FIRST ALLIANCE MORTGAGE CO /CA/
424B5, 1996-09-17
ASSET-BACKED SECURITIES
Previous: CYGNE DESIGNS INC, 10-Q, 1996-09-17
Next: ANTEC CORP, S-8, 1996-09-17




PROSPECTUS SUPPLEMENT
(To Prospectus Dated September 10, 1996)
================================================================================


                                   $70,000,000
                    First Alliance Mortgage Loan Trust 1996-3
           $33,500,000 7.625% Class A-1 Fixed Rate Group Certificates
             $36,500,000 Class A-2 Variable Rate Group Certificates
                     Mortgage Loan Asset Backed Certificates
                                  Series 1996-3

                                     [LOGO]
                                  First Alliance
                                  MORTGAGE
                                  COMPANY

                              Company and Servicer

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

     The  Mortgage   Loan  Asset  Backed   Certificates,   Series   1996-3  (the
"Certificates") will consist of the Class A-1 Fixed Rate Group Certificates (the
"Class A-1  Certificates"  or the  "Fixed  Rate  Certificates")  , the Class A-2
Variable Rate Group  Certificates (the "Class A-2 Certificates" or the "Variable
Rate  Certificates,"  and  collectively  with the  Class A-1  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 7.625% per annum*.  The Pass-Through Rate for
the Class A-2 Certificates  adjusts monthly as described herein and with respect
to the first Payment Date will be 5.800% 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 1996-3 (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 The Bank of New York,  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 ORIGINATOR 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
$190,000. 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  September 17, 1996 only through the facilities of
The Depository Trust Company, CEDEL and Euroclear.

- ----------------------
*Subject to adjustment after the Clean-Up Call Date as provided herein.

                       Prudential Securities Incorporated

September 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 September
30,  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  $7,279,263.49  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 $9,936,971.31  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 October 1996.

                                     [LOGO] 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 of Class A Certificates.

     The last scheduled  Payment Date for the Class A-1 Certificates is December
20, 2027 and the last scheduled  Payment Date for the Class A-2  Certificates is
December  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  3.60% and 1.22% (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 July 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  September 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 and electronically  through the Commissioner's  Electronic Data Gathering,
Analysis and Retrieval System at the Commission's web site (http:\www.sec.gov).

                         REPORTS TO CERTIFICATE HOLDERS

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


<PAGE>

                                TABLE OF CONTENTS

                              Prospectus Supplement

                                                                            Page
                                                                            ----

SUMMARY....................................................................  S-1
RISK FACTORS............................................................... S-15
THE PORTFOLIO OF MORTGAGE LOANS............................................ S-17
     General............................................................... S-17
     Acquisitions.......................................................... S-17
     Delinquencies......................................................... S-18
USE OF PROCEEDS............................................................ S-19
THE MORTGAGE LOAN POOL..................................................... S-19
     General............................................................... S-19
     Fixed Rate Group...................................................... S-20
     Conveyance of Subsequent Mortgage Loans - Fixed Rate Group............ S-24
     Variable Rate Group................................................... S-24
     Interest Payments on the Mortgage Loans............................... S-29
PREPAYMENT AND YIELD CONSIDERATIONS........................................ S-30
     Projected Prepayments and Yields for Offered Certificates............. S-30
     Payment Delay Feature of Fixed Rate Certificates...................... S-34
ADDITIONAL INFORMATION..................................................... S-34
DESCRIPTION OF THE OFFERED CERTIFICATES.................................... S-35
     General............................................................... S-35
     Payment Dates......................................................... S-35
     Distributions......................................................... S-36
     Overcollateralization Provisions...................................... S-36
     Crosscollateralization Provisions..................................... S-38
     Credit Enhancement Does Not Apply to Prepayment Risk.................. S-39
     Class A Distributions and Insured Payments to the Owners of the        
         Offered Certificates.............................................. S-39
     Capitalized Interest Account.......................................... S-40
     Calculation of LIBOR.................................................. S-40
     Book Entry Registration of the Offered Certificates................... S-41
     Certain Activities.................................................... S-44
THE COMPANY................................................................ S-44
THE CERTIFICATE INSURANCE POLICIES AND THE CERTIFICATE                      
     INSURER............................................................... S-44
THE POOLING AND SERVICING AGREEMENT........................................ S-48
     Formation of the Trust................................................ S-48
     Sale of Mortgage Loans................................................ S-48
     Removal and Resignation of the Servicer............................... S-49
     The Trustee........................................................... S-50
     Governing Law......................................................... S-50
     Termination of the Trust.............................................. S-50
     Optional Termination.................................................. S-50
CERTAIN FEDERAL INCOME TAX CONSEQUENCES.................................... S-51
     REMIC Elections....................................................... S-51
ERISA CONSIDERATIONS....................................................... S-52
RATINGS.................................................................... S-54
LEGAL INVESTMENT CONSIDERATIONS............................................ S-54
UNDERWRITING............................................................... S-54
REPORT OF EXPERTS.......................................................... S-55
CERTAIN LEGAL MATTERS...................................................... S-55
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

                                                                            Page
                                                                            ----

INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE............................    2
SUMMARY OF PROSPECTUS......................................................    3
RISK FACTORS...............................................................   12
THE TRUSTS.................................................................   17
     The Mortgage Loans - General..........................................   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
     Master Servicer.......................................................   30
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 Advances.....................   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
     Letter of Credit......................................................   45
     Mortgage Pool Insurance Policy........................................   45
     Special Hazard Insurance Policies.....................................   45
     Bankruptcy Bonds......................................................   46
     Reserve Funds.........................................................   46
     Financial Guaranty Insurance Policies.................................   46
     Other Insurance guarantees and Similar Investmens or Agreements.......   47
     Cross-Support.........................................................   47
     Overcollateralization.................................................   47
     Maintenance of Credit Enhancement.....................................   47
     Reduction or Substitution of Credit Enhancement.......................   48
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..........................................   53
     Amendment.............................................................   52
     Termination; Retirement of Securities.................................   52
     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 Securities..............................................   62
     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 Exempted 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 TO LOCATION OF PRINCIPAL DEFINED TERMS...............................   79
                                                                           

<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 1996-3 (the
                                 "Trust").

Certificates Offered:            Class A-1 Fixed  Rate Group  Certificates  (the
                                 "Class A-1  Certificates"  or the  "Fixed  Rate
                                 Certificates")  and  Class  A-2  Variable  Rate
                                 Group     Certificates    (the    "Class    A-2
                                 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:                         The  Bank  of  New  York,  a New  York  banking
                                 corporation  (the  "Trustee").   The  Trustee's
                                 principal  executive offices are located at 101
                                 Barclay Street, New York, New York  10286.

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

Cut-Off Date:                    September 1, 1996.

Closing Date:                    On or about September 17, 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 September
                                 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.

                                 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

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

                                      S-1
<PAGE>

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

                                 be  distributed  with  respect  to the  related
                                 Mortgage Loan Group, as hereinafter described.

