Insurance
Policies may have limitations  including (but not limited to) limitations on the
insurer's  obligation  to  guarantee  the  obligations  of  the  Originators  to
repurchase or substitute for any

                                       46
<PAGE>
Mortgage  Loans.  Financial  Guaranty  Insurance  Policies  generally  will  not
guarantee  any  specified  rate  of  prepayments  or  provide  funds  to  redeem
Securities on any specified date.

         Subject to the terms of the related  Pooling and  Servicing  Agreement,
the  Financial  Guaranty  Insurer  may be  subrogated  to  the  rights  of  each
Securityholder  to receive  payments  under the  Securities to the extent of any
payment by such Financial  Guaranty Insurer under the related Financial Guaranty
Insurance Policy.

Other Insurance, Guarantees and Similar Instruments or Agreements

         If specified in the related Prospectus Supplement,  a Trust may include
in lieu of some or all of the  foregoing  or in  addition  thereto  third  party
guarantees,  and other arrangements for maintaining timely payments or providing
additional  protection  against  losses on the assets  included  in such  Trust,
paying  administrative  expenses,  or accomplishing such other purpose as may be
described  in the  Prospectus  Supplement.  The Trust may  include a  guaranteed
investment  contract or reinvestment  agreement  pursuant to which funds held in
one or more  accounts  will be  invested at a  specified  rate.  If any class of
Securities has a floating  interest rate, or if any of the Mortgage Assets has a
floating interest rate, the Trust may include an interest rate swap contract, an
interest rate cap agreement or similar  contract  providing  limited  protection
against interest rate risks.

Cross-Support

         If specified in the Prospectus Supplement,  the beneficial ownership of
separate  groups of assets  included  in a Trust may be  evidenced  by  separate
classes of the related series of Securities. In such case, credit support may be
provided by a  cross-support  feature  which  requires that  distributions  with
respect to one class of  security  be made with excess  amounts  available  from
asset groups within the same Trust which  support  other classes of  Securities.
The  Prospectus  Supplement for a series that includes a  cross-support  feature
will describe the manner and conditions for applying such cross-support feature.

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

Overcollateralization

         If specified in the Prospectus Supplement,  subordination provisions of
a Trust may be used to accelerate to a limited extent the amortization of one or
more classes of Securities  relative to the amortization of the related Mortgage
Loans.  The  accelerated  amortization is achieved by the application of certain
excess  interest  to  the  payment  of  principal  of  one or  more  classes  of
Securities.  This  acceleration  feature  creates,  with respect to the Mortgage
Loans or groups thereof,  overcollateralization which results from the excess of
the  aggregate  principal  balance of the  related  Mortgage  Loans,  or a group
thereof,  over the principal  balance of the related class of  Securities.  Such
acceleration  may  continue  for the  life  of the  related  security  or may be
limited.  In the  case of  limited  acceleration,  once  the  required  level of
overcollateralization is reached, and subject to certain provisions specified in
the related Prospectus Supplement,  such limited acceleration feature may cease,
unless necessary to maintain the required level of overcollateralization.

Maintenance of Credit Enhancement

         To the  extent  that  the  applicable  Prospectus  Supplement  does not
expressly provide for credit enhancement  arrangements in lieu of some or all of
the arrangements mentioned below, the following paragraphs shall apply.

         If a form of  credit  enhancement  has been  obtained  for a series  of
Securities,  the Company or the Servicer  will be obligated to exercise its best
reasonable  efforts  to keep or cause to be kept such form of credit  support in
full  force  and  effect  throughout  the  term of the  applicable  Pooling  and
Servicing  Agreement,  unless  coverage  thereunder has been  exhausted  through
payment of claims or otherwise,  or  substitution  therefor is made as described
below under "Reduction or Substitution of Credit Enhancement."

         In lieu of the  Company's or the  Servicer's  obligation  to maintain a
particular form of credit enhancement,  the Company or the Servicer may obtain a
substitute or alternate form of credit enhancement. If the Servicer obtains such
a substitute form of credit enhancement,  it will maintain and keep such form of
credit  enhancement  in full force and effect as provided  herein.  Prior to its
obtaining any substitute or alternate form of credit enhancement, the Company or
the  Servicer,  as the case may be, will obtain  written  confirmation  from the
Rating

                                       47
<PAGE>
Agency  or  Agencies  that  rated the  related  series  of  Securities  that the
substitution  or alternate form of credit  enhancement  for the existing  credit
enhancement  will not adversely affect the then current ratings assigned to such
Securities by such Rating Agency or Agencies.

         The  Servicer,  on behalf of itself,  the Trustee and  Securityholders,
will  provide the Trustee  information  required for the Trustee to draw under a
Letter of Credit or Financial Guaranty Insurance Policy,  will present claims to
each Pool  Insurer,  to the issuer of each Special  Hazard  Insurance  Policy or
other special hazard instrument,  to the issuer of each Bankruptcy Bond and will
take such reasonable steps as are necessary to permit recovery under such Letter
of Credit,  Financial Guaranty Insurance Policy, Purchase Obligation,  insurance
policies or comparable coverage respecting  defaulted Mortgage Loans or Mortgage
Loans  which are the  subject  of a  bankruptcy  proceeding.  Additionally,  the
Servicer  will  present  such  claims  and take  such  steps  as are  reasonably
necessary  to  provide  for the  performance  by another  party of its  Purchase
Obligation.  As set forth  above,  all  collections  by the  Servicer  under any
Purchase Obligation,  any Mortgage Pool Insurance Policy, or any Bankruptcy Bond
and,  where the related  property  has not been  restored,  any  Special  Hazard
Insurance  Policy,  are to be deposited  initially in the Principal and Interest
Account and  ultimately in the  Distribution  Account,  subject to withdrawal as
described  above.  All draws  under any Letter of Credit or  Financial  Guaranty
Insurance Policy will be deposited directly in the Distribution Account.

         If any  property  securing a  defaulted  Mortgage  Loan is damaged  and
proceeds,  if any, from the related  hazard  insurance  policy or any applicable
Special Hazard  Instrument are insufficient to restore the damaged property to a
condition  sufficient to permit  recovery  under any  applicable  form of Credit
Enhancement, the Servicer is not required to expend its own funds to restore the
damaged  property unless it determines (i) that such  restoration  will increase
the proceeds to one or more classes of  Securityholders  on  liquidation  of the
Mortgage Loan after reimbursement of the Servicer for its expenses and (ii) that
such  expenses  will  be  recoverable  by it  through  Liquidation  Proceeds  or
Insurance Proceeds.  If recovery under any applicable form of credit enhancement
is not  available  because  the  Servicer  has been  unable  to make  the  above
determinations,  has made such  determinations  incorrectly  or  recovery is not
available for any other reason, the Servicer is nevertheless obligated to follow
such normal practices and procedures  (subject to the preceding  sentence) as it
deems necessary or advisable to realize upon the defaulted  Mortgage Loan and in
the  event  such  determination  has  been  incorrectly  made,  is  entitled  to
reimbursement of its expenses in connection with such restoration.

Reduction or Substitution of Credit Enhancement

         The amount of credit  support  provided  pursuant  to any of the credit
enhancements  (including,  without limitation, a Mortgage Pool Insurance Policy,
Financial Guaranty Insurance Policy, Special Hazard Insurance Policy, Bankruptcy
Bond,  Letter of Credit or any  alterative  form of credit  enhancement)  may be
reduced under certain specified  circumstances.  In addition, if provided in the
related  Prospectus  Supplement,  any formula used in calculating  the amount or
degree  of  credit  enhancement  may  be  changed  without  the  consent  of the
Securityholders  upon written  confirmation  from each Rating Agency then rating
the  Securities  that such change  will not  adversely  affect the  then-current
rating  or  ratings  assigned  to the  Securities.  In most  cases,  the  amount
available  pursuant  to any  credit  enhancement  will be  subject  to  periodic
reduction in accordance with a schedule or formula on a  nondiscretionary  basis
pursuant to the terms of the  related  Pooling and  Servicing  Agreement  as the
aggregate   outstanding  principal  balance  of  the  Mortgage  Loans  declines.
Additionally,  in certain  cases,  such  credit  support  (and any  replacements
therefor) may be replaced, reduced or terminated upon the written assurance from
each applicable Rating Agency that the then current rating of the related series
of Securities will not be adversely affected. Furthermore, in the event that the
credit  rating  of any  obligor  under  any  applicable  credit  enhancement  is
downgraded,  the credit rating of the related  Securities may be downgraded to a
corresponding  level, and, neither the Company nor the Servicer  thereafter will
be obligated to obtain replacement credit support in order to restore the rating
of the  Securities,  and also will be permitted  to replace such credit  support
with other  credit  enhancement  instruments  issued by  obligors  whose  credit
ratings are equivalent to such downgraded level and in lower amounts which would
satisfy such  downgraded  level,  provided that the  then-current  rating of the
related series of Securities is  maintained.  Where the credit support is in the
form  of a  Reserve  Fund,  a  permitted  reduction  in  the  amount  of  credit
enhancement  will  result in a release  of all or a portion of the assets in the
Reserve Fund to the Company, one or more Originators, the Servicer or such other
person that is entitled thereto. Any assets so released will not be available to
fund distribution obligations in future periods.


                                       48
<PAGE>
                       HAZARD INSURANCE; CLAIMS THEREUNDER

         Each Mortgage Loan will be required to be covered by a hazard insurance
policy (as  described  below).  The  following  is only a brief  description  of
certain insurance  policies and does not purport to summarize or describe all of
the provisions of these policies.  Such insurance is subject to underwriting and
approval  of  individual  Mortgage  Loans  by  the  respective   insurers.   The
descriptions  of any  insurance  policies  described in this  Prospectus  or any
Prospectus  Supplement and the coverage thereunder do not purport to be complete
and are  qualified  in their  entirety by  reference  to such forms of policies,
sample copies of which are available from the Servicer upon request.

Hazard Insurance Policies

         The terms of the Mortgage  Loans  require each  Mortgagor to maintain a
hazard  insurance  policy for the Mortgage Loan.  Additionally,  the Pooling and
Servicing  Agreement  will require the Servicer to cause to be  maintained  with
respect  to each  Mortgage  Loan a  hazard  insurance  policy  with a  generally
acceptable carrier that provides for fire and extended coverage relating to such
Mortgage  Loan in an  amount  not  less  than the  least of (i) the  outstanding
principal  balance of the Mortgage  Loan,  (ii) the minimum  amount  required to
compensate  for  damage or loss on a  replacement  cost  basis or (iii) the full
insurable value of the premises.

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

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

         While the Servicer does not actively  monitor the maintenance of hazard
or flood  insurance by borrowers,  it responds to the notices of cancellation or
expiration  as  joint-loss  payee  by  requiring   verification  of  replacement
coverage.

                                   THE COMPANY

         The Company,  First Alliance Mortgage Company,  was incorporated in the
State of California  on May 13, 1975.  The Company or its  affiliates  have been
actively  involved in the mortgage  lending  business  since its  founding.  The
Company is currently a privately  held  company 100% owned by Brian  Chisick and
his  wife,  Sarah  Chisick,  however,  on May  13,  1996,  the  Company  filed a
registration  statement  with the  Securities  and Exchange  Commission  for the
offering of Class A Common Stock to the public, such public offering is expected
to close in July 1996. The current  corporation and all of its predecessors have
been located in Orange County,  California.  Approximately half of the Company's
employees  are  located  at  the  corporate  headquarters.  The  balance  of the
employees work in branch offices distributed throughout the United States.

         The Company maintains its principal office at 17305 Von Karman, Irvine,
California 92714. Its telephone number is (714) 224-8500.


                                       49
<PAGE>
                                  THE SERVICER

         First Alliance  Mortgage  Company will act as the Servicer for a series
of Securities. See "The Company."

                               THE MASTER SERVICER

         A Master Servicer may be appointed  pursuant to a Pooling and Servicing
Agreement and named in the related  Prospectus  Supplement or Current  Report on
Form 8-K.

                       THE POOLING AND SERVICING AGREEMENT

         As described above under "Description of the Securities--General," each
series  of  Securities  will be  issued  pursuant  to a  Pooling  and  Servicing
Agreement as described in that section. The following summaries describe certain
additional provisions common to each Pooling and Servicing Agreement.

Servicing and Other Compensation and Payment of Expenses;  Originator's Retained
Yield

         The  principal  servicing  compensation  to be paid to the  Servicer in
respect of its servicing  activities for each series of Securities will be equal
to the percentage per annum  specified in the related  Prospectus  Supplement or
Current Report on Form 8-K of the outstanding  principal balance of the Mortgage
Loans, and such compensation will be retained by it from collections of interest
on the Mortgage Loans in the related Trust Estate (after provision has been made
for the payment of interest at the applicable  Pass-Through Rate or Net Mortgage
Rate,  as the  case  may be,  to  Securityholders  and for  the  payment  of any
Originator's Retained Yield) at the time such collections are deposited into the
applicable  Principal and Interest  Account.  As compensation  for its servicing
duties,  the Servicer  and/or a  Sub-Servicer  and any Master  Servicer  will be
entitled  to a  monthly  servicing  fee as set forth in the  related  Prospectus
Supplement.  Certain  Sub-Servicers may also receive additional  compensation in
the amount of all or a portion of the interest due and payable on the applicable
Mortgage  Loan which is over and above the interest  rate  specified at the time
the  Company  committed  to purchase  the  Mortgage  Loan.  See  "Mortgage  Loan
Program--Sub-Servicing   by  Originators."  In  addition,   the  Servicer  or  a
Sub-Servicer  will  retain  all  prepayment  charges,  assumption  fees and late
payment charges, to the extent collected from Mortgagors,  and any benefit which
may accrue as a result of the  investment of funds in the Principal and Interest
Account or the applicable Distribution Account or in a Sub-Servicing Account, as
the case may be.

         The Servicer  generally  will pay or cause to be paid  certain  ongoing
expenses associated with each Trust Estate and incurred by it in connection with
its  responsibilities  under the Pooling  and  Servicing  Agreement,  including,
without limitation, payment of any fee or other amount payable in respect of any
alternative   credit   enhancement   arrangements,   payment  of  the  fees  and
disbursements of the Master Servicer,  the Trustee,  any custodian  appointed by
the  Trustee,  the  Security  Registrar  and any Paying  Agent,  and  payment of
expenses incurred in enforcing the obligations of Sub-Servicers and Originators.
The Servicer may be entitled to reimbursement of expenses  incurred in enforcing
the  obligations  of  Sub-Servicers   and  Originators   under  certain  limited
circumstances.  In addition, as indicated in the preceding section, the Servicer
will be  entitled  to  reimbursements  for  certain  expenses  incurred by it in
connection with Liquidated Mortgage Loans and in connection with the restoration
of Mortgaged  Properties,  such right of reimbursement being prior to the rights
of  Securityholders  to receive  any  related  Liquidation  Proceeds  (including
Insurance Proceeds).

         The Prospectus  Supplement  for a series of Securities  will specify if
there will be any Originator's  Retained Yield retained.  Any such  Originator's
Retained  Yield  will be a  specified  portion of the  interest  payable on each
Mortgage Loan in a Mortgage Pool. Any such  Originator's  Retained Yield will be
established on a loan-by-loan  basis and the amount thereof with respect to each
Mortgage  Loan in a Mortgage Pool will be specified on an exhibit to the related
Pooling and Servicing Agreement. Any Originator's Retained Yield in respect of a
Mortgage Loan will represent a specified portion of the interest payable thereon
and will not be part of the  related  Trust  Estate.  Any  partial  recovery  of
interest in respect of a Mortgage  Loan will be allocated  between the owners of
any  Originator's  Retained  Yield and the  holders  of  classes  of  Securities
entitled to payments of interest as provided in the  Prospectus  Supplement  and
the applicable Pooling and Servicing Agreement.

Evidence as to Compliance

         The  Servicer  will be required to deliver to the  Trustee,  the Master
Servicer (if  applicable),  the Rating  Agencies  and any Credit  Enhancer on or
before a specified  date of each year,  beginning the first such date that is at
least a  specified  number  of months  after  the  Cut-Off  Date,  an  officers'
certificate  stating,  as to each  signer  thereof,  that  (i) a  review  of the
activities  of  the  Servicer  during  such  preceding   calendar  year  and  of
performance

                                       50
<PAGE>
under the  related  Pooling  and  Servicing  Agreement  has been made under such
officers' supervision,  and (ii) to the best of such officers' knowledge,  based
on such review, the Servicer has fulfilled all its obligations under the related
Pooling and Servicing  Agreement for such year,  or, if there has been a default
in the fulfillment of any such  obligations,  specifying each such default known
to such  officers and the nature and status  thereof  including  the steps being
taken by the Servicer to remedy such defaults.