                                 On the Closing Date,  an aggregate  cash amount
                                 of  $17,216,234.80  (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  September  30,
                                 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, 2027 and the
                                 Last  Scheduled  Payment Date for the Class A-2
                                 Certificates   is  December  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  658
                                 fixed-rate and variable-rate  Mortgage Loans on
                                 single-family   homes,   including   investment
                                 properties    (which   may   be   condominiums,
                                 two-to-four,  one-to-four  family residences or
                                 homes in planned unit developments),  41.44% of
                                 which,  by  aggregate  principal  balance,  are
                                 located in the state of  California  and 58.56%
                                 of  which  by  aggregate   principal   balance,
                                 collectively  are  located  in  the  states  of
                                 Arizona,  Colorado,  Florida,  Georgia,  Idaho,
                                 Illinois,    New    Jersey,    Ohio,    Oregon,

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


                                      S-2
<PAGE>

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

                                 Pennsylvania,  Utah and Washington. The Initial
                                 Mortgage  Loans are  secured  by  Mortgages  of
                                 which 99.24% by aggregate principal balance are
                                 first  mortgages or deeds of trust and 0.76% 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
                                 $52,783,765.20,  the Initial  Mortgage Loans in
                                 the Fixed Rate Group had an aggregate principal
                                 balance  of  $26,220,736.51   and  the  Initial
                                 Mortgage  Loans in the Variable  Rate Group had
                                 an    aggregate     principal     balance    of
                                 $26,563,028.69.  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  3.60% and
                                 1.22% (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  July 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 59.24% and the
                                 weighted  average LTV was 58.64%.  The weighted
                                 average  remaining term to stated  maturity was
                                 340 months, with a range from 118 months to 360
                                 months.  The average  principal  balance of the
                                 Initial  Mortgage Loans in the Fixed Rate Group
                                 was $78,978.12, with a range from $14,561.24 to
                                 $220,830.00;  the Mortgage Rates of the Initial
                                 Mortgage  Loans in the Fixed Rate Group  ranged

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


                                      S-3
<PAGE>

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

                                 from  8.490%  to  16.500%  per  annum,  with  a
                                 weighted  average  Mortgage Rate of 10.514% 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 99.01%. As a percentage of
                                 the aggregate  principal balance of the Initial
                                 Mortgage Loans in the Fixed Rate Group,  98.46%
                                 were  secured by first  mortgages  and 1.54% 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,  95.04% were secured by
                                 mortgages  on  one-family  detached  dwellings,
                                 3.82%  by  mortgages  on   two-to-four   family
                                 dwellings,  0.95% by condominiums  and 0.20% 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 59.55%,  and the weighted
                                 average  remaining term to stated  maturity was
                                 338 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   $81,481.68,   with  a  range  from
                                 $20,001.00 to  $224,125.00.  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 8.973% per annum,  with
                                 initial  Mortgage Rates that ranged from 7.250%
                                 to 13.490%  per  annum.  The  weighted  average
                                 maximum  Mortgage Rate of the Initial  Mortgage
                                 Loans in the  Variable  Rate Group was  15.971%
                                 per annum,  with  maximum  Mortgage  Rates that
                                 ranged from  14.250% to 20.490% per annum.  The
                                 gross  margin  range  for the Six  Month  LIBOR
                                 Loans in the Variable  Rate Group was 4.490% to
                                 9.680%.  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,  96.05%  were  secured  by  mortgages  on
                                 one-family   detached   dwellings,   2.66%   by
                                 mortgages  on  two-to-four   family  dwellings,
                                 0.95% by mortgages on condominiums and 0.34% by
                                 mortgages  on planned  unit  developments.  See
                                 "The Mortgage Loan Pool -- Variable Rate Group"
                                 herein.

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

                                      S-4
<PAGE>

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

                                 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:               $33,500,000.

Class A-2 Original Certificate
Principal Balance:               $36,500,000.

Class A-1 Pass-Through Rate:     7.625% per annum;  provided that on any Payment
                                 Date after the  Clean-Up  Call Date (as defined
                                 below) the Class A-1 Pass-Through  Rate will be
                                 the lesser of (i) 8.375% per annum and (ii) the
                                 "Fixed   Rate  Cap"  which  the   Pooling   and
                                 Servicing  Agreement defines to be the weighted
                                 average of the  Mortgage  Rates on the Mortgage
                                 Loans in the Fixed Rate Group,  less the sum of
                                 (a) the  Fixed  Rate  Group  Servicing  Fee (as
                                 defined  herein),  (b) the  premiums due to the
                                 Certificate   Insurer   with   respect  to  the
                                 Certificate  Insurance  Policy  relating to the
                                 Class A-1  Certificates and (c) the fees due to
                                 the   Trustee   relating   to  the   Class  A-1
                                 Certificates.

Class A-2 Pass-Through Rate:     The initial Class A-2 Pass-Through  Rate, which
                                 will apply to the Accrual  Period  beginning on
                                 the  Closing  Date and  ending on  October  21,
                                 1996, will be 5.800% per annum. On each Payment
                                 Date  thereafter,  the Class  A-2  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 (the "Clean-Up Call 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, 0.32%
                                 per annum and with  respect to any Payment Date
                                 thereafter, LIBOR plus 0.64% 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 third  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-2 Certificates, (c) the fees due to the
                                 Trustee relating to the Class A-2 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.

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

                                      S-5
<PAGE>

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

                                 The Pooling and  Servicing  Agreement  provides
                                 that if, on any  Payment  Date,  the  Available
                                 Funds Cap  limits  the  Class A-2  Pass-Through
                                 Rate (i.e., the rate set by the Available Funds
                                 Cap  is  less  than  the   Class  A-2   Formula
                                 Pass-Through  Rate),  the  amount  of any  such
                                 shortfall  will be carried  forward  and be due
                                 and payable on future  Payment  Dates and shall
                                 accrue  interest  at the  applicable  Class A-2
                                 Formula  Pass-Through  Rate,  until  paid (such
                                 shortfall, together with such accrued interest,
                                 the   "Available   Funds   Cap    Carry-Forward
                                 Amount").  The Certificate Insurance Policy for
                                 the Class A-2  Certificates  does not cover the
                                 Available Funds Cap Carry-Forward  Amount;  the
                                 payment of such  amount may be funded only from
                                 (i) any excess  interest in the  Variable  Rate
                                 Group  resulting  from the Available  Funds Cap
                                 being  in  excess  of  the  Class  A-2  Formula
                                 Pass-Through  Rate on future  Payment Dates and
                                 (ii)  any Net  Monthly  Excess  Cashflow  which
                                 would  otherwise be paid to the Servicer or the
                                 Trustee  on  account  of  certain  reimbursable
                                 amounts,  or to the  Owners of the  Subordinate
                                 Certificates.

                                 The "Class A-2 Formula Pass-Through Rate" for a
                                 Payment Date is the rate  determined  by clause
                                 (i)   of   the   definition   of   "Class   A-2
                                 Pass-Through Rate" on such Payment Date.

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  October  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.

                                 (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  to the  Owners  of the  Class  A-1
                                 Certificates  until the  Class A-1  Certificate
                                 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-2
                                 Certificates  until the  Class A-2  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
                                 Class A-1 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

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


                                      S-6
<PAGE>

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

                                 Certificates  will be the  interest  which  has
                                 accrued  thereon at the then  applicable  Class
                                 A-2   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.

                                 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.

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

                                      S-7
<PAGE>

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

                                      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 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.

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

                                      S-8
<PAGE>

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

                                 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.

                                 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

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


                                      S-9
<PAGE>

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

                                 from the excess of the aggregate scheduled Loan
                                 Balances of the  Mortgage  Loans in the related
                                 Mortgage Loan Group plus the amount, if any, on
                                 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   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.

                                 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.   Also,  the
                                 Certificate  Insurance Policy for the Class A-2
                                 Certificates does not insure the payment of the
                                 Available Funds Cap Carry-Forward  Amount.  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  $7,279,263.49  of  such
                                 aggregate  amount  will be funded from the sale
                                 of the Fixed Rate Certificates and an amount of
                                 $9,936,971.31  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
                                 
- --------------------------------------------------------------------------------

                                      S-10
<PAGE>

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

                                 default   under  the  Pooling   and   Servicing
                                 Agreement  occurs and (iii) September 30, 1996,
                                 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 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  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 Variable Rate
                                 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  Variable  Rate
                                 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   Variable   Rate
                                 Certificates  will occur on the Payment Date in
                                 October   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).

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

                                      S-11
<PAGE>

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

Mandatory Prepayment of
Certificates:                    In the  event  that at the  end of the  Funding
                                 Period,   not  all  of  the  $7,279,263.49  and
                                 $9,936,971.31 funded from the sale of the Fixed
                                 Rate    Certificates    and    Variable    Rate
                                 Certificates,  respectively,  has been  used to
                                 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 October 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
                                 
- --------------------------------------------------------------------------------

                                      S-12
<PAGE>

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

                                 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 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 The Chase Manhattan Bank
                                 ("Chase",   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:           The  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 Clean-Up  Call
                                 Date.   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").  The ratings  issued by the Rating
                                 Agencies  on  the  payment  of  principal   and
                                 interest on the Class A-2  Certificates  do not
                                 cover the  payment of the  Available  Funds Cap
                                 Carry-Forward  Amount. 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.

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

                                      S-13
<PAGE>

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

                                 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 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 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. 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.   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-2 Pass-Through  Rate.  Subject
to the Available  Funds Cap, the Class A-2  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-2  Certificates  adjusts  monthly  based upon a  one-month  LIBOR
index,  subject  to  the  Available  Funds  Cap.  Consequently,  the  Class  A-2
Pass-Through  Rate for any  Payment  Date may not equal  the  Class A-2  Formula
Pass-Through  Rate during the related Accrual Period.  In particular,  the Class
A-2 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-2
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-2 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  and/or the Variable
Rate  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  October  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 Variable Rate 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 by 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  3.60% and 1.22% (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 July 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 41.44% 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 1.54% 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  100% 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 Trust,  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 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  $496,183.16 or 1.89% 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  $2,893,661.78 or 10.89% 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 June
30, 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,
                                   June 30,       --------------------------------------------------
                                     1996             1995              1994               1993
                                 -------------    -------------     -------------      -------------
                                 Dollar Amount    Dollar Amount     Dollar Amount      Dollar Amount
                                     (000)             (000)             (000)             (000)
                                 -------------    -------------     -------------      -------------
<S>                                <C>               <C>               <C>               <C>     
Total Servicing Portfolio ......   $603,851          $613,791          $555,685          $385,570
Delinquent Loans(1)                                                                     
     30-59 days ................      9,853             8,339             6,084             4,547
     60-89 days ................      7,257             6,538             4,471             3,070
     90 days or more ...........     19,799            21,002            13,589             7,749
                                   --------          --------          --------          --------
         Total .................   $ 36,909          $ 35,879          $ 24,144          $ 15,366
                                   ========          ========          ========          ========
                                                                                        
Total Delinquency Percentage ...       6.11%             5.85%             4.34%             3.96%
REO Properties(2) ..............   $  6,350          $  7,854          $  3,386          $  2,445
</TABLE>

- ----------

(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.

                           Loan Loss Experience of the
                         Servicer's Servicing Portfolio

<TABLE>
<CAPTION>
                                           Six Months
                                             Ended               Year Ended December 31,
                                            June 30,      -------------------------------------
                                             1996           1995           1994          1993   
                                           --------       --------       --------      -------- 
                                                         (Dollars in Thousands)     
<S>                                        <C>            <C>            <C>           <C>
Average Servicing Portfolio Balance ..                                                 $ 312,43
Outstanding (1) ......................     $608,821       $584,738       $470,627             8
Net Losses (2) .......................          322       $    169       $     44          $ 63
As a percentage of Average Portfolio                                                    
            Balance ..................         0.05%          0.03%          0.01%         0.02%
</TABLE>

- ----------

(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.



                                      S-18
<PAGE>

                                 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.

                             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  September 30, 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 658 loans  evidenced  by  promissory  notes (the  "Notes")
secured  by  deeds  of  trust,  security  deeds or  mortgages  on the  Mortgaged
Properties,  41.44% of which by aggregate  principal  balance are located in the
State of  California  and 58.56% of which by  aggregate  principal  balance  are
collectively  located  in the States of  Arizona,  Colorado,  Florida,  Georgia,
Idaho,  Illinois, New Jersey, 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
99.24% of loans secured by first lien  mortgages on the related  properties  and
0.76% 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; were not 30 or more days delinquent;  had a Mortgage Rate as of
the Cut-Off  Date of at least 8.490% with respect to the Fixed Rate Group and at
least  7.25% 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 82.92% 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.  98.33% 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.


                                      S-19
<PAGE>

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
November 1, 2026. As of the Cut-Off Date, the aggregate principal balance of all
Initial  Mortgage  Loans in the Fixed  Rate  Group was  99.80% of the  aggregate
principal  balance  of  such  Initial  Mortgage  Loans  at the  times  of  their
origination.

     The  Initial  Mortgage  Loans in the Fixed  Rate  Group  had the  following
aggregate characteristics as of the Cut-Off Date:

Aggregate Number of Initial Mortgage Loans.................              332
     Arizona...............................................                6
     California............................................              156
     Colorado..............................................               11
     Florida...............................................               30
     Georgia...............................................                9
     Illinois..............................................               32
     New Jersey............................................                2
     Ohio..................................................                4
     Oregon................................................               21
     Pennsylvania..........................................               26
     Utah..................................................               12
     Washington............................................               23
Principal Balance
     Aggregate.............................................   $26,220,736.51
     Minimum...............................................       $14,561.24
     Maximum...............................................      $220,830.00
     Average...............................................       $78,978.12
Mortgage Rates
     Weighted Average......................................          10.514%
     Range................................................. 8.490% - 16.500%
Original Term to Stated Maturity (range in months).........        120 - 360
Remaining Term to Stated Maturity (range in months)........        118 - 360
Weighted Average CLTV......................................          59.242%
Weighted Average LTV.......................................          58.642%
Weighted Average Junior Lien Ratio.........................          99.005%
Percentage of First Mortgages..............................           98.46%
Percentage of Second Mortgages.............................            1.54%

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


                                      S-20
<PAGE>

                             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
                          
75.001 - 80.000% .......        14            $1,359,151.60            5.18%  
70.001 - 75.000 ........        50             5,056,720.79           19.29
65.001 - 70.000 ........        57             5,219,178.29           19.90
60.001 - 65.000 ........        42             3,335,634.66           12.72
55.001 - 60.000 ........        26             2,206,817.69            8.42
50.001 - 55.000 ........        24             2,021,326.30            7.71
45.001 - 50.000 ........        27             1,904,072.98            7.26
40.001 - 45.000 ........        24             1,672,405.52            6.38
35.001 - 40.000 ........        23             1,470,605.22            5.61
30.001 - 35.000 ........        18               992,715.82            3.79
25.001 - 30.000 ........        17               728,910.43            2.78
20.001 - 25.000 ........         6               154,842.15            0.59
15.001 - 20.000 ........         3                64,851.06            0.25
10.001 - 15.000 ........         1                33,504.00            0.13
                                 -                ---------            ----
   Total................       332           $26,220,736.51          100.00%
                               ===           ==============          =======