         On or before the last day of a specified month of each year,  beginning
the  first  such date that is at least a  specified  number of months  after the
Cut-Off  Date,  the  Servicer  will be required to cause to be  delivered to the
Trustee, the Master Servicer (if applicable), the Rating Agencies and any Credit
Enhancer,  if  applicable,  a  letter  or  letters  of a  firm  of  independent,
nationally recognized certified public accountants  reasonably acceptable to the
Credit Enhancer, if applicable,  stating that such firm has, with respect to the
Servicer's  overall  servicing  operations  (i)  performed  applicable  tests in
accordance with the compliance  testing procedures as set forth in Appendix 3 of
the Audit  Guide for Audits of HUD  Approved  Nonsupervised  Mortgagees  or (ii)
examined  such  operations in accordance  with the  requirements  of the Uniform
Single  Audit  Program for  Mortgage  Bankers,  and in either case  stating such
firm's conclusions relating thereto.

Removal and Resignation of the Servicer

         Each Pooling and Servicing Agreement provides that the Servicer may not
resign from its obligations and duties  thereunder,  except in connection with a
permitted  transfer of  servicing,  unless such  duties and  obligations  are no
longer permissible under applicable law or are in material conflict by reason of
applicable law with any other activities of a type and nature presently  carried
on by it or subject to the consent of the Master Servicer or Financial  Guaranty
Insurer and the Trustee.  No such  resignation  will become  effective until the
Trustee,  the Master Servicer or a successor Servicer has assumed the Servicer's
obligations and duties under the Pooling and Servicing  Agreement.  The Trustee,
the Master Servicer,  the Financial Guaranty Insurer or the Securityholders will
have the right,  pursuant to the related  Pooling and  Servicing  Agreement,  to
remove  the  Servicer  upon  the  occurrence  of any of (a)  certain  events  of
insolvency,  readjustment  of debt,  marshalling  of assets and  liabilities  or
similar  proceedings  regarding the Servicer and certain actions by the Servicer
indicating its insolvency or inability to pay its  obligations;  (b) the failure
of the Servicer to perform any one or more of its material obligations under the
Pooling and  Servicing  Agreement  as to which the  Servicer  shall  continue in
default with respect thereto for a period of sixty (60) days after notice by the
Trustee,  the Master Servicer or any Financial Guaranty Insurer of said failure;
(c) the failure of the Servicer to cure any breach of any of its representations
and warranties set forth in the Pooling and Servicing Agreement which materially
and  adversely  affects the  interests of the  Securityholders  or any Financial
Guaranty  Insurer,  if  applicable,  for a period of sixty  (60) days  after the
Servicer's discovery or receipt of notice thereof; or (d) the failure to deliver
to Trustee any proceeds or required payments.

         The Pooling and  Servicing  Agreement may also provide that a Financial
Guaranty  Insurer may remove the Servicer,  or the Master  Servicer  pursuant to
clause (iii) below, upon the occurrence of any of certain events including:

                  (i) with respect to any Payment Date,  if the total  available
         funds with  respect to the  Mortgage  Loans Group will be less than the
         related  distribution  amount on the  class of  insured  securities  in
         respect of such Payment  Date;  provided,  however,  that the Financial
         Guaranty Insurer will have no right to remove the Servicer  pursuant to
         the  provision  described  in  this  clause  (i)  if the  Servicer  can
         demonstrate to the reasonable  satisfaction  of the Financial  Guaranty
         Insurer that such event was due to circumstances  beyond the control of
         the Servicer;

                  (ii)  the  failure  by  the  Servicer  to  make  any  required
         Servicing Advance;

                  (iii) the failure of the Servicer (or the Master Servicer,  if
         applicable)  to perform one or more of its material  obligations  under
         the Pooling and Servicing Agreement and such failure shall continue for
         a period of 30 days;

                  (iv)  the  failure  by  the  Servicer  to  make  any  required
         Delinquency Advance or to pay any Compensating Interest; or

                  (v) the  aggregate  number of  Mortgage  Loans 91 or more days
         delinquent exceeds a specified percentage.


                                       51
<PAGE>
Resignation of the Master Servicer

         Each  applicable  Pooling and  Servicing  Agreement  provides  that the
Master  Servicer  may not resign  from its  obligations  and duties  thereunder,
unless such duties and obligations are no longer  permissible  under  applicable
law or the Trustee resigns.  No such resignation is acceptable until a successor
Master Servicer assumes such duties and obligations.

Rights Upon Event of Default

         So long as an Event of Default  remains  unremedied,  the Trustee,  the
Master  Servicer or the Financial  Guaranty  Insurer (as provided in the related
Pooling and Servicing  Agreement) may, by written  notification to the Servicer,
terminate all of the rights and  obligations  of the Servicer  under the Pooling
and   Servicing   Agreement   (other   than  any  rights  of  the   Servicer  as
Securityholder)  covering such Trust Estate and in and to the Mortgage Loans and
the proceeds  thereof,  whereupon  the Master  Servicer,  if  designated  in the
related  Pooling and  Servicing  Agreement,  the Trustee or, with the  Financial
Guaranty Insurer's consent,  its designee will succeed to all  responsibilities,
duties  and  liabilities  of the  Servicer  under  such  Pooling  and  Servicing
Agreement  (other than the  obligation to purchase  Mortgage Loans under certain
circumstances) and will be entitled to similar compensation arrangements. In the
event that the Master  Servicer  and Trustee  would be  obligated to succeed the
Servicer but is  unwilling  or unable so to act, it may  appoint,  or petition a
court of competent jurisdiction for the appointment of, a FNMA-or FHLMC-approved
mortgage servicing institution with a net worth of at least $5,000,000 to act as
successor  to the Servicer  under the Pooling and  Servicing  Agreement  (unless
otherwise  set forth in the  Pooling  and  Servicing  Agreement).  Pending  such
appointment, the Master Servicer is obligated to act in such capacity.

Amendment

         Each Pooling and Servicing Agreement may be amended by the Company, the
Servicer,  the Master  Servicer  and the Trustee,  with the prior  approval of a
Financial  Guaranty  Insurer,  if  required,  but without  giving  notice or the
consent  of any of the  holders  of  Securities  covered  by  such  Pooling  and
Servicing Agreement, (i) to cure an ambiguity, (ii) to correct or supplement any
provision  therein which may be inconsistent  with any other provision  therein,
(iii) to change  the timing  and/or  nature of  deposits  in the  Principal  and
Interest Account or the Distribution  Account or to change the name in which the
Principal  and Interest  Account is  maintained  to that of the Servicer  alone;
provided  that (a) the  Remittance  Date  would  in no  event be later  than the
related Payment Date, (b) such change would not adversely affect in any material
respect the  interests  of any  Securityholder,  as  evidenced  by an opinion of
counsel,  and (c) such change would not adversely affect the then-current rating
of any  rated  classes  of  Securities,  as  evidenced  by a  letter  from  each
applicable Rating Agency, (iv) if a REMIC election has been made with respect to
the related Trust Estate,  to modify,  eliminate or add to any of its provisions
(A) to such extent as shall be necessary to maintain  the  qualification  of the
Trust  Estate as a REMIC or to avoid or minimize the risk of  imposition  of any
tax on the related  Trust  Estate,  provided  that the  Trustee has  received an
Opinion of Counsel to the effect that (a) such action is  necessary or desirable
to maintain such  qualifications or to avoid or minimize such risk, and (b) such
action will not  adversely  affect in any material  respect the interests of any
holder of Securities covered by the Pooling and Servicing  Agreement,  or (B) to
restrict  the  transfer  of the REMIC  Residual  Securities,  provided  that the
Company  has  determined  that the  then-current  ratings of the  classes of the
Securities that have been rated will not be adversely affected,  as evidenced by
a letter from each  applicable  Rating Agency,  and that any such amendment will
not give rise to any tax with  respect  to the  transfer  of the REMIC  Residual
Securities to a non-permitted transferee,  (v) to make any other provisions with
respect  to matters or  questions  arising  under  such  Pooling  and  Servicing
Agreement  which are not materially  inconsistent  with the provisions  thereof,
provided that such action will not adversely  affect in any material respect the
interests of any Securityholder or (vi) to make any changes required by law.

         The Pooling and Servicing Agreement may also be amended by the Company,
the  Servicer,  the Master  Servicer  and the  Trustee  with the  consent of the
holders of Securities of each class affected thereby  evidencing,  in each case,
not less than 51% of the aggregate Percentage Interests  constituting such class
for the  purpose  of adding  any  provisions  to or  changing  in any  manner or
eliminating any of the provisions of such Pooling and Servicing  Agreement or of
modifying in any manner the rights of the holders of Securities  covered by such
Pooling and Servicing Agreement, except that no such amendment may (i) reduce in
any manner the amount of, or delay the timing of, payments  received on Mortgage
Loans which are required to be  distributed  on a Security of any class  without
the  consent  of the  holder  of such  Security  or (ii)  reduce  the  aforesaid
percentage  of  Securities  of any class the  holders of which are  required  to
consent  to any  such  amendment  without  the  consent  of the  holders  of all
Securities of such class covered by such Pooling and  Servicing  Agreement  then
outstanding.


                                       52
<PAGE>
         Notwithstanding  the foregoing,  if a REMIC election has been made with
respect to the related Trust Estate, the Trustee will not be entitled to consent
to any  amendment  to a Pooling and  Servicing  Agreement  without  having first
received an Opinion of Counsel to the effect that such amendment or the exercise
of any power granted to the  Servicer,  the Company or the Trustee in accordance
with such  amendment  will not result in the  imposition of a tax on the related
Trust Estate or cause such Trust Estate to fail to qualify as a REMIC.

         Each  Pooling  and  Servicing  Agreement  may  also be  amended  by the
Trustee,  the Servicer,  the Company or the Master Servicer at any time and from
time to time, with the prior written approval of a Financial  Guaranty  Insurer,
if required, and not less than a majority of the Percentage Interest represented
by each related class of Securities then outstanding,  for the purpose of adding
any provisions or changing in any manner or eliminating any of the provisions of
such Pooling and Servicing Agreement or of modifying in any manner the rights of
the Securityholders thereunder;  provided, however, that no such amendment shall
(a) change in any manner the amount of, or delay the timing of,  payments  which
are required to be distributed to any Securityholders without the consent of the
holder of such  Security or (b) change the aforesaid  percentages  of Percentage
Interest  which are  required  to consent to any such  amendments,  without  the
consent of the holders of all  Securities of the class or classes  affected then
outstanding.

Termination; Retirement of Securities

         Each  Pooling and  Servicing  Agreement  will provide that a Trust will
terminate  upon the  earlier of (i) the  payment to the  Securityholders  of all
Securities issued by the Trust from amounts other than those available under, if
applicable,  a Financial Guaranty Insurance Policy of all amounts required to be
paid to such Securityholders upon the later to occur of (a) the final payment or
other  liquidation  (or any  advance  made  with  respect  thereto)  of the last
Mortgage  Loan in the  Trust  Estate  or (b)  the  disposition  of all  property
acquired in respect of any Mortgage Loan remaining in the Trust Estate, (ii) any
time when a Qualified  Liquidation  (as defined in the Code) of the Trust Estate
is effected.  In no event,  however,  will the trust  created by the Pooling and
Servicing Agreement continue beyond the expiration of 21 years from the death of
the survivor of certain  persons named in such Pooling and Servicing  Agreement.
Written  notice of  termination  of the Pooling and Servicing  Agreement will be
given to each Securityholder,  and the final distribution will be made only upon
surrender and cancellation of the Securities at an office or agency appointed by
the  Trustee  that  will be  specified  in the  notice  of  termination.  If the
Securityholders  are  permitted  to  terminate  the trust  under the  applicable
Pooling  and   Servicing   Agreement,   a  penalty  may  be  imposed   upon  the
Securityholders  based  upon the fee  that  would be  foregone  by the  Servicer
because of such  termination.  Written  notice of termination of the Pooling and
Servicing  Agreement  will be  given  to  each  Securityholder,  and  the  final
distribution will be made only upon surrender and cancellation of the Securities
at an office or agency  appointed  by the Trustee  that will be specified in the
notice of  termination.  If the  Securityholders  are permitted to terminate the
trust under the  applicable  Pooling and Servicing  Agreement,  a penalty may be
imposed  upon the  Securityholders  based upon the fee that would be foregone by
the Servicer because of such termination.

         Any  purchase of  Mortgage  Loans and  property  acquired in respect of
Mortgage Loans  evidenced by a series of Securities  shall be made at the option
of the Servicer, the Company or, if applicable, the holder of the REMIC Residual
Securities  at the price  specified in the related  Prospectus  Supplement.  The
exercise of such right will  effect  earlier  than  expected  retirement  of the
Securities  of that series,  but the right of the  Servicer,  the Company or, if
applicable,  such holder to so purchase is,  unless  otherwise  specified in the
applicable Prospectus Supplement,  subject to the aggregate principal balance of
the Mortgage Loans for that series as of any Remittance Date being less than the
percentage  specified  in the related  Prospectus  Supplement  of the  aggregate
principal balance of the Mortgage Loans at the Cut-Off Date for that series. The
Prospectus  Supplement or Form 8-K for each series of Securities  will set forth
the amounts that the holders of such Securities will be entitled to receive upon
such earlier than expected  retirement.  If a REMIC  election has been made, the
termination of the related Trust Estate will be effected in a manner  consistent
with applicable federal income tax regulations and its status as a REMIC.

The Trustee

         The Trustee under each Pooling and Servicing Agreement will be named in
the related Prospectus Supplement.  The commercial bank or trust company serving
as Trustee may have normal  banking  relationships  with the Company  and/or its
affiliates.

         The Trustee may resign at any time,  in which event the Company will be
obligated  to appoint a  successor  Trustee.  The  Company  may also  remove the
Trustee if the  Trustee  ceases to be  eligible  to  continue  as such under the
Pooling and  Servicing  Agreement  or if the  Trustee  becomes  insolvent.  Upon
becoming aware of such

                                       53
<PAGE>
circumstances, the Company will be obligated to appoint a successor Trustee. The
Trustee may also be removed at any time by the holders of Securities  evidencing
not less than 51% of the aggregate  undivided  interests (or, if so specified in
the related Prospectus Supplement, voting rights) in the related Trust Estate or
by the  related  Financial  Guaranty  Insurer or Credit  Enhancer,  if any.  Any
resignation  or removal of the Trustee and  appointment  of a successor  Trustee
will not become  effective until  acceptance of the appointment by the successor
Trustee.

                              YIELD CONSIDERATIONS

         The yield to  maturity  of a Security  will depend on the price paid by
the  holder  for such  Security,  the  Pass-Through  Rate on any  such  Security
entitled  to  payments  of  interest  (which  Pass-Through  Rate  may vary if so
specified  in the  related  Prospectus  Supplement)  and the rate of  payment of
principal on such Security (or the rate at which the notional  amount thereof is
reduced if such  Security is not  entitled to payments of  principal)  and other
factors.

         Each month the interest  payable on an actuarial  type of Mortgage Loan
will be calculated as one-twelfth of the applicable  Mortgage Rate multiplied by
the principal  balance of such Mortgage Loan  outstanding as of a specified day,
usually the first day of the month prior to the month in which the Payment  Date
for the related series of Securities occurs,  after giving effect to the payment
of principal due on such day, subject to any Deferred Interest.  With respect to
date of payment  Mortgage  Loans,  interest is charged to the  Mortgagor  at the
Mortgage Rate on the outstanding  principal  balance of such Note and calculated
based on the number of days  elapsed  between  receipt of the  Mortgagor's  last
payment through receipt of the Mortgagor's most current payments.  The amount of
such payments with respect to each Mortgage Loan  distributed (or accrued in the
case of Deferred Interest or Accrual  Securities)  either monthly,  quarterly or
semi-annually  to holders  of a class of  Securities  entitled  to  payments  of
interest  will be  similarly  calculated  on the basis of such  class  specified
percentage  of each such  payment of interest (or accrual in the case of Accrual
Securities)   and  will  be  expressed  as  a  fixed,   adjustable  or  variable
Pass-Through  Rate  payable on the  outstanding  principal  balance or  notional
amount of such  Security,  calculated  as  described  herein and in the  related
Prospectus  Supplement.  Holders of Strip  Securities  or a class of  Securities
having a fixed  Pass-Through  Rate that  varies  based on the  weighted  average
Mortgage   Rate  of  the   underlying   Mortgage   Loans  will  be  affected  by
disproportionate prepayments and repurchases of Mortgage Loans having higher Net
Mortgage Rates or rates applicable to the Strip Securities, as applicable.