                              DISTRIBUTION OF LTV'S
                                Fixed Rate Group

                                               Aggregate        % of Aggregate  
                         Number of Initial      Unpaid              Unpaid      
Range of LTV's            Mortgage Loans   Principal Balance   Principal Balance
               
75.001 - 80.000% .......        13            $1,344,590.36           5.13%
70.001 - 75.000 ........        49             5,029,816.11          19.18
65.001 - 70.000 ........        54             5,107,903.42          19.48
60.001 - 65.000 ........        38             3,228,638.66          12.31
55.001 - 60.000 ........        26             2,206,817.69           8.42
50.001 - 55.000 ........        24             2,021,326.30           7.71
45.001 - 50.000 ........        27             1,904,072.98           7.26
40.001 - 45.000 ........        23             1,648,585.52           6.29
35.001 - 40.000 ........        23             1,470,605.22           5.61
30.001 - 35.000 ........        15               873,512.74           3.33
25.001 - 30.000 ........        17               728,910.43           2.78
20.001 - 25.000 ........         8               243,837.46           0.93
15.001 - 20.000 ........         8               241,802.74           0.92
10.001 - 15.000 ........         5               128,559.88           0.49
 5.001 - 10.000 ........         2                41,757.00           0.16
                                 -                ---------           ----
     Total..............       332           $26,220,736.51         100.00%
                               ===           ==============         =======


     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.


                                      S-21
<PAGE>

                       DISTRIBUTION OF JUNIOR LIEN RATIOS
                                Fixed Rate Group

                                               Aggregate        % of Aggregate
    Range of             Number of Initial      Unpaid              Unpaid
Junior Lien Ratios        Mortgage Loans   Principal Balance   Principal Balance

10.001 -  20.000%                 2         $     34,818.24            0.13%
20.001 -  30.000                  8              246,418.55            0.94
40.001 -  50.000                  1               32,527.77            0.12
50.001 -  60.000                  1               23,820.00            0.09
70.001 -  80.000                  1               65,175.31            0.25
90.001 - 100.000                319           25,817,976.64           98.46
                                ---           -------------           -----
  Total................         332          $26,220,736.51          100.00%
                                ===          ==============          =======


                         DISTRIBUTION OF MORTGAGE RATES
                                Fixed Rate Group

                                                Aggregate       % of Aggregate
    Range of             Number of Initial       Unpaid             Unpaid
Mortgage Rates            Mortgage Loans    Principal Balance  Principal Balance
                   
 8.001 -  8.500% ........        2           $   103,317.97            0.39%
 8.501 -  9.000 .........       24             2,271,210.58            8.66
 9.001 -  9.500 .........       36             3,382,507.35           12.90
 9.501 - 10.000 .........       74             6,542,811.90           24.95
10.001 - 10.500 .........       47             3,642,911.87           13.89
10.501 - 11.000 .........       53             4,362,855.67           16.64
11.001 - 11.500 .........       27             2,036,015.83            7.76
11.501 - 12.000 .........       22             1,656,224.68            6.32
12.001 - 12.500 .........       10               540,186.32            2.06
12.501 - 13.000 .........       13               675,130.82            2.57
13.001 - 13.500 .........       10               424,316.44            1.62
13.501 - 14.000 .........        9               440,052.40            1.68
14.001 - 14.500 .........        2                48,404.68            0.18
15.001 - 15.500 .........        1                20,257.00            0.08
15.501 - 16.000 .........        1                23,820.00            0.09
16.001 - 16.500 .........        1                50,713.00            0.19
                                 -                ---------            ----
      Total .............      332           $26,220,736.51          100.00%
                               ===           ==============          =======


                 GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES
                                Fixed Rate Group

                                               Aggregate        % of Aggregate
                        Number of Initial       Unpaid              Unpaid
State                     Mortgage Loans   Principal Balance   Principal Balance
                                                                           
Arizona................          6          $    412,122.78           1.57%
California.............        156            13,691,150.96           52.21
Colorado...............         11               544,628.43            2.08
Florida................         30             2,281,478.94            8.70
Georgia................          9               507,086.66            1.93
Illinois...............         32             2,294,959.75            8.75
New Jersey.............          2               105,411.00            0.40
Ohio...................          4               160,618.00            0.61
Oregon.................         21             1,523,693.31            5.81
Pennsylvania...........         26             1,601,065.98            6.11
Utah...................         12             1,063,442.14            4.06
Washington.............         23             2,035,078.56            7.76
                                --             ------------            ----
  Total................        332           $26,220,736.51         100.00%
                               ===           ==============         =======



                                      S-22
<PAGE>

               DISTRIBUTION OF REMAINING TERMS TO STATED MATURITY
                                Fixed Rate Group

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

109 - 120  ..............         3          $   140,390.08          0.54%
121 - 132  ..............         1               27,078.87           0.10
145 - 156  ..............         1               14,561.24           0.06
169 - 180  ..............        41            2,247,429.87           8.57
229 - 240  ..............         7              540,497.28           2.06
301 - 312  ..............         1              135,527.59           0.52
337 - 348  ..............         1               53,229.60           0.20
349 - 360  ..............       277           23,062,021.98          87.95
                                ---           -------------          -----
   Total.................       332          $26,220,736.51        100.00%
                                ===          ==============        =======
                                           
                       DISTRIBUTION OF PRINCIPAL BALANCES
                                Fixed Rate Group

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

$10,000.01 -  15,000.00 ....     1           $    14,561.24          0.06%
 15,000.01 -  20,000.00 ....     2                38,051.06          0.15
 20,000.01 -  25,000.00 ....    12               264,907.68          1.01
 25,000.01 -  30,000.00 ....     8               226,832.85          0.87
 30,000.01 -  35,000.00 ....     7               225,981.04          0.86
 35,000.01 -  40,000.00 ....     6               226,631.11          0.86
 40,000.01 -  45,000.00 ....    17               716,798.12          2.73
 45,000.01 -  50,000.00 ....    10               472,871.87          1.80
 50,000.01 -  55,000.00 ....    31             1,604,406.16          6.12
 55,000.01 -  60,000.00 ....    13               753,375.29          2.87
 60,000.01 -  65,000.00 ....    29             1,813,662.06          6.92
 65,000.01 -  70,000.00 ....    23             1,562,185.04          5.96
 70,000.01 -  75,000.00 ....    12               870,416.83          3.32
 75,000.01 -  80,000.00 ....    12               934,549.85          3.56
 80,000.01 -  85,000.00 ....    21             1,724,884.61          6.58
 85,000.01 -  90,000.00 ....    19             1,661,199.82          6.34
 90,000.01 -  95,000.00 ....    22             2,019,141.96          7.70
 95,000.01 - 100,000.00 ....     9               881,301.82          3.36
100,000.01 - 125,000.00 ....    37             4,064,185.13         15.50
125,000.01 - 150,000.00 ....    31             4,267,485.29         16.28
150,000.01 - 200,000.00 ....     6             1,020,573.35          3.89
200,000.01 - 250,000.00 ....     4               856,734.33          3.27
                                 -               ----------          ----
       Total ...............   332           $26,220,736.51        100.00%
                               ===           ==============        =======