         The effective yield to maturity to each holder of fixed-rate Securities
entitled to payments of interest  will be below that  otherwise  produced by the
applicable  Pass-Through Rate and purchase price of such Security because, while
interest will accrue on each Mortgage Loan from the first day of each month, the
distribution  of such  interest will be made on the 25th day (or, if such day is
not a business day, the next  succeeding  business day) of the month (or, in the
case of quarterly-pay Securities, the twenty-fifth day of every third month, or,
in the case of semi-annually-pay Securities, the twenty-fifth day of every sixth
month) following the month of accrual.

         A class of  Securities  may be  entitled  to  payments of interest at a
fixed  Pass-Through  Rate  specified  in the related  Prospectus  Supplement,  a
variable  Pass-Through Rate or adjustable  Pass-Through Rate calculated based on
the  weighted  average  of the  Mortgage  Rates (net of  Servicing  Fees and any
Originator's  Retained  Yield  (each,  a "Net  Mortgage  Rate")) of the  related
Mortgage  Loans for the  designated  periods  preceding  the Payment  Date if so
specified in the related Prospectus  Supplement,  or at such other variable rate
as may be specified in the related Prospectus Supplement.

         As  will  be  described  in  the  related  Prospectus  Supplement,  the
aggregate  payments  of  interest  on a class of  Securities,  and the  yield to
maturity  thereon,  will be effected by the rate of payment of  principal on the
Securities  (or the rate of  reduction  in the  notional  balance of  Securities
entitled only to payments of interest) and, in the case of Securities evidencing
interests in ARM Loans,  by changes in the Net Mortgage  Rates on the ARM Loans.
See "Maturity and Prepayment  Considerations" below. The yield on the Securities
also will be effected by  liquidations  of Mortgage  Loans  following  Mortgagor
defaults  and by  purchases  of  Mortgage  Loans  required  by the  Pooling  and
Servicing Agreement in the event of breaches of representations  made in respect
of such Mortgage Loans by the Company, the Originators, the Servicer and others,
or  repurchases  due to  conversions  of ARM Loans to a fixed interest rate. See
"Mortgage Loan Program--Representations by Originators" and "Descriptions of the
Securities--Assignment  of Mortgage  Loans"  above.  In  general,  if a class of
Securities  is  purchased  at initial  issuance  at a premium  and  payments  of
principal on the related  Mortgage Loans occur at a rate faster than anticipated
at the time of purchase,  the purchaser's actual yield to maturity will be lower
than that assumed at the time of purchase.  Conversely, if a class of Securities
is purchased at initial  issuance at a discount and payments of principal on the
related  Mortgage  Loans occur at a rate slower than that assumed at the time of
purchase, the

                                       54
<PAGE>
purchaser's  actual  yield  to  maturity  will be  lower  than  that  originally
anticipated. The effect of principal prepayments,  liquidations and purchases on
yield will be  particularly  significant  in the case of a series of  Securities
having a class  entitled to payments of interest only or to payments of interest
that are  disproportionately  high relative to the  principal  payments to which
such  class is  entitled.  Such a class  will  likely  be sold at a  substantial
premium to its principal  balance,  if any, and any faster than anticipated rate
of prepayments will adversely  affect the yield to holders  thereof.  In certain
circumstances,  rapid  prepayments  may result in the failure of such holders to
recoup their original investment.  In addition, the yield to maturity on certain
other types of classes of Securities,  including  Accrual  Securities or certain
other classes in a series  including more than one class of  Securities,  may be
relatively  more  sensitive to the rate of  prepayment  on the related  Mortgage
Loans than other classes of Securities.

         The  timing  of  changes  in  the  rate  of  principal  payments  on or
repurchases of the Mortgage Loans may significantly  affect an investor's actual
yield to maturity,  even if the average rate of principal  payments  experienced
over time is consistent with an investor's expectation.  In general, the earlier
a  prepayment  of  principal on the  underlying  Mortgage  Loans or a repurchase
thereof, the greater will be the effect on an investor's yield to maturity. As a
result,  the effect on an investor's yield of principal payments and repurchases
occurring at a rate higher (or lower) than the rate  anticipated by the investor
during the period  immediately  following the issuance of a series of Securities
would not be fully offset by a subsequent  like  reduction  (or increase) in the
rate of principal payments.

         When a full  prepayment  is made on a Mortgage  Loan,  the Mortgagor is
charged interest on the principal amount of the Mortgage Loan so prepaid for the
number of days in the month actually  elapsed up to the date of the  prepayment,
at a daily rate  determined  by dividing the Mortgage Rate by 365. The effect of
prepayments  in full will be to reduce the amount of  interest  paid in the next
succeeding  month to holders of  Securities  entitled  to  payments  of interest
because interest on the principal amount of any Mortgage Loan so prepaid will be
paid only to the date of  prepayment  rather  than for a full  month.  A partial
prepayment  of  principal is applied so as to reduce the  outstanding  principal
balance of the related  Mortgage  Loan as of the first day of the month in which
such partial prepayment is received.  As a result, unless otherwise specified in
the  related  Prospectus  Supplement,  the effect of a partial  prepayment  on a
Mortgage Loan will be to reduce the amount of interest passed through to holders
of  Securities  on the  Payment  Date  following  the  receipt  of such  partial
prepayment  by an  amount  equal  to one  month's  interest  at  the  applicable
Pass-Through  Rate or Net  Mortgage  Rate,  as the case may be,  on the  prepaid
amount.  With respect to amounts due the Servicer from  Sub-Servicers in respect
of partial principal prepayments, see "Description of the Securities--Payment on
Mortgage  Loans;  Deposits to  Distribution  Account."  Neither full nor partial
principal  prepayments are passed through until the month following receipt. See
"Maturity and Prepayment Considerations."

         The   Mortgage   Rates  on  certain  ARM  Loans   subject  to  negative
amortization  adjust  monthly  and  their  amortization  schedules  adjust  less
frequently.  During a period of  rising  interest  rates as well as  immediately
after  origination  (initial  Mortgage Rates are generally lower than the sum of
the indices  applicable at origination  and the related Note Margins) the amount
of interest  accruing on the principal balance of such Mortgage Loans may exceed
the amount of the minimum  scheduled  monthly payment  thereon.  As a result,  a
portion of the accrued  interest on  negatively  amortizing  Mortgage  Loans may
become Deferred Interest that will be added to the principal balance thereof and
will bear interest at the  applicable  Mortgage  Rate.  The addition of any such
Deferred  Interest to the principal  balance will lengthen the weighted  average
life of the  Securities  evidencing  interests  in such  Mortgage  Loans and may
adversely affect yield to holders thereof depending upon the price at which such
Securities  were  purchased.  In  addition,  with  respect to certain  ARM Loans
subject to negative  amortization,  during a period of declining interest rates,
it might be  expected  that each  minimum  scheduled  monthly  payment on such a
Mortgage  Loan would  exceed  the  amount of  scheduled  principal  and  accrued
interest on the principal balance thereof, and since such excess will be applied
to reduce such principal  balance,  the weighted average life of such Securities
will be reduced and may adversely affect yield to holders thereof depending upon
the price at which such Securities were purchased.

         For each Mortgage Pool, if all necessary advances are made, if there is
no unrecoverable loss on any Mortgage Loan and if the related Credit Enhancer is
not in default under its  obligations or other credit  enhancement  has not been
exhausted,  the net effect of each distribution  respecting  interest will be to
pass-through  to each  holder of a class of  Securities  entitled to payments of
interest an amount  which is equal to one month's  interest  (or, in the case of
quarterly-pay   Securities,   three   month's   interest  or,  in  the  case  of
semi-annually-pay   Securities,   six  month's   interest)  at  the   applicable
Pass-Through  Rate on such  class'  principal  balance or notional  balance,  as
adjusted  downward to reflect any decrease in interest  caused by any  principal
prepayments and the addition of any Deferred  Interest to the principal  balance
of any Mortgage Loan "Description of the  Securities--Principal  and Interest on
the Securities."

                                       55
<PAGE>
         With  respect  to  certain  of the  ARM  Loans,  the  Mortgage  Rate at
origination  may be below the rate  that  would  result if the index and  margin
relating thereto were applied at origination.  Under the Company's  underwriting
standards, the Mortgagor under each Mortgage Loan will be qualified on the basis
of the  Mortgage  Rate in  effect  at  origination.  The  repayment  of any such
Mortgage  Loan may thus be  dependent  on the ability of the  Mortgagor  to make
larger level monthly payments following the adjustment of the Mortgage Rate.

                     MATURITY AND PREPAYMENT CONSIDERATIONS

         As indicated  above under "The Mortgage  Pools," the original  terms to
maturity of the Mortgage Loans in a given Mortgage Pool will vary depending upon
the type of  Mortgage  Loans  included in such  Mortgage  Pool.  The  Prospectus
Supplement for a series of Securities will contain  information  with respect to
the types and  maturities of the Mortgage  Loans in the related  Mortgage  Pool.
Generally,  all of the Mortgage Loans may be prepaid  without penalty in full or
in part at any time.  The  prepayment  experience  with  respect to the Mortgage
Loans in a Mortgage Pool will affect the maturity, average life and yield of the
related series of Securities.

         With respect to Balloon  Loans,  payment of the Balloon  Amount (which,
based on the amortization  schedule of such Mortgage Loans, may be a substantial
amount) will generally depend on the Mortgagor's  ability to obtain  refinancing
of such Mortgage Loan or to sell the Mortgaged Property prior to the maturity of
the Balloon Loan. The ability to obtain  refinancing  will depend on a number of
factors  prevailing  at the time  refinancing  or sale is  required,  including,
without  limitation,  real estate values, the Mortgagor's  financial  situation,
prevailing  mortgage loan interest rates, the Mortgagor's  equity in the related
Mortgaged Property, tax laws and prevailing general economic conditions. Neither
the Company,  the  Servicer,  nor any of their  affiliates  will be obligated to
refinance or repurchase any Mortgage Loan or to sell the Mortgaged Property.

         A number of factors, including homeowner mobility, economic conditions,
enforceability  of due-on-sale  clauses,  mortgage market interest rates and the
availability  of mortgage funds,  affect  prepayment  experience.  Generally all
Mortgage Loans will contain due-on-sale  provisions  permitting the mortgagee to
accelerate  the maturity of the Mortgage Loan upon sale or certain  transfers by
the  Mortgagor  of  the  underlying  Mortgaged  Property.   Unless  the  related
Prospectus  Supplement indicates otherwise,  the Servicer will generally enforce
any  due-on-sale  clause to the extent it has  knowledge  of the  conveyance  or
proposed  conveyance of the underlying  Mortgaged Property and it is entitled to
do so under applicable law; provided,  however,  that the Servicer will not take
any action in relation to the  enforcement of any  due-on-sale  provision  which
would  adversely  affect or jeopardize  coverage under any applicable  insurance
policy.  Certain ARM Loans may be  assumable  under  certain  conditions  if the
proposed transferee of the related Mortgaged Property establishes its ability to
repay the Mortgage Loan and, in the  reasonable  judgment of the Servicer or the
related  Sub-Servicer,  the  security  for the ARM Loan would not be impaired or
might be improved by the  assumption.  The extent to which ARM Loans are assumed
by  purchasers of the  Mortgaged  Properties  rather than prepaid by the related
Mortgagors in connection with the sales of the Mortgaged  Properties will affect
the weighted average life of the related series of Securities.  See "Description
of the Securities--Collection and Other Servicing Procedures" and "Certain Legal
Aspects of the  Mortgage  Loans and Related  Matters--Enforceability  of Certain
Provisions" for a description of certain provisions of the Pooling and Servicing
Agreement  and  certain  legal  developments  that  may  affect  the  prepayment
experience on the Mortgage Loans.

         There can be no assurance as to the rate of  prepayment of the Mortgage
Loans. The Company is not aware of any reliable,  publicly available  statistics
relating  to the  principal  prepayment  experience  of  diverse  portfolios  of
mortgage loans such as the Mortgage  Loans over an extended  period of time. All
statistics  known to the  Company  that  have  been  compiled  with  respect  to
prepayment experience on mortgage loans indicates that while some mortgage loans
may remain outstanding until their stated maturities,  a substantial number will
be paid prior to their respective stated maturities.

         Although  the  Mortgage  Rates on ARM Loans will be subject to periodic
adjustments,  such adjustments generally will, (i) not increase or decrease such
Mortgage Rates by more than a fixed  percentage  amount on each adjustment date,
(ii) not increase such Mortgage Rates over a fixed percentage  amount during the
life of any ARM Loan and (iii) be based on an index (which may not rise and fall
consistently  with mortgage  interest rates) plus the related Note Margin (which
may be  different  from  margins  being  used at the time for  newly  originated
adjustable  rate mortgage  loans).  As a result,  the Mortgage  Rates on the ARM
Loans in a  Mortgage  Pool at any time may not  equal the  prevailing  rates for
similar,  newly  originated  adjustable  rate  mortgage  loans.  In certain rate
environments,   the  prevailing  rates  on  fixed-rate  mortgage  loans  may  be
sufficiently  low in relation to the  then-current  Mortgage  Rates on ARM Loans
that the rate of prepayment may increase as a result of refinancings.  There can
be no

                                       56
<PAGE>
certainty as to the rate of  prepayments on the Mortgage Loans during any period
or over the life of any series of Securities.

         As may be described in the related Prospectus  Supplement,  the related
Pooling  and  Servicing  Agreement  may  provide  that all or a  portion  of the
principal  collected  on or with  respect to the related  Mortgage  Loans may be
applied by the related Trustee to the  acquisition of additional  Mortgage Loans
during a specified  period  (rather  than used to fund  payments of principal to
Securityholders  during such period) with the result that the related securities
possess an  interest-only  period,  also  commonly  referred  to as a  revolving
period, which will be followed by an amortization period. Any such interest-only
or revolving  period may, upon the  occurrence of certain events to be described
in  the  related  Prospectus  Supplement,  terminate  prior  to  the  end of the
specified  period and result in the earlier than  expected  amortization  of the
related Securities.

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

         The result of such retention and temporary investment by the Trustee of
such principal would be to slow the amortization rate of the related  Securities
relative to the  amortization  rate of the related Mortgage Loans, or to attempt
to match the  amortization  rate of the related  Securities  to an  amortization
schedule  established at the time such  Securities are issued.  Any such feature
applicable to any  Securities  may terminate upon the occurrence of events to be
described in the related Prospectus Supplement, resulting in the current funding
of principal payments to the related  Securityholders and an acceleration of the
amortization of such Securities.

         Under certain circumstances, the Servicer, the Company or, if specified
in  the  related  Prospectus  Supplement,  the  holders  of the  REMIC  Residual
Securities  or the Credit  Enhancer may have the option to purchase the Mortgage
Loans in a Trust Estate. See "The Pooling and Servicing  Agreement--Termination;
Retirement of Securities."

           CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS AND RELATED MATTERS

         The following discussion contains summaries of certain legal aspects of
mortgage  loans that are  general  in nature.  Because  such legal  aspects  are
governed in part by applicable state laws (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

         The  Mortgage  Loans  will be  secured  by  either  deeds  of  trust or
mortgages,  depending  upon the  prevailing  practice  in the state in which the
Mortgaged  Property  subject  to a  Mortgage  Loan is  located.  In  California,
Mortgage Loans are secured by deeds of trust. In some states, a mortgage creates
a lien upon the real property  encumbered by the mortgage.  In other states, the
mortgage  conveys  legal  title to the  property to the  mortgagee  subject to a
condition  subsequent  (i.e., the payment of the indebtedness  secured thereby).
The mortgage is not prior to the lien for real estate taxes and  assessments and
other  charges  imposed  under  governmental  police  powers.  Priority  between
mortgages  depends  on their  terms in some  cases or on the  terms of  separate
subordination  or  intercreditor  agreements,  and  generally  on the  order  of
recordation of the mortgage in the appropriate  recording office.  There are two
parties to a mortgage, the mortgagor, who is the borrower and homeowner, and the
mortgagee,  who is the lender.  Under the  mortgage  instrument,  the  mortgagor
delivers to the mortgagee a note or bond and the mortgage. In the case of a land
trust,  there are three parties  because title to the property is held by a land
trustee under a land trust  agreement of which the borrower is the  beneficiary;
at origination of a mortgage loan, the borrower executes a separate  undertaking
to make payments on the mortgage note.  Although a deed of trust is similar to a
mortgage, a deed of trust has three parties; the  borrower-homeowner  called the
trustor (similar to a mortgagor),  a lender (similar to a mortgagee)  called the
beneficiary,  and a  third-party  grantee  called the  trustee.  Under a deed of
trust, the borrower grants the property,  irrevocably until the debt is paid, in
trust,  generally  with a power of sale, to the trustee to secure payment of the
obligation.  The trustee's  authority  under a deed of trust and the mortgagee's
authority  under a mortgage are governed by law, the express  provisions  of the
deed  of  trust  or  mortgage,  and,  in  some  cases,  the  directions  of  the
beneficiary.


                                       57
<PAGE>
Foreclosure

         Foreclosure  of  a  deed  of  trust  is  generally  accomplished  by  a
non-judicial  trustee's  sale (private  sale) under a specific  provision in the
deed of trust and state laws which  authorize  the trustee to sell the  property
upon any default by the  borrower  under the terms of the note or deed of trust.
Beside the non-judicial remedy, a deed of trust may be judicially foreclosed. In
addition  to any  notice  requirements  contained  in a deed of  trust,  in some
states,  the trustee must record a notice of default and within a certain period
of time send a copy to the borrower trustor and to any person who has recorded a
request for a copy of notice of default  and notice of sale.  In  addition,  the
trustee must  provide  notice in some states to any other  individual  having an
interest of record in the real property,  including any junior  lienholders.  If
the deed of trust is not reinstated  within a specified period, a notice of sale
must be posted in a public place and, in most states,  published  for a specific
period of time in one or more local  newspapers.  In  addition,  some state laws
require  that a copy of the notice of sale be posted on the property and sent to
all parties having an interest of record in the real property.

         Foreclosure of a mortgage is generally accomplished by judicial action.
Generally,  the action is initiated by the service of legal  pleadings  upon all
parties having an interest of record in the real property.  Delays in completion
of the  foreclosure  may  occasionally  result  from  difficulties  in  locating
necessary parties.  Judicial foreclosure  proceedings are often not contested by
any of the  applicable  parties.  If  the  mortgagee's  right  to  foreclose  is
contested,  the  legal  proceedings  necessary  to  resolve  the  issue  can  be
time-consuming.

         In some states,  the  borrower-trustor  has the right to reinstate  the
loan at any time following  default until shortly before the trustee's  sale. In
general,  in such states,  the  borrower,  or any other  person  having a junior
encumbrance on the real estate,  may,  during a reinstatement  period,  cure the
default  by paying  the entire  amount in  arrears  plus the costs and  expenses
incurred in enforcing the obligation.

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

Rights of Redemption

         In some states,  after sale pursuant to a deed of trust or  foreclosure
of a mortgage,  the borrower and foreclosed  junior lienors or other parties are
given a statutory  period in which to redeem the property  from the  foreclosure
sale.  In some  states,  redemption  may occur  only upon  payment of the entire
principal balance of the loan, accrued interest and expenses of foreclosure.  In
other states,  redemption  may be authorized if the former  borrower pays only a
portion of the sums due.  The effect of a statutory  right of  redemption  is to
diminish the ability of the lender to sell the foreclosed  property.  The rights
of redemption would defeat the title of any purchaser  subsequent to foreclosure
or  sale  under a deed of  trust.  Consequently,  the  practical  effect  of the
redemption  right is to force the lender to maintain  the  property  and pay the
expenses of ownership until the redemption  period has expired.  In some states,
there is no right to redeem  property  after a  Trustee's  sale  under a deed of
trust.

Anti-Deficiency Legislation and Other Limitations on Lenders

         Certain  states  have  imposed  statutory  prohibitions  that limit the
remedies of a beneficiary under a deed of trust or a mortgagee under a mortgage.
In some states including California, statutes limit the right of the beneficiary
or  mortgagee  to obtain a deficiency  judgment  against the borrower  following
foreclosure.  A deficiency  judgment is a personal  judgment  against the former
borrower  equal in most cases to the  difference  between  the amount due to the
lender and the net amount realized upon the public sale of the real property. In
the case of a

                                       58
<PAGE>
Mortgage Loan secured by a property  owned by a trust where the Mortgage Note is
executed  on  behalf of the  trust,  a  deficiency  judgment  against  the trust
following  foreclosure or sale under a deed of trust,  even if obtainable  under
applicable  law, may be of little value to the mortgagee or beneficiary if there
are no trust  assets  against  which such  deficiency  judgment may be executed.
Other  statutes  require the  beneficiary  or  mortgagee to exhaust the security
afforded  under a deed of trust or  mortgage  by  foreclosure  in an  attempt to
satisfy the full debt before bringing a personal action against the borrower. In
certain  other states,  the lender has the option of bringing a personal  action
against  the  borrower  on the debt  without  first  exhausting  such  security;
however, in some of these states the lender, following judgment on such personal
action,  may be  deemed  to have  elected  a remedy  and may be  precluded  from
exercising  remedies with respect to the security.  Consequently,  the practical
effect of the election requirement, in those states permitting such election, is
that  lenders  will  usually  proceed  against the  security  first  rather than
bringing a personal  action  against the  borrower.  Finally,  in certain  other
states,  statutory  provisions limit any deficiency  judgment against the former
borrower  following a foreclosure to the excess of the outstanding debt over the
fair value of the property at the time of the public sale.  The purpose of these
statutes is generally to prevent a  beneficiary  or mortgagee  from  obtaining a
large  deficiency  judgment against the former borrower as a result of low or no
bids at the judicial sale.

         In  addition  to laws  limiting or  prohibiting  deficiency  judgments,
numerous  other federal and state  statutory  provisions,  including the federal
bankruptcy laws and state laws affording  relief to debtors,  may interfere with
or affect the ability of the secured  mortgage lender to realize upon collateral
or  enforce  a  deficiency  judgment.  For  example,  with  respect  to  federal
bankruptcy law, a court with federal bankruptcy jurisdiction may permit a debtor
through  his or her  Chapter  11 or  Chapter  13  rehabilitative  plan to cure a
monetary default in respect of a mortgage loan on a debtor's residence by paying
arrearages within a reasonable time period and reinstating the original mortgage
loan payment  schedule even though the lender  accelerated the mortgage loan and
final judgment of foreclosure  had been entered in state court (provided no sale
of the residence had yet occurred) prior to the filing of the debtor's petition.
Some courts with federal  bankruptcy  jurisdiction have approved plans, based on
the particular facts of the  reorganization  case, that effected the curing of a
mortgage loan default by paying arrearages over a number of years.

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

         California  courts  have  imposed  general  equitable  principles  upon
judicial  foreclosure.  These  equitable  principles  are generally  designed to
relieve the borrower from the legal effect of the  borrower's  default under the
related loan documents.  Examples of judicial  remedies that have been fashioned
include  judicial   requirements  that  the  lender  undertake  affirmative  and
expensive  actions to determine  the causes for the  borrower's  default and the
likelihood  that the borrower will be able to reinstate the loan. In some cases,
California  courts have required that lenders  reinstate loans or recast payment
schedules in order to  accommodate  borrowers who are suffering  from  temporary
financial  disabilities.  In other cases,  such courts have limited the right of
the lender to foreclose if the default under the loan is not  monetary,  such as
the  borrower  failing to  adequately  maintain  the  property  or the  borrower
executing a second deed of trust affecting the property.

         Certain tax liens arising  under the Internal  Revenue Code of 1986, as
amended,  may in  certain  circumstances  provide  priority  over  the lien of a
mortgage or deed of trust.  In addition,  substantive  requirements  are imposed
upon mortgage  lenders in connection  with the  origination and the servicing of
mortgage  loans by numerous  federal and some state  consumer  protection  laws.
These laws include, by example,  the federal  Truth-in-Lending  Act, Real Estate
Settlement  Procedures  Act, Equal Credit  Opportunity  Act, Fair Credit Billing
Act, Fair Credit Reporting Act and related statutes and the California Fair Debt
Collection  Practices Act. These laws and regulations  impose specific statutory
liabilities  upon lenders who  originate  mortgage  loans and who fail to comply
with the  provisions  of the law.  In some  cases,  this  liability  may  affect
assignees of the mortgage loans.

Environmental Legislation

         Certain  states,  including  California,  impose a  statutory  lien for
associated  costs on  property  that is the  subject of a cleanup  action by the
state on  account  of  hazardous  wastes or  hazardous  substances  released  or
disposed of on the property.  Such a lien  generally will have priority over all
subsequent liens on the property and, in certain

                                       59
<PAGE>
of these states, will have priority over prior recorded liens including the lien
of a mortgage.  In California,  however, such a lien will not have priority over
prior  recorded  liens  of  a  deed  of  trust.   In  addition,   under  federal
environmental  legislation  and under state law in a number of states  including
California,  a  secured  party  which  takes a deed in  lieu of  foreclosure  or
acquires a mortgaged  property at a foreclosure  sale or assumes  active control
over the  operation or management of a property so as to be deemed an "owner" or
"operator"  of the  property  may be  liable  for the  costs  of  cleaning  up a
contaminated  site.  Although  such costs  could be  substantial,  it is unclear
whether  they would be imposed on a lender (such as a Trust  Estate)  secured by
residential  real  property.  In the event  that title to a  Mortgaged  Property
securing a Mortgage Loan in a Trust Estate was acquired by the Trust and cleanup
costs were  incurred in respect of the  Mortgaged  Property,  the holders of the
related series of Securities might realize a loss if such costs were required to
be paid by the Trust.  The Servicer shall take into account the existence of any
hazardous  substances,  hazardous  wastes  or solid  wastes,  as such  terms are
defined in the Comprehensive  Environmental  Response Compensation and Liability
Act, the Resource Conservation and Recovery Act of 1976, or other federal, state
or local  environmental  legislation,  on a Mortgaged  Property  in  determining
whether to foreclose upon or otherwise  comparably convert the ownership of such
Mortgaged Property.


Enforceability of Certain Provisions

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

         The  Garn-St.  Germain Act also sets forth nine  specific  instances in
which a mortgage  lender covered by the Garn-St.  Germain Act may not exercise a
due-on-sale clause, notwithstanding the fact that a transfer of the property may
have  occurred.  These  include  intra-family  transfers,  certain  transfers by
operation of law,  leases of fewer than three years and the creation of a junior
encumbrance.  Regulations  promulgated  under  the  Garn-St.  Germain  Act  also
prohibit the imposition of a prepayment  penalty upon the acceleration of a loan
pursuant to a due-on-sale clause.

         The inability to enforce a due-on-sale  clause may result in a mortgage
loan bearing an interest  rate below the current  market rate being assumed by a
new home buyer  rather  than being  paid off,  that may have an impact  upon the
average life of the Mortgage  Loans and the number of Mortgage Loans that may be
outstanding until maturity.

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


                                       60
<PAGE>
Certain Provisions of California Deeds of Trust

         Most institutional lenders in California,  including the Company, use a
form of deed of trust that confers on the  beneficiary the right both to receive
all proceeds  collected under any hazard insurance policy and all awards made in
connection  with any  condemnation  proceedings,  and to apply such proceeds and
awards to any  indebtedness  secured by the deed of trust,  in such order as the
beneficiary may determine;  provided, however, that California law prohibits the
beneficiary   from  applying   insurance  and   condemnation   proceeds  to  the
indebtedness secured by the deed of trust unless the beneficiary's  security has
been  impaired by the casualty or  condemnation,  and, if such security has been
impaired,  permits  such  proceeds  to be so applied  only to the extent of such
impairment.  Thus,  in the event  improvements  on the  property  are damaged or
destroyed  by fire or other  casualty,  or in the event the property is taken by
condemnation,  and, as a result thereof, the beneficiary's security is impaired,
the  beneficiary  under the  underlying  first deed of trust will have the prior
right to collect any insurance  proceeds payable under a hazard insurance policy
and any award of damages in connection  with the  condemnation  and to apply the
same to the indebtedness secured by the first deed of trust.  Proceeds in excess
of the amount of  indebtedness  secured by a first deed of trust  will,  in most
cases, be applied to the indebtedness of a junior deed of trust.

         Another provision typically found in the forms of deed of trust used by
most  institutional  lenders in  California  obligates the trustor to pay before
delinquency  all  taxes and  assessments  on the  property  and,  when due,  all
encumbrances,  charges and liens on the property  which appear prior to the deed
of trust,  to provide and maintain fire  insurance on the property,  to maintain
and repair the  property and not to commit or permit any waste  thereof,  and to
appear in and defend any action or proceeding  purporting to affect the property
or the rights of the beneficiary  under the deed of trust. Upon a failure of the
trustor to perform any of these obligations,  the beneficiary is given the right
under the deed of trust to perform the obligation itself, at its election,  with
the trustor  agreeing to reimburse the  beneficiary for any sums expended by the
beneficiary  on behalf of the trustor.  All sums so expended by the  beneficiary
become part of the indebtedness secured by the deed of trust.

Applicability of Usury Laws

         Title  V of  the  Depository  Institutions  Deregulation  and  Monetary
Control Act of 1980,  enacted in March 1980  ("Title  V"),  provides  that state
usury limitations shall not apply to certain types of residential first mortgage
loans  originated  by certain  lenders  after March 31, 1980. A similar  federal
statute was in effect with respect to mortgage loans made during the first three
months of 1980.  The Office of Thrift  Supervision  is authorized to issue rules
and regulations and to publish interpretations governing implementation of Title
V. The  statute  authorized  any  state to  reimpose  interest  rate  limits  by
adopting,  before  April  1,  1983,  a law  or  constitutional  provision  which
expressly rejects application of the federal law. In addition,  even where Title
V is not so rejected,  any state is  authorized  by the law to adopt a provision
limiting  discount points or other charges on mortgage loans covered by Title V.
Certain  states have taken action to reimpose  interest  rate limits or to limit
discount points or other charges.

         As indicated  above under  "Mortgage Loan  Program--Representations  by
Originators," each Originator of a Mortgage Loan will have represented that such
Mortgage  Loan was  originated in compliance  with then  applicable  state laws,
including usury laws, in all material respects.  However,  the Mortgage Rates on
the Mortgage  Loans will be subject to  applicable  usury laws as in effect from
time to time.

Alternative Mortgage Instruments

         Alternative  mortgage  instruments,   including  ARM  Loans  and  early
ownership  mortgage loans,  originated by non-federally  chartered  lenders have
historically  been  subjected to a variety of  restrictions.  Such  restrictions
differed from state to state, resulting in difficulties in determining whether a
particular  alternative  mortgage  instrument  originated  by a  state-chartered
lender was in compliance with applicable law. These difficulties were alleviated
substantially as a result of the enactment of Title VIII of the Garn-St. Germain
Act ("Title VIII").  Title VIII provides that:  notwithstanding any state law to
the  contrary,   state-chartered   banks  may  originate   alternative  mortgage
instruments in accordance with regulations promulgated by the Comptroller of the
Currency with respect to  origination  of  alternative  mortgage  instruments by
national banks; state-chartered credit unions may originate alternative mortgage
instruments in accordance  with  regulations  promulgated by the National Credit
Union  Administration  with  respect  to  origination  of  alternative  mortgage
instruments  by federal  credit unions;  and all other  non-federally  chartered
housing  creditors,  including  state-chartered  savings and loan  associations,
state-chartered  savings  banks and mutual  savings  banks and mortgage  banking
companies,  may originate alterative mortgage instruments in accordance with the
regulations promulgated by the Federal Home Loan Bank Board,  predecessor to the
Office of  Thrift  Supervision,  with  respect  to  origination  of  alternative
mortgage  instruments  by  federal  savings  and loan  associations.  Title VIII
provides that any state may reject applicability of the provisions of Title VIII
by

                                       61

<PAGE>
adopting, prior to October 15, 1985, a law or constitutional provision expressly
rejecting the  applicability of such provisions.  Certain states have taken such
action.