                                      S-23
<PAGE>

                         DISTRIBUTION OF PROPERTY TYPES
                                Fixed Rate Group

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

Condominium...................     3         $    248,390.97          0.95%
Two-to-Four Family............    12            1,000,833.56           3.82
Planned Unit Development......     1               51,556.00           0.20
Single Family.................   316           24,919,955.98          95.04
                                 ---           -------------          -----
     Total....................   332          $26,220.736.51        100.00%
                                 ===          ==============        =======

                        DISTRIBUTION OF OCCUPANCY STATUS
                                Fixed Rate Group

                                                Aggregate        % of Aggregate
                         Number of Initial       Unpaid              Unpaid
Occupancy Status           Mortgage Loans   Principal Balance  Principal Balance
                     
Investor Property........         9           $   745,411.76           2.84%
Primary Residence........       323            25,475,324.75          97.16
                                ---            -------------          -----
     Total...............       332           $26,220,736.51         100.00%
                                ===           ==============         =======

Conveyance of Subsequent Mortgage Loans - Fixed Rate Group

     The  Pooling  and  Servicing   Agreement   permits  the  Trust  to  acquire
$7,279,263.49 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,  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 November 1, 2026. As of the Cut-Off Date, the aggregate  principal  balance
of the  Initial  Mortgage  Loans in the  Variable  Rate  Group was 99.97% 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 4.490% to
9.680%. 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).


                                      S-24
<PAGE>

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

Aggregate Number of Initial Mortgage Loans...................                326
     Arizona.................................................                 13
     California..............................................                 89
     Colorado................................................                 16
     Florida.................................................                 16
     Georgia.................................................                  2
     Idaho...................................................                  3
     Illinois................................................                 65
     New Jersey..............................................                 12
     Ohio....................................................                 20
     Oregon..................................................                 18
     Pennsylvania............................................                 27
     Utah....................................................                  4
     Washington..............................................                 41
Principal Balance
     Aggregate...............................................     $26,563,028.69
     Minimum.................................................         $20,001.00
     Maximum.................................................        $224,125.00
     Average.................................................         $81,481.68
Weighted Average Initial Mortgage Rate.......................             8.973%
Initial Mortgage Rate Range..................................   7.250% - 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)...                338
Weighted Average Remaining Term to Stated Maturity (months)..                338
Weighted Average LTV.........................................            59.548%
Weighted Average Gross Margin................................             6.008%
Gross Margin Range...........................................    4.490% - 9.680%
Semi-Annual Rate Adjustment Cap..............................                 1%
Lifetime Cap
     Percentage of Initial Mortgage Loans with a 6% Lifetime
     Cap above the startup rate..............................              0.15%
     Percentage of Initial Mortgage Loans with a 7% Lifetime
     Cap above the startup rate..............................             99.85%
Weighted Average Maximum Mortgage Rate.......................            15.971%
Maximum Mortgage Rate Range..................................  14.250% - 20.490%



                                      S-25
<PAGE>

                              DISTRIBUTION OF LTV's
                               Variable Rate Group

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

80.001 - 85.000% .......         1          $   103,541.42            0.39%
75.001 - 80.000.........        17            1,699,087.12             6.40
70.001 - 75.000.........        44            4,247,480.48            15.99
65.001 - 70.000.........        55            5,626,284.62            21.18
60.001 - 65.000.........        34            3,008,716.68            11.33
55.001 - 60.000.........        36            3,151,296.52            11.86
50.001 - 55.000.........        23            1,757,602.92             6.62
45.001 - 50.000.........        31            2,305,388.95             8.68
40.001 - 45.000.........        22            1,429,562.82             5.38
35.001 - 40.000.........        21            1,397,602.23             5.26
30.001 - 35.000.........        16              691,113.16             2.60
25.001 - 30.000.........        12              680,866.45             2.56
20.001 - 25.000.........         6              236,334.74             0.89
15.001 - 20.000.........         6              146,164.58             0.55
10.001 - 15.000.........         2               81,986.00             0.31
                                 -               ---------             ----
     Total..............       326          $26,563,028.69           100.00%
                               ===          ==============           =======

     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

                                               Aggregate        % of Aggregate
  Range of               Number of Initial       Unpaid              Unpaid
   Months                  Mortgage Loans   Principal Balance  Principal Balance
                   
109 - 120...............          2          $    124,536.00          0.47%
169 - 180...............         44             2,995,264.60         11.28
229 - 240...............          2               212,667.00          0.80
349 - 360...............        278            23,230,561.09         87.45
                                ---            -------------         -----
     Total..............        326           $26,563,028.69        100.00%
                                ===           ==============        =======
                                     


                                      S-26
<PAGE>

                       DISTRIBUTION OF PRINCIPAL BALANCES
                               Variable Rate Group

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

$20,000.01 -  25,000.00 ....      3          $   63,826.00            0.24%
 25,000.01 -  30,000.00 ....      6             169,106.58            0.64
 30,000.01 -  35,000.00 ....      7             233,240.00            0.88
 35,000.01 -  40,000.00 ....     14             528,562.19            1.99
 40,000.01 -  45,000.00 ....     13             552,516.79            2.08
 45,000.01 -  50,000.00 ....     17             811,931.97            3.06
 50,000.01 -  55,000.00 ....     24           1,238,018.28            4.66
 55,000.01 -  60,000.00 ....     11             631,700.04            2.38
 60,000.01 -  65,000.00 ....     22           1,382,488.69            5.20
 65,000.01 -  70,000.00 ....     15           1,017,914.87            3.83
 70,000.01 -  75,000.00 ....     17           1,225,438.85            4.61
 75,000.01 -  80,000.00 ....     17           1,315,423.43            4.95
 80,000.01 -  85,000.00 ....     26           2,135,584.73            8.04
 85,000.01 -  90,000.00 ....     24           2,104,915.81            7.92
 90,000.01 -  95,000.00 ....     24           2,219,014.40            8.35
 95,000.01 - 100,000.00 ....     13           1,277,462.90            4.81
100,000.01 - 125,000.00 ....     38           4,196,853.17           15.80
125,000.01 - 150,000.00 ....     18           2,480,351.00            9.34
150,000.01 - 200,000.00 ....     14           2,332,247.99            8.78
200,000.01 - 250,000.00 ....      3             646,431.00            2.43
                                  -             ----------            ----
Total.......................    326         $26,563,028.69          100.00%
                                ===         ==============          =======

                         DISTRIBUTION OF PROPERTY TYPES
                               Variable Rate Group

                                                Aggregate        % of Aggregate
                         Number of Initial       Unpaid              Unpaid
Property Type              Mortgage Loans   Principal Balance  Principal Balance
                                              
Condominium.................       4         $    251,563.37           0.95%
Two-to-Four Family..........       8              707,774.44           2.66
Planned Unit Development....       1               90,070.00           0.34
Single Family...............     313           25,513,620.88          96.05
                                 ---           -------------          -----
     Total..................     326          $26,563,028.69         100.00%
                                 ===          ==============         =======
                                                                       