Soldiers' and Sailors' Civil Relief Act of 1940

         Under the terms of the Soldiers' and Sailors' Civil Relief Act of 1940,
as amended (the "Relief Act"), a Mortgagor who enters military service after the
origination of such Mortgagor's  Mortgage Loan (including a Mortgagor who was in
reserve  status and is called to active duty after  origination  of the Mortgage
Loan), may not be charged interest  (including fees and charges) above an annual
rate of 6% during the period of such  Mortgagor's  active duty status,  unless a
court orders otherwise upon application of the lender. The Relief Act applies to
Mortgagors  who are  members of the Army,  Navy,  Air Force,  Marines,  National
Guard,  Reserves,  Coast Guard,  and officers of the U.S.  Public Health Service
assigned to duty with the military. Because the Relief Act applies to Mortgagors
who enter military service (including  reservists who are called to active duty)
after  origination of the related  Mortgage Loan, no information can be provided
as to the number of loans that may be effected by the Relief Act. Application of
the Relief Act would adversely affect, for an indeterminate  period of time, the
ability of the  Servicer to collect  full  amounts of interest on certain of the
Mortgage  Loans.  Any  shortfall  in  interest  collections  resulting  from the
application of the Relief Act or similar legislation or regulations, which would
not be recoverable from the related Mortgage Loans,  would result in a reduction
of the amounts distributable to the holders of the related Securities, and would
not be  covered  by  advances,  any Letter of Credit or any other form of credit
enhancement  (other than a Certificate  Insurance Policy) provided in connection
with the  related  series of  Securities.  In  addition,  the Relief Act imposes
limitations  that would  impair the ability of the  Servicer to  foreclose on an
affected Mortgage Loan during the Mortgagor's period of active duty status, and,
under certain circumstances, during an additional three month period thereafter.
Thus,  in the event that the Relief Act or similar  legislation  or  regulations
applies to any  Mortgage  Loan which goes into  default,  there may be delays in
payment and losses on the related Securities in connection therewith.  Any other
interest shortfalls,  deferrals or forgiveness of payments on the Mortgage Loans
resulting  from  similar  legislation  or  regulations  may  result in delays in
payments or losses to Securityholders of the related series.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

General

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

         The following  discussion  addresses securities of three general types:
(i) securities  ("Grantor Trust Securities")  representing  interests in a Trust
Estate (a "Grantor  Trust  Estate") which the Sponsor will covenant not to elect
to have treated as a real estate mortgage investment conduit ("REMIC"), and (ii)
securities ("REMIC Securities")  representing  interests in a Trust Estate, or a
portion  thereof,  which the Sponsor will covenant to elect to have treated as a
REMIC under sections 860A through 860G of the Internal  Revenue Code of 1986, as
amended (the "Code"); and (iii) securities ("Debt Securities") that are intended
to be treated for federal  income tax  purposes as  indebtedness  secured by the
underlying Mortgage Loans. This Prospectus does not address the tax treatment of
partnership  interests.  Such a discussion  will be set forth in the  applicable
Prospectus  Supplement  for  any  Trust  issuing  Securities   characterized  as
partnership  interests.  The Prospectus Supplement for each Series of Securities
will  indicate  whether a REMIC  election  (or  elections)  will be made for the
related Trust Estate and, if a REMIC  election is to be made,  will identify all
"regular interests" and "residual  interests" in the REMIC. For purposes of this
discussion, references to a "Securityholder" or a "Holder" are to the beneficial
owner of a Security.

Grantor Trust Securities

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


                                       62
<PAGE>
         For purposes of the  following  discussion,  a Grantor  Trust  Security
representing an undivided  equitable  ownership interest in the principal of the
Mortgage  Loans  constituting  the related  Grantor Trust Estate,  together with
interest thereon at a pass-through rate, will be referred to as a "Grantor Trust
Fractional Interest Security." A Grantor Trust Security  representing  ownership
of all or a portion of the  difference  between  interest  paid on the  Mortgage
Loans  constituting  the related  Grantor  Trust Estate and interest paid to the
Holders of Grantor Trust Fractional  Interest  Securities issued with respect to
such  Grantor  Trust  Estate  will be  referred  to as a  "Grantor  Trust  Strip
Security."

         Special Tax Attributes

         Unless  otherwise  disclosed in an  applicable  Prospectus  Supplement,
Arter & Hadden,  special tax counsel to the Sponsor, will deliver its opinion to
the Sponsor that (a) Grantor Trust Fractional Interest Securities will represent
interests in (i) "qualifying  real property loans" within the meaning of section
593(d) of the Code;  (ii) "loans . . . secured by an interest in real  property"
within  the  meaning  of  section  7701(a)(19)(C)(v)  of  the  Code;  and  (iii)
"obligation[s]   (including  any  participation  or  certificate  of  beneficial
ownership therein) which . . . [are] principally  secured by an interest in real
"property"  within the  meaning of section  860G(a)(3)(A)  of the Code;  and (b)
interest on Grantor  Trust  Fractional  Interest  Securities  will be considered
"interest on  obligations  secured by mortgages on real property or on interests
in real  property"  within the meaning of section  856(c)(3)(B)  of the Code. In
addition,  the Grantor Trust Strip Securities will be "obligation[s]  (including
any  participation  or  certificate  of  beneficial  ownership  therein)  .  . .
principally  secured by an  interest  in real  "property"  within the meaning of
section 860G(a)(3)(A) of the Code.

         Taxation of Holders of Grantor Trust Securities

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

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

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

         Sales of Grantor Trust Securities

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

                                       63
<PAGE>
(including  original issue discount and market discount income) and reduced (but
not below zero) by any previously  reported losses, any amortized premium and by
any distributions of principal.

         Grantor Trust Reporting

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

REMIC Securities

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

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

         Regulations issued by the Treasury Department on December 23, 1992 (the
"REMIC  Regulations")  provide some guidance  regarding  the federal  income tax
consequences  associated  with the purchase,  ownership and disposition of REMIC
Securities.  While  certain  material  provisions of the REMIC  Regulations  are
discussed below,  investors should consult their own tax advisors  regarding the
possible application of the REMIC Regulations in their specific circumstances.

         Special Tax Attributes

         Regular and Residual  Securities will be "regular or residual interests
in a REMIC"  within  the  meaning  of  section  7701(a)(19)(C)(xi)  of the Code,
"qualifying  real property  loans"  within the meaning of section  593(d) of the
Code and "real estate assets" within the meaning of section  856(c)(5)(A) of the
Code.  If at any time during a calendar  year less than 95 percent of the assets
of a REMIC Trust consist of "qualified mortgages" (within the meaning of section
860G(a)(3) of the Code) then the portion of the Regular and Residual  Securities
that are qualifying assets under those sections during such calendar year may be
limited to the  portion of the  assets of such  REMIC  Trust that are  qualified
mortgages.  Similarly,  income on the Regular and  Residual  Securities  will be
treated as "interest  on  obligations  secured by  mortgages  on real  property"
within  the  meaning of section  856(c)(3)(B)  of the Code,  subject to the same
limitation as set forth in the preceding sentence. For purposes of applying this
limitation,  a REMIC Trust should be treated as owning the assets represented by
the  qualified  mortgages.  The  assets of the Trust  Estate  will  include,  in
addition to the  Mortgage  Loans,  payments on the  Mortgage  Loans held pending
distribution on the Regular and Residual  Securities and any reinvestment income
thereon.  Regular and Residual  Securities  held by a financial  institution  to
which  section  585, 586 or 593 of the Code applies will be treated as evidences
of  indebtedness  for  purposes  of  section  582(c)(1)  of  the  Code.  Regular
Securities will also be qualified mortgages with respect to other REMICs.

         Taxation of Holders of Regular Securities

         Except as indicated  below in this federal income tax  discussion,  the
Regular  Securities  will be treated  for  federal  income tax  purposes as debt
instruments issued by the REMIC Trust on the date such Securities are first sold
to the public (the  "Settlement  Date") and not as  ownership  interests  in the
REMIC Trust or its assets.  Holders of Regular  Securities that otherwise report
income under a cash method of accounting will be required to report

                                       64
<PAGE>
income with respect to such Securities  under an accrual method.  For additional
tax consequences  relating to Regular Securities purchased at a discount or with
premium, see "Discount and Premium," below.

         Taxation of Holders of Residual Securities

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

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

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

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

         Third,  no item of  income,  gain,  loss or  deduction  allocable  to a
prohibited  transaction (see "Taxes on a REMIC  Trust--Prohibited  Transactions"
below)  will be taken into  account.  Fourth,  a REMIC Trust  generally  may not
deduct any item that would not be allowed in calculating the taxable income of a
partnership by virtue of section 703(a)(2) of the Code. Finally,  the limitation
on miscellaneous itemized deductions imposed on individuals by section 67 of the
Code will not be applied at the REMIC Trust level to any  servicing and guaranty
fees.   (See,   however,   "Pass-Through  of  Servicing  and  Guaranty  Fees  to
Individuals" below.) In addition, under the REMIC Regulations, any expenses that
are incurred in connection  with the formation of a REMIC Trust and the issuance
of the Regular and Residual  Securities are not treated as expenses of the REMIC
Trust for which a deduction  is allowed.  If the  deductions  allowed to a REMIC
Trust exceed its gross income for a calendar quarter,  such excess will be a net
loss for the REMIC Trust for that calendar  quarter.  The REMIC Regulations also
provide  that any gain or loss to a REMIC  Trust  from  the  disposition  of any
asset,  including a qualified mortgage or "permitted  investment" (as defined in
section 86OG(a)(5) of the Code) will be treated as ordinary gain or loss.

         A Holder of a Residual  Security may be required to  recognize  taxable
income without being entitled to receive a  corresponding  amount of cash.  This
could occur,  for example,  if the  qualified  mortgages  are  considered  to be
purchased  by the  REMIC  Trust  at a  discount,  some  or  all  of the  Regular
Securities are issued at a discount,  and the discount included as a result of a
prepayment  on a  Mortgage  Loan that is used to pay  principal  on the  Regular
Securities  exceeds the REMIC Trust's  deduction for  unaccrued  original  issue
discount relating to such Regular Securities. Taxable income may also be greater
in earlier years because interest expense deductions,  expressed as a percentage
of the outstanding principal amount of the Regular Securities, may increase over
time as the earlier  Classes of Regular  Securities are paid,  whereas  interest
income with respect to any given Mortgage Loan

                                       65
<PAGE>
expressed as a percentage of the outstanding  principal  amount of that Mortgage
Loan, will remain constant over time.

         Basis Rules and Distributions

         A Holder of a Residual  Security  has an initial  basis in its Security
equal to the amount paid for such Residual Security.  Such basis is increased by
amounts included in the income of the Holder and decreased by distributions  and
by any net loss taken into  account with respect to such  Residual  Security.  A
distribution on a Residual  Security to a Holder is not included in gross income
to the extent it does not exceed such  Holder's  basis in the Residual  Security
(adjusted as described  above) and, to the extent it exceeds the adjusted  basis
of the Residual Security, shall be treated as gain from the sale of the Residual
Security.

         A Holder of a Residual Security is not allowed to take into account any
net loss for any  calendar  quarter to the  extent  such net loss  exceeds  such
Holder's  adjusted  basis  in its  Residual  Security  as of the  close  of such
calendar  quarter  (determined  without  regard  to such  net  loss).  Any  loss
disallowed by reason of this limitation may be carried  forward  indefinitely to
future calendar  quarters and, subject to the same limitation,  may be used only
to offset income from the Residual Security.

         Excess  Inclusions.  Any excess  inclusions  with respect to a Residual
Security are subject to certain special tax rules. With respect to a Holder of a
Residual  Security,  the excess inclusion for any calendar quarter is defined as
the excess (if any) of the daily  portions of taxable income over the sum of the
"daily  accruals" for each day during such quarter that such  Residual  Security
was held by such Holder. The daily accruals are determined by allocating to each
day  during a  calendar  quarter  its  ratable  portion  of the  product  of the
"adjusted issue price" of the Residual Security at the beginning of the calendar
quarter  and 120  percent  of the  "federal  long-term  rate" in  effect  on the
Settlement Date, based on quarterly  compounding,  and properly adjusted for the
length of such quarter. For this purpose, the adjusted issue price of a Residual
Security as of the beginning of any calendar quarter is equal to the issue price
of the  Residual  Security,  increased  by the amount of daily  accruals for all
prior  quarters  and  decreased by any  distributions  made with respect to such
Residual  Security  before the beginning of such  quarter.  The issue price of a
Residual  Security is the initial  offering price to the public  (excluding bond
houses and brokers) at which a substantial amount of the Residual Securities was
sold.  The  federal  long-term  rate is a blend of  current  yields on  Treasury
securities  having a maturity of more than nine years,  computed  and  published
monthly by the IRS.

         For  Holders  of  Residual  Securities  that  are  thrift  institutions
described in section 593 of the Code, income from a Residual Security  generally
may be offset by losses from other activities. Under the REMIC Regulations, such
an  organization  is treated as having applied its allowable  deductions for the
year first to offset  income that is not an excess  inclusion and then to offset
that  portion of its income that is an excess  inclusion.  For other  Holders of
Residual Securities, any excess inclusions cannot be offset by losses from other
activities.  For  Holders  that are  subject to tax only on  unrelated  business
taxable income (as defined in section 511 of the Code),  an excess  inclusion of
such Holder is treated as unrelated  business  taxable  income.  With respect to
variable  contracts  (within  the  meaning of section  817 of the Code),  a life
insurance  company  cannot  adjust  its  reserve  to the  extent  of any  excess
inclusion,  except as provided in regulations.  The REMIC  Regulations  indicate
that if a Holder  of a  Residual  Security  is a member of an  affiliated  group
filing a  consolidated  income tax return,  the taxable income of the affiliated
group cannot be less than the sum of the excess  inclusions  attributable to all
residual  interests  in REMICs held by members of the  affiliated  group.  For a
discussion of the effect of excess  inclusions on certain foreign investors that
own Residual Securities, see "Foreign Investors" below.

         The REMIC Regulations provide that an organization to which section 593
of the Code  applies and which is the Holder of a Residual  Security may not use
its allowable  deductions to offset any excess  inclusions  with respect to such
Security if such Security does not have "significant value." For this purpose, a
Residual  Security has significant  value under the REMIC Regulations if (i) its
issue  price is at least 2% of the  aggregate  of the  issue  prices  of all the
Regular and Residual  Securities  in that REMIC Trust and (ii) its  "anticipated
weighted  average  life" is at least 20% of the  "anticipated  weighted  average
life" of such REMIC Trust.

         In determining  whether a Residual Security has significant  value, the
anticipated  weighted  average  life of such  Security  is  based in part on the
Prepayment Assumption, except that all anticipated payments on such Security are
taken into account,  regardless of their  designation  as principal or interest.
The anticipated  weighted  average life of a REMIC Trust is the weighted average
of the anticipated weighted average lives of the Securities.


                                       66
<PAGE>
          The Treasury  Department  also has the authority to issue  regulations
that would treat all taxable income of a REMIC Trust as excess inclusions if the
Residual  Security  does not have  "significant  value."  Although  the Treasury
Department  did not exercise  this  authority in the REMIC  Regulations,  future
regulations may contain such a rule. If such a rule were adopted,  it is unclear
whether  the  test  for  significant  value  that  is  contained  in  the  REMIC
Regulations and discussed in the two preceding  paragraphs  would be applicable.
If no such  rule is  applicable,  excess  inclusions  should  be  calculated  as
discussed above.

         In the case of any Residual  Securities  that are held by a real estate
investment  trust, the aggregate excess inclusions with respect to such Residual
Securities  reduced  (but not below  zero) by the real estate  investment  trust
taxable income (within the meaning of section  857(b)(2) of the Code,  excluding
any net capital gain) will be allocated among the  shareholders of such trust in
proportion to the dividends  received by such  shareholders from such trust, and
any amount so allocated will be treated as an excess inclusion with respect to a
Residual  Security as if held directly by such  shareholder.  Similar rules will
apply in the case of  regulated  investment  companies,  common  trust funds and
certain cooperatives that hold a Residual Security.

         Pass-Through of Servicing and Guaranty Fees to Individuals. A Holder of
a Residual Security who is an individual will be required to include in income a
share of any  servicing  and guaranty  fees.  A deduction  for such fees will be
allowed to such Holder only to the extent that such fees,  along with certain of
such Holder's other  miscellaneous  itemized deductions exceed 2 percent of such
Holder's adjusted gross income. In addition, a Holder of a Residual Security may
not be able to deduct  any  portion  of such  fees in  computing  such  Holder's
alternative minimum tax liability.  A Holder's share of such fees will generally
be  determined by (i)  allocating  the amount of such expenses for each calendar
quarter  on a pro  rata  basis  to each day in the  calendar  quarter,  and (ii)
allocating the daily amount among the Holders in proportion to their  respective
holdings on such day.