                        DISTRIBUTION OF OCCUPANCY STATUS
                               Variable Rate Group

                                                Aggregate       % of Aggregate
                         Number of Initial       Unpaid             Unpaid
Occupancy Status           Mortgage Loans   Principal Balance  Principal Balance
                     
Investor Property........        15         $  1,000,066.07           3.76%
Primary Residence........       311           25,562,962.62          96.24
                                ---           -------------          -----
     Total...............       326          $26,563,028.69         100.00%
                                ===          ==============         =======
                  


                                      S-27
<PAGE>

                     DISTRIBUTION OF INITIAL MORTGAGE RATES
                               Variable Rate Group

                                                Aggregate        % of Aggregate
Range of Initial         Number of Initial       Unpaid              Unpaid
Mortgage Rates             Mortgage Loans   Principal Balance  Principal Balance
                   
  7.001 -  7.500% ........       30          $ 2,372,109.84           8.93%
  7.501 -  8.000 .........       55            4,821,659.24          18.15
  8.001 -  8.500 .........       51            4,077,492.06          15.35
  8.501 -  9.000 .........       57            5,035,192.16          18.96
  9.001 -  9.500 .........       36            3,209,234.02          12.08
  9.501 - 10.000 .........       39            3,225,293.16          12.14
 10.001 - 10.500 .........       12            1,022,202.33           3.85
 10.501 - 11.000 .........        9              616,714.00           2.32
 11.001 - 11.500 .........       14              765,481.36           2.88
 11.501 - 12.000 .........       12              793,292.94           2.99
 12.001 - 12.500 .........        8              483,229.58           1.82
 12.501 - 13.000 .........        2               91,277.00           0.34
 13.001 - 13.500 .........        1               49,851.00           0.19
                                  -               ---------           ----
 Total....................      326          $26,563,028.69         100.00%
                                ===          ==============         =======
                                                              
                     DISTRIBUTION OF MAXIMUM MORTGAGE RATES
                               Variable Rate Group

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

14.001 - 14.500%........          31          $2,412,643.53           9.08%
14.501 - 15.000.........          55           4,821,659.24          18.15
15.001 - 15.500.........          50           4,036,958.37          15.20
15.501 - 16.000.........          57           5,035,192.16          18.96
16.001 - 16.500.........          36           3,209,234.02          12.08
16.501 - 17.000.........          39           3,225,293.16          12.14
17.001 - 17.500.........          12           1,022,202.33           3.85
17.501 - 18.000.........           9             616,714.00           2.32
18.001 - 18.500.........          14             765,481.36           2.88
18.501 - 19.000.........          12             793,292.94           2.99
19.001 - 19.500.........           8             483,229.58           1.82
19.501 - 20.000.........           2              91,277.00           0.34
20.001 - 20.500.........           1              49,851.00           0.19
                                   -              ---------           ----
       Total............         326         $26,563,028.69         100.00%
                                 ===         ==============         =======

                                      S-28
<PAGE>

                             DISTRIBUTION OF MARGINS
                               Variable Rate Group

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

4.001 -  5.000% ...........      85           $6,791,699.14           25.57%
5.001 -  6.000 ............     107            8,825,989.65           33.23
6.001 -  7.000 ............      82            7,515,165.39           28.29
7.001 -  8.000 ............      32            2,145,288.31            8.08
8.001 -  9.000 ............      19            1,235,035.20            4.65
9.001 - 10.000 ............       1               49,851.00            0.19
                                ---          --------------           -----
    Total..................     326          $26,563,028.69          100.00%
                                ===          ==============          =======

                 GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES
                               Variable Rate Group

                                               Aggregate         % of Aggregate
                        Number of Initial       Unpaid               Unpaid
State                     Mortgage Loans   Principal Balance   Principal Balance
                     
Arizona.................        13           $ 813,760.00             3.06%
California..............        89           8,180,432.62            30.80
Colorado................        16           1,301,774.57             4.90
Florida.................        16           1,013,583.36             3.82
Georgia.................         2             132,086.00             0.50
Idaho...................         3             208,027.27             0.78
Illinois................        65           5,606,908.84            21.11
New Jersey..............        12           1,010,766.00             3.81
Ohio....................        20           1,175,481.54             4.43
Oregon..................        18           1,505,741.41             5.67
Pennsylvania............        27           1,744,493.16             6.57
Utah....................         4             330,842.36             1.25
Washington..............        41           3,539,131.56            13.32
                               ---         --------------           ------
      Total.............       326         $26,563,028.69           100.00%
                               ===         ==============           ======

Conveyance of Subsequent Mortgage Loans - Variable Rate Group

     The  Pooling  and  Servicing   Agreement   permits  the  Trust  to  acquire
$9,936,971.31 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


                                      S-29
<PAGE>

scheduled  due dates  thereof will not affect the  amortization  schedule or the
relative application of such payments to principal and interest.

                       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.  The Company does
not make 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  will receive a
partial prepayment on the Payment Date in October 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


                                      S-30
<PAGE>

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.

     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, 2027 and Class
A-2  Certificates,  December 20, 2027. The Last Scheduled  Payment Dates are the
Payment  Dates 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. 23% HEP assumes  prepayment rates of 2.3% 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 2.3% 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,  23%
HEP assumes a constant  prepayment  rate of 23% 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  October  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 October
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  September  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 5.875% (vi) the Class A-1 Pass-Through  Rate
remains constant at 7.625% per annum and the Class A-2 Pass-Through Rate remains
constant at 5.800% per annum;  (vii) the Offered  Certificates  are purchased on
September  17, 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-31
<PAGE>

                                FIXED RATE GROUP
Initial Mortgage Loans

                                                       Remaining
                                    Mortgage            Term to
Principal           Mortgage       Rate Net of      Stated Maturity    Seasoning
 Balance              Rate        Servicing Fee         (months)        (months)
 -------              ----        -------------         --------        --------
                  
$ 2,969,957.34      10.749%          10.249%              187              3
 23,250,779.17      10.484            9.984               359              1
                  
               
Subsequent Mortgage Loans

                                                       Remaining
                                    Mortgage            Term to
Principal           Mortgage       Rate Net of      Stated Maturity    Seasoning
 Balance              Rate        Servicing Fee         (months)        (months)
 -------              ----        -------------         --------        --------
                  
$7,279,263.49 (1)   10.514%         10.014% (2)            341             0


                               VARIABLE RATE GROUP

Initial Mortgage Loans

<TABLE>
<CAPTION>
                                                    Remaining                              Number of
                                      Initial        Term to                                 Months
                       Initial        Mortgage       Stated                             to next Mortgage
 Principal            Mortgage      Rate Net of     Maturity    Seasoning     Gross       Rate Change
  Balance               Rate       Servicing Fee    (months)    (months)      Margin        (months)
  -------               ----       -------------    --------    --------      ------        --------
<C>                    <C>             <C>             <C>          <C>       <C>              <C>
$ 3,722,920.93         8.919%          8.419%          330          0         5.822%           5
 10,842,232.78         9.085           8.585           338          0         6.089            6
 10,899,035.99 (3)     8.862           8.362 (5)       337          0         5.973            6
  1,098,838.99 (4)     9.137           8.637 (6)       360          0         6.186            6

</TABLE>


                                      S-32
<PAGE>

Subsequent Mortgage Loans

<TABLE>
<CAPTION>
                                                    Remaining                              Number of
                                      Initial        Term to                                 Months
                       Initial        Mortgage       Stated                             to next Mortgage
 Principal            Mortgage      Rate Net of     Maturity    Seasoning     Gross       Rate Change
  Balance               Rate       Servicing Fee    (months)    (months)      Margin        (months)
  -------               ----       -------------    --------    --------      ------        --------
<C>                    <C>             <C>             <C>          <C>       <C>              <C>
$9,936,971.31(1)       8.973%          8.473% (7)      338          0         6.008%           6

</TABLE>

(1)  Assumes  transfer  to the Trust in  October  1996 with the  characteristics
     stated  above.  Scheduled  payments are assumed to be received on the first
     day of each month  commencing in November 1996.  Prepayments are assumed to
     be received on the last day of each month  commencing  in October  1996 and
     include 30 days' interest thereon.