         Taxes on a REMIC Trust

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

         Contributions  to a REMIC after the Startup Day. The Code imposes a tax
on a REMIC equal to 100 percent of the value of any property  contributed to the
REMIC after the  "startup  day"  (generally  the same as the  Settlement  Date).
Exceptions are provided for cash  contributions  to a REMIC (i) during the three
month period beginning on the startup day, (ii) made to a qualified reserve fund
by a Holder of a residual  interest,  (iii) in the nature of a  guarantee,  (iv)
made  to  facilitate  a  qualified  liquidation  or  clean-up  call,  and (v) as
otherwise permitted by Treasury regulations.

         Net Income from Foreclosure Property. The Code imposes a tax on a REMIC
equal to the highest  corporate rate on "net income from foreclosure  property."
The terms  "foreclosure  property" (which includes  property acquired by deed in
lieu of foreclosure) and "net income from  foreclosure  property" are defined by
reference to the rules applicable to real estate investment  trusts.  Generally,
foreclosure  property  would be treated as such for a period of two years,  with
possible  extensions.  Net income from foreclosure property generally means gain
from the sale of  foreclosure  property  that is  inventory  property  and gross
income  from  foreclosure   property  other  than  qualifying  rents  and  other
qualifying income for a real estate investment trust.

Sales of REMIC Securities

         General. Except as provided below, if a Regular or Residual Security is
sold, the seller will recognize gain or loss equal to the difference between the
amount realized in the sale and its adjusted basis in the Security. The adjusted
basis of a Regular  Security  generally  will equal the cost of such Security to
the seller, increased by any original issue discount or market discount included
in the  seller's  gross  income  with  respect to such  Security  and reduced by
distributions  on such  Security  previously  received  by the seller of amounts
included in the stated  redemption price at maturity and by any premium that has
reduced  the  seller's  interest  income  with  respect  to such  Security.  See
"Discount and Premium." The adjusted basis of a Residual  Security is determined
as described above under "Taxation of Holders of Residual Securities-Basis Rules
and  Distributions."  Except as provided  in the  following  paragraph  or under
section  582(c) of the Code, any such gain or loss will be capital gain or loss,
provided

                                       67
<PAGE>
such  Security  is held as a  "capital  asset"  (generally,  property  held  for
investment) within the meaning of section 1221 of the Code.

          Gain from the sale of a  Regular  Security  that  might  otherwise  be
capital  gain will be treated as  ordinary  income to the extent  that such gain
does not  exceed the  excess,  if any,  of (i) the  amount  that would have been
includible in the income of the Holder of a Regular  Security had income accrued
at a rate equal to 110 percent of the "applicable  federal rate" (generally,  an
average of current  yields on  Treasury  securities)  as of the date of purchase
over (ii) the amount actually  includible in such Holder's income.  In addition,
gain recognized on such a sale by a Holder of a Regular Security who purchased a
such Security at a market  discount would also be taxable as ordinary  income in
an amount not exceeding  the portion of such  discount  that accrued  during the
period such  Security  was held by such Holder,  reduced by any market  discount
includible  in income  under the  rules  described  below  under  "Discount  and
Premium."

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

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

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

         Under the REMIC  Regulations,  a transfer  of a  "noneconomic  residual
interest" to a U.S.  Person (as defined  below in "Foreign  Investors -- Grantor
Trust  Securities and Regular  Securities")  will be disregarded for all federal
tax  purposes  unless no  significant  purpose of the  transfer is to impede the
assessment  or  collection  of tax.  A  Residual  Security  would be  treated as
constituting  a  noneconomic  residual  interest  unless,  at  the  time  of the
transfer,  (i) the present  value of the expected  future  distributions  on the
Residual  Security  is no less  than the  product  of the  present  value of the
"anticipated  excess  inclusions"  with respect to such Security and the highest
corporate  rate of tax for the year in which the transfer  occurs,  and (ii) the
transferor  reasonably  expects that the transferee  will receive  distributions
from the applicable REMIC Trust in an amount sufficient to satisfy the liability
for  income  tax on any  "excess  inclusions"  at or after  the time  when  such
liability accrues.  Anticipated excess inclusions are the excess inclusions that
are  anticipated to be allocated to each calendar  quarter (or portion  thereof)
following the

                                       68
<PAGE>
transfer  of a Residual  Security,  determined  as of the date such  Security is
transferred  and based on events  that have  occurred as of that date and on the
Prepayment  Assumption.  See  "Discount and Premium" and "Taxation of Holders of
Residual Securities--Excess Inclusions."

         The REMIC Regulations  provide that a significant purpose to impede the
assessment  or  collection  of tax  exists  if, at the time of the  transfer,  a
transferor of a Residual Security has "improper  knowledge" (i.e.,  either knew,
or should have known,  that the  transferee  would be unwilling or unable to pay
taxes due on its share of the taxable  income of the REMIC Trust).  A transferor
is presumed not to have improper  knowledge if (i) the transferor  conducts,  at
the time of a transfer, a reasonable investigation of the financial condition of
the transferee and, as a result of the investigation,  the transferor finds that
the  transferee  has  historically  paid its debts as they come due and finds no
significant  evidence to indicate that the  transferee  will not continue to pay
its debts as they come due in the future;  and (ii) the transferee makes certain
representations  to the  transferor  in the affidavit  relating to  disqualified
organizations discussed above. Transferors of a Residual Security should consult
with their own tax advisors for further information regarding such transfers.

         Reporting and Other Administrative Matters

         For purposes of the  administrative  provisions of the Code, each REMIC
Trust will be treated as a  partnership  and the Holders of Residual  Securities
will be treated as  partners.  The Trustee will  prepare,  sign and file federal
income tax returns for each REMIC Trust,  which  returns are subject to audit by
the IRS. Moreover, within a reasonable time after the end of each calendar year,
the Trustee will furnish to each Holder that received a distribution during such
year a  statement  setting  forth the  portions of any such  distributions  that
constitute  interest  distributions,  original  issue  discount,  and such other
information as is required by Treasury  regulations and, with respect to Holders
of Residual  Securities in a REMIC Trust,  information  necessary to compute the
daily  portions of the taxable income (or net loss) of such REMIC Trust for each
day during such year.  The Trustee will also act as the tax matters  partner for
each REMIC Trust,  either in its capacity as a Holder of a Residual  Security or
in a fiduciary capacity.  Each Holder of a Residual Security,  by the acceptance
of its Residual  Security,  agrees that the Trustee will act as its fiduciary in
the  performance  of any duties  required  of it in the event that it is the tax
matters partner.

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

         Termination

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

Debt Securities

         General

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

                                       69
<PAGE>
         Special Tax Attributes

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

         Sale or Exchange

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

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

Discount and Premium

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

         Original Issue Discount

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

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

         Section 1272(a)(6) of the Code contains special original issue discount
rules directly applicable to REMIC Securities and Debt Securities and applicable
by analogy to Grantor Trust Securities. Investors in Grantor Trust

                                       70
<PAGE>
Strip  Securities  should be aware that there can be no assurance that the rules
described below will be applied to such Securities. Under these rules (described
in greater detail  below),  (i) the amount and rate of accrual of original issue
discount  on each  Series  of  Securities  will be based  on (x) the  Prepayment
Assumption,  and (y) in the case of a Security  calling  for a variable  rate of
interest,  an  assumption  that the value of the index upon which such  variable
rate is based  remains equal to the value of that rate on the  Settlement  Date,
and (ii)  adjustments  will be made in the amount of  discount  accruing in each
taxable year in which the actual  prepayment  rate  differs from the  Prepayment
Assumption.

         Section  1272(a)(6)(B)(iii)  of the Code requires  that the  prepayment
assumption used to calculate original issue discount be determined in the manner
prescribed  in Treasury  regulations.  To date,  no such  regulations  have been
promulgated.  The legislative  history of this Code provision indicates that the
assumed  prepayment  rate must be the rate used by the  parties in  pricing  the
particular  transaction.  The Sponsor anticipates that the Prepayment Assumption
for each Series of Securities will be consistent with this standard. The Sponsor
makes no  representation,  however,  that the Mortgage  Loans for a given Series
will prepay at the rate reflected in the  Prepayment  Assumption for that Series
or at any  other  rate.  Each  investor  must  make its own  decision  as to the
appropriate  prepayment  assumption  to be used in  deciding  whether  or not to
purchase any of the Securities.

         Each  Securityholder must include in gross income the sum of the "daily
portions"  of original  issue  discount on its  Security for each day during its
taxable year on which it held such Security. For this purpose, in the case of an
original  Holder,  the  daily  portions  of  original  issue  discount  will  be
determined as follows.  A  calculation  will first be made of the portion of the
original issue  discount that accrued during each "accrual  period." The Trustee
will  supply,   at  the  time  and  in  the  manner  required  by  the  IRS,  to
Securityholders,  brokers and middlemen information with respect to the original
issue discount  accruing on the Securities.  Unless  otherwise  disclosed in the
applicable  Prospectus  Supplement,  the  Trustee  will  report  original  issue
discount based on accrual periods of one month, each beginning on a payment date
(or, in the case of the first such period,  the  Settlement  Date) and ending on
the day before the next payment date.

         Under  section  1272(a)(6) of the Code,  the portion of original  issue
discount  treated as accruing for any accrual  period will equal the excess,  if
any, of (i) the sum of (A) the present values of all the distributions remaining
to be made on the Security,  if any, as of the end of the accrual period and (B)
the  distribution  made on such  Security  during the accrual  period of amounts
included in the stated  redemption  price at  maturity,  over (ii) the  adjusted
issue price of such Security at the beginning of the accrual period. The present
value of the remaining  distributions referred to in the preceding sentence will
be calculated based on (i) the yield to maturity of the Security,  calculated as
of the Settlement Date, giving effect to the Prepayment Assumption,  (ii) events
(including  actual  prepayments)  that  have  occurred  prior  to the end of the
accrual  period,  (iii)  the  Prepayment  Assumption,  and (iv) in the case of a
Security  calling for a variable rate of interest,  an assumption that the value
of the index upon  which such  variable  rate is based  remains  the same as its
value on the Settlement Date over the entire life of such Security. The adjusted
issue  price of a  Security  at any time  will  equal  the  issue  price of such
Security, increased by the aggregate amount of previously accrued original issue
discount  with  respect  to such  Security,  and  reduced  by the  amount of any
distributions  made on such Security as of that time of amounts  included in the
stated redemption price at maturity. The original issue discount accruing during
any accrual period will then be allocated  ratably to each day during the period
to determine the daily portion of original issue discount.

         In the  case of  Grantor  Trust  Strip  Securities  and  certain  REMIC
Securities,  the calculation  described in the preceding paragraph may produce a
negative amount of original issue discount for one or more accrual  periods.  No
definitive  guidance has been issued  regarding  the  treatment of such negative
amounts.  The  legislative  history to section  1272(a)(6)  indicates  that such
negative amounts may be used to offset subsequent  positive accruals but may not
offset prior  accruals  and may not be allowed as a deduction  item in a taxable
year in which  negative  accruals  exceed  positive  accruals.  Holders  of such
Securities  should  consult their own tax advisors  concerning  the treatment of
such negative accruals.

         A subsequent  purchaser of a Security that purchases such Security at a
cost less than its remaining  stated  redemption  price at maturity also will be
required  to  include  in gross  income  for  each  day on  which it holds  such
Security,  the daily  portion of original  issue  discount  with respect to such
Security (but reduced,  if the cost of such Security to such  purchaser  exceeds
its adjusted  issue  price,  by an amount equal to the product of (i) such daily
portion and (ii) a constant fraction,  the numerator of which is such excess and
the  denominator  of which is the sum of the daily  portions of  original  issue
discount on such Security for all days on or after the day of purchase).

         Market Discount


                                       71
<PAGE>
         A Holder that purchases a Security at a market discount,  that is, at a
purchase price less than the remaining  stated  redemption  price at maturity of
such Security (or, in the case of a Security with original issue  discount,  its
adjusted issue price), will be required to allocate each principal  distribution
first to accrued market discount on the Security,  and recognize ordinary income
to the extent such  distribution does not exceed the aggregate amount of accrued
market discount on such Security not previously included in income. With respect
to Securities that have unaccrued original issue discount,  such market discount
must be included in income in addition to any original issue discount.  A Holder
that incurs or continues indebtedness to acquire a Security at a market discount
may also be required to defer the  deduction of all or a portion of the interest
on such  indebtedness  until the  corresponding  amount of  market  discount  is
included in income.  In general  terms,  market  discount  on a Security  may be
treated  as  accruing  either  (i)  under a  constant  yield  method  or (ii) in
proportion to remaining accruals of original issue discount, if any, or if none,
in proportion  to remaining  distributions  of interest on the Security,  in any
case  taking into  account  the  Prepayment  Assumption.  The Trustee  will make
available,  as  required  by the  IRS,  to  Holders  of  Securities  information
necessary to compute the accrual of market discount.

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

         Securities Purchased at a Premium

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

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

         Special Election

         For any Security acquired on or after April 4, 1994, a Holder may elect
to include in gross income all "interest"  that accrues on the Security by using
a constant  yield  method.  For purposes of the  election,  the term  "interest"
includes stated  interest,  acquisition  discount,  original issue discount,  de
minimis original issue discount, market discount, de minimis market discount and
unstated interest as adjusted by any amortizable bond premium

                                       72
<PAGE>
or acquisition  premium.  A Holder should consult its own tax advisor  regarding
the  time  and  manner  of  making  and  the  scope  of  the  election  and  the
implementation of the constant yield method.

Backup Withholding

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

Foreign Investors

         Grantor Trust Securities and Regular Securities

         Distributions  made on a Grantor Trust  Security or a Regular  Security
to, or on behalf of, a Holder that is not a U.S. Person generally will be exempt
from U.S. federal income and withholding  taxes. 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 or trust  that is subject to U.S.
federal  income tax  regardless of the source of its income.  This  exemption is
applicable  provided  (a) the Holder is not subject to U.S. tax as a result of a
connection  to the United States other than  ownership of the Security,  (b) the
Holder signs a statement  under  penalties of perjury that  certifies  that such
Holder is not a U.S.  Person,  and provides the name and address of such Holder,
and (c) the last U.S. Person in the chain of payment to the Holder receives such
statement from such Holder or a financial  institution holding on its behalf and
does not have actual  knowledge that such statement is false.  Holders should be
aware that the IRS might take the position that this exemption does not apply to
a Holder that also owns 10 percent or more of the Residual  Securities,  or to a
Holder  that  is  a  "controlled  foreign  corporation"   described  in  section
881(c)(3)(C) of the Code.

         REMIC Residual Securities

         Amounts  distributed to a Holder of a Residual Security that is a not a
U.S.  Person  generally will be treated as interest for purposes of applying the
30  percent  (or  lower  treaty  rate)  withholding  tax on  income  that is not
effectively  connected  with  a  U.S.  trade  or  business.  Temporary  Treasury
Regulations  clarify that amounts not  constituting  excess  inclusions that are
distributed  on a  Residual  Security  to a  Holder  that  is not a U.S.  Person
generally will be exempt from U.S.  federal income and withholding  tax, subject
to the same conditions  applicable to  distributions on Grantor Trust Securities
and Regular  Securities,  as  described  above,  but only to the extent that the
obligations  directly  underlying  the REMIC  Trust  that  issued  the  Residual
Security  (e.g.,  Mortgage  Loans or regular  interests  in another  REMIC) were
issued  after July 18,  1984.  In no case will any portion of REMIC  income that
constitutes  an  excess   inclusion  be  entitled  to  any  exemption  from  the
withholding  tax or a reduced  treaty rate for  withholding.  See  "Taxation  of
Holders of Residual Securities--Excess Inclusions.

                              ERISA CONSIDERATIONS

         The  Employee  Retirement  Income  Security  Act of  1974,  as  amended
("ERISA"),  imposes certain fiduciary and prohibited transaction restrictions on
employee  pension and welfare  benefit plans  subject to ERISA ("ERISA  Plans").
Section 4975 of the Code imposes  essentially  the same  prohibited  transaction
restrictions on  tax-qualified  retirement  plans described in Section 401(a) of
the Code ("Qualified  Retirement Plans") and on Individual  Retirement  Accounts
("IRAs")  described  in  Section  408 of the  Code  (collectively,  "Tax-Favored
Plans").

         Certain employee benefit plans, such as governmental  plans (as defined
in Section 3(32) of ERISA), are not subject to the ERISA requirements  discussed
herein. Accordingly,  assets of such plans may be invested in Securities without
regard to the ERISA considerations described below, subject to the provisions of
applicable  federal and state law. Any such plan that is a Qualified  Retirement
Plan and exempt  from  taxation  under  Sections  401(a) and 501(a) of the Code,
however, is subject to the prohibited transaction rules set forth in Section 503
of the Code.

         Section 404 of ERISA imposes general fiduciary requirements,  including
those of investment  prudence and  diversification  and the  requirement  that a
Plan's  investment be made in accordance with the documents  governing the Plan.
In addition,  Section 406 of ERISA and Section 4975 of the Code prohibit a broad
range of transactions

                                       73
<PAGE>
involving assets of ERISA Plans and Tax-Favored  Plans  (collectively,  "Plans")
and persons  ("Parties in Interest" under ERISA or "Disqualified  Persons" under
the  Code) who have  certain  specified  relationships  to the  Plans,  unless a
statutory or administrative exemption is available.  Certain Parties in Interest
(or Disqualified  Persons) that  participate in a prohibited  transaction may be
subject to a penalty (or an excise tax)  imposed  pursuant to Section  502(i) of
ERISA  or  Section  4975 of the  Code,  unless  a  statutory  or  administrative
exemption is available.

Plan Asset Regulations

         A Plan's investment in Securities may cause the Mortgage Loans included
in a Mortgage Pool to be deemed Plan assets.  The U.S.  Department of Labor (the
"DOL") has promulgated regulations (the "DOL Regulations") concerning whether or
not a Plan's  assets  would be deemed to include an interest  in the  underlying
assets of an entity  (such as a Trust  Estate),  for  purposes of  applying  the
general  fiduciary  responsibility   provisions  of  ERISA  and  the  prohibited
transaction  provisions  of ERISA and the Code,  when a Plan acquires an "equity
interest" (such as a Security) in such entity.  Because of the factual nature of
certain  of the rules  set forth in the DOL  Regulations,  an  investing  Plan's
assets  either  may be deemed to include  an  interest  in the assets of a Trust
Estate or may be deemed  merely  to  include  its  interest  in the  Securities.
Therefore,  Plans  should not acquire or hold  Securities  in reliance  upon the
availability of any exception under the DOL Regulations.

         The  prohibited  transaction  provisions  of  Section  406 of ERISA and
Section 4975 of the Code may apply to a Trust Estate and cause the Company,  the
Servicer,   any  Sub-Servicer,   the  Trustee,  the  obligor  under  any  credit
enhancement  mechanism or certain affiliates thereof, to be considered or become
Parties in Interest or  Disqualified  Persons with respect to an investing Plan.
If so, the acquisition or holding of Securities by or on behalf of the investing
Plan could also give rise to a prohibited  transaction under ERISA and the Code,
unless some  statutory  or  administrative  exemption is  available.  Securities
acquired by a Plan would be assets of that Plan. Under the DOL Regulations,  the
Trust  Estate,  including  the  Mortgage  Loans and the other assets held in the
Trust  Estate,  may also be deemed  to be  assets  of each  Plan  that  acquires
Securities.  Special caution should be exercised before the assets of a Plan are
used to acquire a Security in such circumstances, especially if, with respect to
such assets,  the Company,  the Servicer,  any  Sub-Servicer,  the Trustee,  the
obligor under any credit  enhancement  mechanism or an affiliate  thereof either
(i) has investment  discretion with respect to the investment of Plan assets; or
(ii) has authority or  responsibility  to give (or regularly  gives)  investment
advice  with  respect  to Plan  assets for a fee  pursuant  to an  agreement  or
understanding  that such  advice  will serve as a primary  basis for  investment
decisions with respect to such assets.

         Any person who has  discretionary  authority or control  respecting the
management or disposition of Plan assets, and any person who provides investment
advice with respect to such assets for a fee (in the manner described above), is
a fiduciary of the investing Plan. If the Mortgage Loans were to constitute Plan
assets, then any party exercising  management or discretionary control regarding
those  assets may be deemed to be a Plan  "fiduciary,"  and thus  subject to the
fiduciary  requirements  of ERISA and the prohibited  transaction  provisions of
ERISA and  Section  4975 of the Code with  respect  to the  investing  Plan.  In
addition,  if the  Mortgage  Loans  were to  constitute  Plan  assets,  then the
acquisition  or holding of Securities by a Plan, as well as the operation of the
Trust Estate, may constitute or involve a prohibited transaction under ERISA and
the Code.

Prohibited Transaction Class Exemption

         The DOL has issued an administrative exemption,  Prohibited Transaction
Class Exemption 83-1 ("PTCE 83-1"),  which generally exempts from the prohibited
transaction  provisions  of Section  406(a) of ERISA,  and from the excise taxes
imposed  by  Sections  4975(a)  and  (b)  of  the  Code  by  reason  of  Section
4975(c)(1)(A)   through  (D)  of  the  Code,  certain   transactions   involving
residential  mortgage pool investment trusts relating to the purchase,  sale and
holding of  securities in the initial  issuance of Securities  and the servicing
and operation of "mortgage pools" (as defined below). PTCE 83-1 permits, subject
to certain general and specific  conditions,  transactions which might otherwise
be prohibited  between Plans and Parties in Interest (or  Disqualified  Persons)
with  respect  to those  Plans,  related  to the  origination,  maintenance  and
termination  of  mortgage  pools and the  acquisition  and  holding  of  certain
mortgage pool pass-through  Securities  representing  interests in such mortgage
pools by Plans,  whether or not the Plan's  assets would be deemed to include an
ownership  interest in the mortgage loans in the mortgage  pool.  PTCE 83-1 does
not provide an exemption for Subordinate Securities.

         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

                                       74
<PAGE>
acquired by foreclosure;  and (c) undistributed  cash." The Company expects that
each pool of Mortgage Loans will be a "mortgage pool" within the meaning of PTCE
83-1.

         PTCE 83-1 defines the term "mortgage pool pass-through  certificate" as
a "certificate  representing  a beneficial  undivided  fractional  interest in a
mortgage  pool and  entitling  the holder of such  certificate  to  pass-through
payment of principal and interest from the pooled mortgage loans,  less any fees
retained by the pool  sponsor."  The Company has been  advised by Arter & Hadden
that, for purposes of applying PTCE 83-1,  the term "mortgage pool  pass-through
certificate"  would  include (i)  Securities  representing  interests in a Trust
Estate  consisting  of Mortgage  Loans issued in a series  consisting  of only a
single class of Securities; and (ii) Senior Securities representing interests in
a Trust Estate consisting of Mortgage Loans issued in a series in which there is
only one class of Senior Securities;  provided that the Securities  described in
clauses (i) and (ii) evidence the beneficial ownership of a specified portion of
both future interest payments and future principal  payments with respect to the
Mortgage Loans.

         It is not clear  whether  all types of  Securities  that may be offered
hereunder would be "mortgage pass-through certificates" for purposes of applying
PTCE  83-1,  including,  but not  limited  to,  (a) a class of  Securities  that
evidences  the  beneficial  ownership  of interest  payments  only or  principal
payments  only,  disproportionate  interest and principal  payments,  or nominal
principal or interest payments, such as the Strip Securities;  or (b) Securities
in a  series  including  classes  of  Securities  which  differ  as  to  timing,
sequential  order,  rate or amount of  distributions of principal or interest or
both, or as to which distributions of principal or interest or both on any class
may be made upon the  occurrence  of  specified  events,  in  accordance  with a
schedule or formula,  or on the basis of collections from designated portions of
the Mortgage Pool; or (c) Securities evidencing an interest in a Trust Estate as
to which two or more REMIC  elections have been made; or (d) a series  including
other types of multiple classes. Accordingly, until further clarification by the
DOL,  Plans  should  not  acquire  or  hold  Securities  representing  interests
described  in this  paragraph  in reliance  upon the  availability  of PTCE 83-1
without first  consulting  with their counsel  regarding the application of PTCE
83-1 to the proposed acquisition and holding of such Securities.

         PTCE 83-1 sets forth three  general  conditions  that must be satisfied
for any transaction  involving the purchase,  sale and holding of "mortgage pool
pass-through  certificates"  and the  servicing  and  operation of the "mortgage
pool"  to be  eligible  for  exemption:  (1) the  pool  trustee  must  not be an
affiliate of the pool sponsor; (2) a system of insurance or other protection for
the pooled mortgage loans and property securing such loans, and for indemnifying
securityholders  against  reductions  in  pass-through  payments due to property
damage or  defaults  in loan  payments in an amount not less than the greater of
one percent of the aggregate  principal balance of all covered pooled mortgages,
or the principal  balance of the largest covered  mortgage,  must be maintained;
and (3) the amount of the payment  retained by the pool  sponsor  together  with
other  funds  inuring to its benefit  must be limited to not more than  adequate
consideration  for forming the mortgage pools plus reasonable  compensation  for
services  provided  by the pool  sponsor to the  mortgage  pool.  PTCE 83-1 also
imposes  additional  specific  conditions  for  certain  types  of  transactions
involving an investing  Plan and for situations in which the Parties in Interest
or Disqualified Persons are fiduciaries.

         The  Prospectus  Supplement  for a series  will set forth  whether  the
Trustee in respect of that series is affiliated with the Company.  If the credit
enhancement  mechanism  for a series  of  Securities  constitutes  a  system  of
insurance or other protection  within the meaning of PTCE 83-1 and is maintained
in an amount not less than the greater of one percent of the aggregate principal
balance of the Mortgage Loans or the principal  balance of the largest  Mortgage
Loan,  then the  Company  has been  advised  that the second  general  condition
referred  to  above  will be  satisfied.  The  Company  will not  receive  total
compensation for forming and providing services to the Mortgage Pools which will
be more than adequate consideration.  Each Plan fiduciary responsible for making
the investment  decision whether to acquire or hold Securities must make its own
determination  as to  whether  (i)  the  Securities  constitute  "mortgage  pool
pass-through  certificates"  for purposes of applying PTCE 83-1, (ii) the second
and  third  general  conditions  will  be  satisfied,  and  (iii)  the  specific
conditions, not discussed herein, of PTCE 83-1 have been satisfied.

         It should be noted that in promulgating  PTCE 83-1 and its predecessor,
the DOL did not have  under its  consideration  interests  in pools of the exact
nature  described  herein.  There are  other  class  and  individual  prohibited
transaction  exemptions  issued  by  the  DOL  that  could  apply  to  a  Plan's
acquisition  or holding of  Securities.  There can be no  assurance  that any of
those exemptions will apply with respect to any particular Plan that acquires or
holds  Securities  or,  even if all of the  conditions  specified  therein  were
satisfied,  that the  exemption  would apply to all  transactions  involving the
Trust Estate. The applicable Prospectus Supplement under "ERISA  Considerations"
may contain  additional  information  regarding the application of PTCE 83-1, or
other prohibited transaction  exemptions that may be available,  with respect to
the series offered thereby.

                                       75
<PAGE>
Tax Exempt Investors

         A Plan that is exempt from federal income taxation  pursuant to Section
501 of the Code (a "Tax Exempt Investor") nonetheless will be subject to federal
income  taxation  to the extent  that its income is UBTI  within the  meaning of
Section 512 of the Code. All "excess inclusions" of a REMIC allocated to a REMIC
Residual Security held by a Tax Exempt Investor will be considered UBTI and thus
will be  subject  to  federal  income  tax.  See  "Certain  Federal  Income  Tax
Consequences--Taxation   of   Owners   of  REMIC   Residual   Securities--Excess
Inclusions."

Consultation With Counsel

         Any Plan  fiduciary  that  proposes  to cause a Plan to acquire or hold
Securities  should  consult  with its  counsel  with  respect  to the  potential
applicability  of the  fiduciary  responsibility  provisions  of  ERISA  and the
prohibited  transaction  provisions  of  ERISA  and  the  Code  to the  proposed
investment and the availability of PTCE 83-1 or any other prohibited transaction
exemption.

                            LEGAL INVESTMENT MATTERS

         Certain  classes  of  Securities  offered  hereby  and by  the  related
Prospectus Supplement will constitute "mortgage related securities" for purposes
of the Secondary  Mortgage  Market  Enhancement Act of 1984 ("SMMEA") so long as
they are rated in at least the  second  highest  rating  category  by any Rating
Agency, and as such may be legal investments for persons, trusts,  corporations,
partnerships,  associations,  business trusts and business  entities  (including
depository  institutions,  life  insurance  companies and pension funds) created
pursuant  to or  existing  under the laws of the  United  States or of any State
whose authorized  investments are subject to state regulation to the same extent
that, under applicable law,  obligations issued by or guaranteed as to principal
and  interest  by the  United  States or any agency or  instrumentality  thereof
constitute legal investments for such entities.  Under SMMEA, if a State enacted
legislation  on or prior to  October  3, 1991  specifically  limiting  the legal
investment  authority of any such  entities  with  respect to "mortgage  related
securities,"  such  securities will  constitute  legal  investments for entities
subject to such legislation only to the extent provided therein.  Certain States
have enacted  legislation  which  overrides the preemption  provisions of SMMEA.
SMMEA  provides,  however,  that in no  event  will  the  enactment  of any such
legislation affect the validity of any contractual commitment to purchase,  hold
or  invest  in  "mortgage  related  securities,"  or  require  the sale or other
disposition of such securities,  so long as such contractual commitment was made
or such securities acquired prior to the enactment of such legislation.

         SMMEA   also    amended    the   legal    investment    authority    of
federally-chartered depository institutions as follows: federal savings and loan
associations  and federal  savings  banks may invest in, sell or otherwise  deal
with "mortgage related  securities"  without  limitation as to the percentage of
their  assets  represented  thereby,  federal  credit  unions may invest in such
securities,  and  national  banks may  purchase  such  securities  for their own
account  without regard to the  limitations  generally  applicable to investment
securities  set forth in 12 U.S.C.  24  (Seventh),  subject in each case to such
regulations as the applicable federal regulatory authority may prescribe.

         The Federal Financial  Institutions  Examination  Council has adopted a
supervisory  policy  statement  (the  "Policy  Statement"),  applicable  to  all
depository   institutions,   setting  forth   guidelines  for  and   significant
restrictions  on  investments  in "high-risk  mortgage  securities."  The Policy
Statement  has been  adopted by the  Federal  Reserve  Board,  the Office of the
Comptroller of the Currency,  the FDIC and the Office of Thrift Supervision with
an effective date of February 10, 1992. The Policy Statement generally indicates
that a mortgage derivative product will be deemed to be high risk if it exhibits
greater  price  volatility  than a  standard  fixed  rate  thirty-year  mortgage
security.  According to the Policy  Statement,  prior to purchase,  a depository
institution will be required to determine whether a mortgage  derivative product
that it is  considering  acquiring  is  high-risk,  and if so that the  proposed
acquisition would reduce the institution's  overall interest rate risk. Reliance
on analysis and documentation obtained from a securities dealer or other outside
party without internal analysis by the institution would be unacceptable.  There
can be no  assurance  as to which  classes  of  Securities  will be  treated  as
high-risk  under the Policy  Statement.  In addition,  the National Credit Union
Administration has issued regulations governing federal credit union investments
which prohibit  investment in certain  specified types of securities,  which may
include  certain  classes of  Securities.  Similar policy  statements  have been
issued  by  regulators  having  jurisdiction  over  other  types  of  depository
institutions.

         There may be other  restrictions  on the  ability of certain  investors
either to purchase  certain  classes of  Securities  or to purchase any class of
Securities  representing  more  than a  specified  percentage  of the  investors
assets.   The   Company   will  make  no   representations   as  to  the  proper
characterization  of any  class of  Securities  for  legal  investment  or other
purposes,  or as to the ability of particular investors to purchase any class of
Securities

                                       76
<PAGE>
under  applicable  legal  investment   restrictions.   These  uncertainties  may
adversely  affect the  liquidity of any class of  Securities.  Accordingly,  all
investors whose  investment  activities are subject to legal investment laws and
regulations, regulatory capital requirements or review by regulatory authorities
should consult with their own legal advisors in determining  whether and to what
extent the Securities of any class constitute legal  investments  under SMMEA or
are subject to investment,  capital or other restrictions, and whether SMMEA has
been overridden in any jurisdiction applicable to such investor.