(2)  During the first  Accrual  Period  interest is assumed to be available at a
     rate of 10.014% per annum.

(3)  Interest only through  October 1996.  Scheduled  payments are assumed to be
     received on the first day of each month  commencing  in November 1996 using
     the characteristics stated above. Prepayments are assumed to be received on
     the last day of each month  commencing in October 1996 and include 30 days'
     interest thereon.

(4)  Interest only through November 1996.  Scheduled  payments are assumed to be
     received on the first day of each month  commencing  in December 1996 using
     the characteristics stated above. Prepayments are assumed to be received on
     the last day of each month commencing in November 1996 and include 30 days'
     interest thereon.

(5)  During the first  Accrual  Period  interest is assumed to be available at a
     rate of 8.362% per annum.

(6)  During the first two Accrual Periods interest is assumed to be available at
     a rate of 8.637% per annum.

(7)  During the first  Accrual  Period  interest is assumed to be available at a
     rate of 8.473% per annum.

     "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 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%               19%                21%                 23%               25%
Variable Rate Group (HEP):        0%               21%                23%                 25%               27%

</TABLE>


                                      S-33
<PAGE>

                             WEIGHTED AVERAGE LIVES

                                    Class A-1

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

   I .............................       19.82                July 20, 2024    
  II .............................        4.60                December 20, 2006
 III .............................        4.19                January 20, 2006
  IV .............................        3.84                March 20, 2005
   V .............................        3.55                July 20, 2004
                                                 
                                    Class A-2

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

   I .............................       20.17                July 20, 2024    
  II .............................        4.34                December 20, 2006
 III .............................        3.98                January 20, 2006
  IV .............................        3.68                March 20, 2005
   V .............................        3.41                July 20, 2004
                                                             
                                                  

(1)  Assumes no early termination of the Trust.

(2)  Assuming early termination of the Trust at the Clean-Up Call Date.

     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


                                      S-34
<PAGE>

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 and the Class R Certificates.  The  Certificates  will be issued by
First  Alliance  Mortgage Loan Trust 1996-3,  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
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.


                                      S-35
<PAGE>

     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.

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  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 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 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 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 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,  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 of Class A Certificates to the
extent necessary to increase the related Subordinated Amount to the level of its
Specified Subordinated Amount.


                                      S-36
<PAGE>

     The application of Net Monthly Excess Spread to principal has the effect of
accelerating  the  amortization  of the  related  Class 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  of  Class A  Certificates  on such  Payment  Date  shall be
distributed to the Owners of the Subordinated Certificates on such Payment Date.
This has the effect of  decelerating  the  amortization  of the related Class 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 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 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 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 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 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


                                      S-37
<PAGE>

Class A Principal  Balance of the related Class 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 of Class A Certificates  on such Payment Date. The  Certificate  Insurance
Policies  are thus  similar  to the  subordination  provisions  described  above
insofar as the Certificate  Insurance Policies guarantee  ultimate,  rather than
current,  payment  of the  amounts of any  Realized  Losses to the Owners of the
related  Class 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 first, to make
     any  required  Subordination  Increase  Amount  with  respect  to the other


                                      S-38
<PAGE>

     Mortgage  Loan  Group  and  second,   to  pay  any   Available   Funds  Cap
     Carry-Forward Amount; 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 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,  together with any portion of any Available  Funds
Cap Carry-Forward Amount to be funded on 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


                                      S-39
<PAGE>

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-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-2  Certificates  will  initially  bear a  pass-through  rate of
5.800% per annum which  applies to the Accrual  Period  beginning on the Closing
Date and ending on October  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-2
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-2 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-2  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-2  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,




                                      S-40
<PAGE>

     (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-2  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 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 Chase
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


                                      S-41
<PAGE>

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 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 Morgan Guaranty Trust Company of New
York (the "Euroclear Operator"), under contract with Euroclear Clearance Systems
S.C., a Belgian cooperative corporation (the "Cooperative").  All operations are
conducted by the  Euroclear  Operator,  and all Euroclear  Securities  clearance
accounts and Euroclear  cash accounts are accounts with the Euroclear  Operator,
not the Cooperative.  The Cooperative establishes policy for Euroclear on behalf
of Euroclear  Participants.  Euroclear  Participants  include  banks  (including
central banks),  securities brokers and dealers and other professional financial
intermediaries.  Indirect  access to Euroclear is also  available to other firms
that  clear  through or  maintain  a  custodial  relationship  with a  Euroclear
Participant, either directly or indirectly.


                                      S-42
<PAGE>

     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  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


                                      S-43
<PAGE>

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.

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. In July 1996, the Company became a
wholly owned  subsidiary of First Alliance  Corporation  ("FACO")  pursuant to a
reorganization  in connection  with the initial  public  offering of the Class A
Common Stock of FACO. The current business and all of its predecessors have been
located in Orange  County,  California.  Approximately  237 of the Company's 348
employees  are  located at the  corporate  headquarters.  The  remainder  of the
Company's employees work in twenty-one branch offices distributed throughout the
United States and the United  Kingdom.  All Mortgage Loans included in the Trust
were  originated  in the United  States and are secured by Mortgaged  Properties
located in 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;
Little Falls, New Jersey;  Beachwood,  Ohio;  Garden City, New York; and Harrow,
London, United Kingdom.

     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.


                                      S-44
<PAGE>

     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 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
     September 1, 1996 among First Alliance Mortgage Company, as Company,  First
     Alliance  Mortgage  Company,  as  Servicer  and The  Bank of New  York,  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 related Class A Current  Interest over (b) the related Total  Available
     Funds (after any deduction for the related  Premium  Amount and fee payable
     to the  Trustee),  (ii) the related  Subordination  Deficit,  if any (after
     applying the crosscollateralization provisions of the Agreement), and (iii)


                                      S-45
<PAGE>

     the related Preference Amount.  Insured Payments do not include the payment
     on the Class A-2  Certificates  of any  Available  Funds Cap  Carry-Forward
     Amounts.

          "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 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,  and is
subject to regulation under the laws of, 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. New York
has  laws  prescribing  minimum  capital  requirements,   limiting  classes  and
concentration  of  investments  and  requiring  the approval of policy rates and
forms.  State laws also regulate the amount of both the aggregate and individual
risks that may be insured,  the payment of dividends by the Certificate Insurer,
changes  in  control  and  transactions  among  affiliates.   Additionally,  the
Certificate  Insurer  is  required  to  maintain  contingency  reserves  on  its
liabilities in certain amounts and for certain periods of time.