                                 USE OF PROCEEDS

         Substantially  all of the net proceeds to be received  from the sale of
Securities  will be applied by the  Company to finance  the  purchase  of, or to
repay  short-term  loans incurred to finance the purchase of, the Mortgage Loans
underlying the  Securities or will be used by the Company for general  corporate
purposes.  The Company expects that it will make additional  sales of securities
similar to the  Securities  from time to time,  but the timing and amount of any
such additional offerings will be dependent upon a number of factors,  including
the volume of mortgage  loans  purchased  by the  Company,  prevailing  interest
rates, availability of funds and general market conditions.

                             METHODS OF DISTRIBUTION

         The Securities offered hereby and by the related Prospectus  Supplement
will be offered in series  through one or more of the methods  described  below.
The Prospectus  Supplement  prepared for each series will describe the method of
offering  being  utilized for that series and will state the public  offering or
purchase  price of such series and the net  proceeds  to the  Company  from such
sale.

         The  Company  intends  that  Securities  will be  offered  through  the
following  methods from time to time and that offerings may be made concurrently
through  more than one of these  methods  or that an  offering  of a  particular
series of Securities  may be made through a combination  of two or more of these
methods. Such methods are as follows:

                  1. By negotiated firm commitment or best efforts  underwriting
         and public re-offering by underwriters (which may include affiliates of
         the Company);

                  2. By placements by the Company with  institutional  investors
         through dealers; and

                  3. By direct  placements  by the  Company  with  institutional
         investors.

         In  addition,  if  specified in the related  Prospectus  Supplement,  a
series of  Securities  may be  offered in whole or in part in  exchange  for the
Mortgage  Loans (and other  assets,  if  applicable)  that  would  comprise  the
Mortgage Pool in respect of such Securities.

         If  underwriters  are used in a sale of any  Securities  (other than in
connection with an  underwriting on a best efforts basis),  such Securities will
be  acquired  by the  underwriters  for their own account and may be resold from
time to time in one or more transactions,  including negotiated transactions, at
fixed public  offering  prices or at varying prices to be determined at the time
of  sale  or at the  time  of  commitment  therefor.  Such  underwriters  may be
broker-dealers affiliated with the Company whose identities and relationships to
the  Company  will be as set forth in the  related  Prospectus  Supplement.  The
managing  underwriter  or  underwriters  with respect to the offer and sale of a
particular series of Securities will be set forth on the cover of the Prospectus
Supplement  relating  to  such  series  and  the  members  of  the  underwriting
syndicate, if any, will be named in such Prospectus Supplement.

         In connection with the sale of the Securities, underwriters may receive
compensation  from the Company or from  purchasers of the Securities in the form
of discounts, concessions or commissions. Underwriters and dealers participating
in the  distribution  of the  Securities  may be  deemed to be  underwriters  in
connection with such  Securities,  and any discounts or commissions  received by
them from the Company and any profit on the resale of  Securities by them may be
deemed to be underwriting  discounts and commissions under the Securities Act of
1933, as amended. The Prospectus  Supplement will describe any such compensation
paid by the Company.

         It is anticipated  that the  underwriting  agreement  pertaining to the
sale of any  series of  Securities  will  provide  that the  obligations  of the
underwriters  will  be  subject  to  certain  conditions  precedent,   that  the
underwriters  will be  obligated  to  purchase  all such  Securities  if any are
purchased  (other than in  connection  with an  underwriting  on a best  efforts
basis) and that,  in limited  circumstances,  the  Company  will  indemnify  the
several underwriters and

                                       77
<PAGE>
the underwriters  will indemnify the Company against certain civil  liabilities,
including  liabilities  under the  Securities  Act of 1933, as amended,  or will
contribute to payments required to be made in respect thereof.

         The  Prospectus  Supplement  with  respect  to any  series  offered  by
placements through dealers will contain information regarding the nature of such
offering  and  any  agreements  to be  entered  into  between  the  Company  and
purchasers of Securities of such series.

         The Company anticipates that the Securities offered hereby will be sold
primarily  to  institutional  investors  or be placed  with  individuals  by the
Company or an affiliate  of the Company.  Purchasers  of  Securities,  including
dealers,  may,  depending on the facts and  circumstances of such purchases,  be
deemed to be "underwriters" within the meaning of the Securities Act of 1933, as
amended, in connection with reoffers and sales by them of Securities. Holders of
Securities  should consult with their legal advisors in this regard prior to any
such reoffer or sale.

                                  LEGAL MATTERS

         Certain  legal  matters  will be passed upon for the Company by Arter &
Hadden, Washington, D.C..

                              FINANCIAL INFORMATION

         The  Company  has  determined  that its  financial  statements  are not
material to the offering made hereby.

         A  Prospectus  Supplement  and the  related  Form 8-K  (which  shall be
incorporated  by  reference  to this  Registration  Statement)  may  contain the
financial statements of the related Credit Enhancer, if any.

                             ADDITIONAL INFORMATION

         This  Prospectus,  together  with the  Prospectus  Supplement  for each
series of Securities, contains a summary of the material terms of the applicable
exhibits to the Registration  Statement and the documents referred to herein and
therein.  Copies of such  exhibits are on file at the offices of the  Securities
and  Exchange  Commission  in  Washington,  D.C.,  and may be  obtained at rates
prescribed  by  the  Commission  upon  request  to  the  Commission  and  may be
inspected, without charge, at the Commission's offices.


                                       78

<PAGE>
                         INDEX OF PRINCIPAL DEFINITIONS

                                                                            Page

Accrual Securities.........................................................   5
Advance....................................................................   9
Affiliated Originators.....................................................   3
Approved Guidelines........................................................   8
APR........................................................................  19
AQMOD......................................................................   ?
ARM Loans..................................................................  16
Balloon Amount.............................................................  21
Balloon Loans..............................................................  13
Bankruptcy Bond............................................................  46
Bankruptcy Loss............................................................  44
Bankruptcy Loss Amount.....................................................  44
Book-Entry Securities......................................................  32
Bulk Acquisitions..........................................................   8
Bulk Guidelines............................................................  23
Buydown Account............................................................  18
Buydown Agreement..........................................................  37
Buydown Funds..............................................................  18
Buydown Mortgage Loans.....................................................  18
Buydown Period.............................................................  18
Cede.......................................................................  11
Certificates...............................................................   4
Closing Date...............................................................  34
CLTV.......................................................................   ?
Code.......................................................................  62
Combined Loan-to-Value-Ratio...............................................  19
Company....................................................................   1
Company's Guidelines.......................................................   8
Compensating Interest......................................................  39
Contract Sub-Servicers.....................................................  27
Conventional Loans.........................................................  17
Convertible Mortgage Loan..................................................  22
Cooperative Loans..........................................................   ?
Cooperative Notes..........................................................   ?
Credit Enhancer............................................................  17
Cut-Off Date...............................................................  18
Debt Securities............................................................  10
Defaulted Mortgage Loss....................................................  44
Deferred Interest..........................................................  13
Deficient Valuation........................................................  46
Deleted Mortgage Loan......................................................  28
Delinquency Advances.......................................................  39
Designated Originator......................................................  25
Detailed Description.......................................................  17
Determination Date.........................................................  39
Direct or Indirect Participants............................................  16
Disqualified Persons.......................................................  74
Distribution Account.......................................................  36
DOL........................................................................  74
DOL Regulations............................................................  74
DTC........................................................................  11
Due Date...................................................................  35
Due Period.................................................................   6
Eligible Account...........................................................  36
Equity Securities..........................................................   5
ERISA......................................................................  10
ERISA Plans................................................................  73
Exchange Act...............................................................  11
Extraordinary Losses.......................................................  44
FDIC.......................................................................  26
Federal Corporations.......................................................  26
Financial Guaranty Insurance Policy........................................  46

                                       79
<PAGE>
                                                                           Page
                                                                           ----

Financial Guaranty Insurer.................................................  46
FIRREA.....................................................................  26
Fixed-Income Securities....................................................   5
FNMA.......................................................................  22
Forward Purchase Agreement.................................................   8
Fraud Loss.................................................................  44
Fraud Loss Amount..........................................................  44
Garn-St. Germain Act.......................................................  60
Grantor Trust Estate.......................................................  62
Grantor Trust Fractional Interest Security.................................  63
Grantor Trust Securities...................................................  10
Grantor Trust Strip Security...............................................  63
Indenture..................................................................   4
Indenture Trustee..........................................................   4
Index......................................................................  21 
Indirect Participant.......................................................  32
Insurance Paying Agent.....................................................  46
Insurance Proceeds.........................................................  35
Insured Payment............................................................  46
Interest Rate..............................................................   5
Investment Company Act.....................................................   7
IRAs.......................................................................  73
IRS........................................................................  64
Junior Lien Loans..........................................................  19
Letter of Credit...........................................................  45
Letter of Credit Bank......................................................  45
Liquidated Mortgage Loan...................................................  14
Liquidation Proceeds.......................................................  14
Loan Purchase Price........................................................  27
Loan-to-Value Ratio........................................................  17
Master Commitments.........................................................  24
Master Servicer............................................................   3
Modified Loans.............................................................  21
Mortgage Assets............................................................  17
Mortgage Asset Schedule....................................................  17
Mortgage Loan Program......................................................  21
Mortgage Loans.............................................................   1
Mortgage Notes.............................................................  20
Mortgage Pool..............................................................   1
Mortgage Pool Insurance Policy.............................................  45
Mortgage Rate..............................................................  18
Mortgaged Properties.......................................................   7
Mortgages..................................................................   7
Mortgagor..................................................................  13
Net Liquidation Proceeds...................................................  35
Net Mortgage Rate..........................................................  54
Note Margin................................................................  21
Notes......................................................................   4
Originators................................................................   1
Originator's Retained Yield................................................  20
Participants...............................................................  32
Participating Originator...................................................  25
Parties in Interest........................................................  74
Partnership Interests......................................................  10
Pass-Through Rate..........................................................  38
Paying Agent...............................................................  38
Payment Dates..............................................................   6
Percentage Interest........................................................  38
Permitted Investments......................................................   ?
Physical Certificates......................................................  32
Physical Securities........................................................  33

                                       80
<PAGE>
                                                                           Page
                                                                           ----

Plan.......................................................................  10
Plans......................................................................  74
Policy Statement...........................................................  76
Pool Factor................................................................  40
Pool Insurer...............................................................  37
Pooling and Servicing Agreement............................................   4
Pre-Funding Account........................................................   8
Principal Prepayments......................................................  35
PTCE 83-1..................................................................  74
Purchase Obligation........................................................  12
Qualified Replacement Mortgage.............................................  28
Qualified Retirement Plans.................................................  73
Rating Agencies............................................................  11
Realized Loss..............................................................  43
Record Date................................................................   6
Regular Security...........................................................  64
Relief Act.................................................................  17
REMIC......................................................................   2
REMIC Regular Securities...................................................  10
REMIC Regulations..........................................................  64
REMIC Residual Securities..................................................  10
REMIC Securities...........................................................  62
REMIC Trust................................................................  64
Remittance Date............................................................  36
Remittance Period..........................................................   6
REO........................................................................  42
REO Property...............................................................  42
Residual Security..........................................................  64
Reserve Fund...............................................................  46
RTC........................................................................  26
Securities.................................................................   1
Securityholders............................................................   1
Security Registrar.........................................................  32
Senior Mortgage Loan.......................................................   ?
Senior Securities..........................................................  31
Servicer...................................................................   1
Servicing Advances.........................................................  42
Servicing Agreement........................................................   4
Settlement Date............................................................  64
Single Family Loans........................................................  20
SMMEA......................................................................  10
Special Hazard Amount......................................................  43
Special Hazard Insurance Policy............................................  45
Special Hazard Insurer.....................................................  46
Special Hazard Loss........................................................  44
Sponsor....................................................................   1
Statistic Calculation Date.................................................  18
Strip Securities...........................................................  30
Sub-Servicers..............................................................   1
Sub-Servicing Account......................................................  35
Sub-Servicing Agreement....................................................  27
Subordinate Amount.........................................................  44
Subordinate Securities.....................................................   5
Tax Exempt Investor........................................................  76
Tax-Favored Plans..........................................................  73
Title V....................................................................  61
Title VIII.................................................................  61
Trust......................................................................   1
Trust Agreement............................................................   4
Trust Estate...............................................................   1
Trustee....................................................................   3

                                       81
<PAGE>

                                                                           Page
                                                                           ----

UCC........................................................................  32
Unaffiliated Originators...................................................   3
U.S. Person................................................................  73
47240.1d

                                       82
<PAGE>

                      [THIS PAGE INTENTIONALLY LEFT BLANK]

<PAGE>



     No dealer,  salesman or any other  person has been  authorized  to give any
information  or to make any  representations  not  contained in this  Prospectus
Supplement  and the  Prospectus  and,  if  given or made,  such  information  or
representations must not be relied upon as having been authorized by the Company
or by the  Underwriter.  This  Prospectus  Supplement  and the Prospectus do not
constitute  an  offer  to  sell,  or a  solicitation  of an  offer  to buy,  the
securities  offered  hereby to anyone in any  jurisdiction  in which the  person
making such offer or solicitation is not qualified to do so or to anyone to whom
it its unlawful to make any such offer or solicitation.  Neither the delivery of
this  Prospectus nor any sale made  hereunder  shall,  under any  circumstances,
create an implication  that  information  herein or therein is correct as of any
time since the date of this Prospectus Supplement or the Prospectus.

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

                           TABLE OF CONTENTS
                         Prospectus Supplement
Summary............................................................S-1
Risk Factors......................................................S-15      
The Portfolio of Mortgage Loans...................................S-17
Use of Proceeds...................................................S-18        
The Mortgage Loan Pool............................................S-19
Prepayment and Yield Considerations...............................S-29
Additional Information............................................S-33
Description of the Offered Certificates...........................S-33
The Company.......................................................S-43
The Certificate Insurance Policies and the Certificate Insurer....S-43
The Pooling and Servicing Agreement...............................S-47
Certain Federal Income Tax Consequences...........................S-50
ERISA Considerations..............................................S-51
Ratings...........................................................S-53
Legal Investment Considerations...................................S-53
Underwriting......................................................S-53
Report of Experts.................................................S-54
Certain Legal Matters.............................................S-54
Global Clearance, Settlement and
     Tax Documentation Procedures..............................Annex I
Index to Location of Principal Defined Terms.......................A-1
Audited Financial Statements for the Certificate Insurer...........B-1
Unaudited Financial Statements for the Certificate Insurer.........C-1
                              Prospectus
Incorporation of Certain Information by Reference....................2
Summary of Prospectus................................................3
Risk Factors........................................................12
The Trusts..........................................................17
The Mortgage Pools..................................................20
Mortgage Loan Program...............................................22
Description of the Securities.......................................30
Subordination.......................................................43
Description of Credit Enhancement...................................44
Hazard Insurance; Claims Thereunder.................................49
The Company.........................................................49
The Pooling and Servicing Agreement.................................50
Yield Considerations................................................54
Maturity and Prepayment Considerations..............................56
Certain Legal Aspects of the Mortgage Loans and Related
Matters.............................................................58
Certain Federal Income Tax Consequences.............................62
ERISA Considerations............................................... 73
Legal Investment Matters............................................76
Use of Proceeds ....................................................77
Methods of Distribution.............................................77
Legal Matters.......................................................78
Financial Information...............................................78
Index to Location of Principal Defined Terms........................79

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

- - - --------------------------------------------------------------------------------
- - - --------------------------------------------------------------------------------
<PAGE>

                                   $75,000,000




                                [GRAPHIC OMITTED]



                    First Alliance Mortgage Loan Trust 1996-2

                              Company and Servicer



                          $29,614,000 7.225% Class A-1
                         Fixed Rate Group Certificates

                          $10,000,000 7.725% Class A-2
                         Fixed Rate Group Certificates

                          $10,386,000 8.225% Class A-3
                         Fixed Rate Group Certificates

                              $25,000,000 Class A-4
                        Variable Rate Group Certificates

                     Mortgage Loan Asset Backed Certificates
                                  Series 1996-2


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

                       Prudential Securities Incorporated

                                 June 10, 1996


<PAGE>


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