     The  financial  statements  of  the  Certificate  Insurer,  a  wholly-owned
subsidiary  of MBIA Inc.,  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,  are
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


                                      S-46
<PAGE>

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"):

                                             SAP
                             ---------------------------------------------------
                                        December 31,               June 30,
                                            1995                     1996
                                          (Audited)              (Unaudited)
                                                    (In millions)

Admitted Assets..............             $3,814                    $4,179
Liabilities..................              2,540                     2,804
Capital and Surplus..........              1,274                     1,375


                                            GAAP
                             ---------------------------------------------------
                                        December 31,                June 30,
                                            1995                      1996
                                         (Audited)                (Unaudited)
                                                    (In millions)

Assets.......................             $4,463                    $4,691
Liabilities..................              1,937                     2,088
Shareholder's Equity.........              2,526                     2,602


     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-47
<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  proceeds of the  foregoing
(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


                                      S-48
<PAGE>

relates to the  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-49
<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 after the Clean-Up Call
Date. 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 by  foreclosure,  deed in
lieu of foreclosure, or otherwise in respect of any Mortgage Loan then remaining


                                      S-50
<PAGE>

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 of Offered Certificates will be
treated as "regular interests" in the REMIC and the Class R Certificates will be


                                      S-51
<PAGE>

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 23% 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-52
<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-53
<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
issued by Standard & Poor's and Moody's on the payment of principal and interest
on the Class A-2  Certificates  do not cover the payment of the Available  Funds
Cap Carry-Forward  Amount. 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  September 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 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 $190,000. 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


                                      S-54
<PAGE>

Underwriter.  Accordingly,  no assurance can be given as to the liquidity of, or
trading markets for, the Offered Certificates.

                                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. 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.  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-55
<PAGE>

                                     ANNEX I

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

     Except  in  certain  limited  circumstances,  the  globally  offered  First
Alliance Mortgage Loan Trust 1996-3 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 may be, to receive


                                       I-1
<PAGE>

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>

                                   APPENDIX A
                  INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS

Accrual Period...............................................................S-7
Advances....................................................................S-35
Appraised Values............................................................S-21
Available Funds.............................................................S-39
Available Funds Cap..........................................................S-5
Available Funds Cap Carry-Forward Amount.....................................S-6
Available Funds Shortfall...................................................S-38
Beneficial Owners...........................................................S-12
Book-Entry Certificates.....................................................S-41
Capitalized Interest Account................................................S-11
Carry-Forward Amount.........................................................S-9
Cede........................................................................S-13
CEDEL.......................................................................S-12
CEDEL Participants..........................................................S-42
Certificate Account.........................................................S-35
Certificate Insurer.........................................................S-12
Certificates................................................................S-35
Chase.......................................................................S-13
Citibank....................................................................S-13
Class A Certificates.........................................................S-1
Class A Current Interest.....................................................S-7
Class A Distribution Amount..................................................S-9
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-2 Certificates.......................................................S-1
Class A-2 Formula Pass-Through Rate..........................................S-6
Class A-2 Original Certificate Principal Balance.............................S-5
Class A-2 Pass-Through Rate..................................................S-5
Clean-Up Call Date...........................................................S-5
Closing Date.................................................................S-1
CLTV.........................................................................S-3
Company......................................................................S-1
Compensating Interest.......................................................S-12
Cooperative.................................................................S-42
Cut-Off Date.................................................................S-1
D&P.........................................................................S-53
Definitive Certificate......................................................S-41
Delinquency Advances........................................................S-12
DOL.........................................................................S-52
DTC.........................................................................S-12
DTC Participants............................................................S-42
ERISA.......................................................................S-52
Euroclear...................................................................S-12
Euroclear Operator..........................................................S-42
Euroclear Participants......................................................S-42
European Depositaries.......................................................S-13
Excess Subordinated Amount..................................................S-37
Exemption...................................................................S-52
Financial Intermediary......................................................S-41
Fiscal Agent................................................................S-45
Fitch.......................................................................S-53
Fixed Rate Cap...............................................................S-5
Fixed Rate Certificates......................................................S-1
Fixed Rate Group.............................................................S-1
Fixed Rate Group Available Funds............................................S-39
Fixed Rate Group Servicing Fee..............................................S-13
Fixed Rate Group Total Available Funds......................................S-39
FNMA.........................................................................S-3
Funding Period..............................................................S-10
GAAP........................................................................S-47
Initial Mortgage Loans.......................................................S-2
Insurer Reimbursable Amount.................................................S-38
Interest Determination Date.................................................S-40
Junior Lien Ratio............................................................S-4
Last Scheduled Payment Date.................................................S-31
LIBOR........................................................................S-5
Liquidated Mortgage Loan.....................................................S-9
LTV..........................................................................S-3
Maximum Collateral Amount....................................................S-5
Modeling Assumptions........................................................S-31
Moody's.....................................................................S-13
Mortgage Loan Group..........................................................S-1
Mortgage Loans...............................................................S-1
Mortgaged Properties.........................................................S-1
Mortgages....................................................................S-1
Mortgagor...................................................................S-29
Net Monthly Excess Cashflow.................................................S-38
Notes.......................................................................S-19
Offered Certificates.........................................................S-1
Original Aggregate Loan Balance..............................................S-2
Original Pre-Funded Amount...................................................S-2
Originator...................................................................S-1
Owner.......................................................................S-35
Participants................................................................S-41
Payment Date.................................................................S-6
Percentage Interest..........................................................S-6
Plan........................................................................S-52
Plan Asset Regulation.......................................................S-52
Pooling and Servicing Agreement..............................................S-1
Pre-Funded Amount...........................................................S-11
Pre-Funding Account..........................................................S-2
Pre-Funding Account Earnings................................................S-11
Prepayment..................................................................S-30
Prepayment Assumption.......................................................S-31
Realized Loss...............................................................S-37
Record Date..................................................................S-6
Reference Banks.............................................................S-40
Relevant Depositary.........................................................S-41
REMIC.......................................................................S-14
Remittance Date.............................................................S-35
Remittance Period...........................................................S-35
Restricted Group............................................................S-53
Reuter Screen LIBO Page.....................................................S-40
Riegle Act..................................................................S-17
Rules.......................................................................S-41
SAP.........................................................................S-47
Securities...................................................................S-1
Servicer.....................................................................S-1
Servicing Fee...............................................................S-13
Six Month LIBOR Loans........................................................S-4
SMMEA.......................................................................S-14
Specified Subordinated Amount...............................................S-36
Standard & Poor's...........................................................S-13
Subordinate Certificates.....................................................S-1
Subordination Deficit........................................................S-9
Subordination Increase Amount...............................................S-36
Subordination Reduction Amount..............................................S-37
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-43
Total Available Funds.......................................................S-39
Total Monthly Excess Cashflow...............................................S-38
Total Monthly Excess Spread.................................................S-36
Trust........................................................................S-1
Trustee......................................................................S-1
Underwriter.................................................................S-54
Variable Rate Certificates...................................................S-1
Variable Rate Group..........................................................S-1
Variable Rate Group Available Funds.........................................S-39
Variable Rate Group Servicing Fee...........................................S-13
Variable Rate Group Total Available Funds...................................S-39

57841.1d


                                       A-1
<PAGE>
                                                                      APPENDIX B


            AUDITED FINANCIAL STATEMENTS FOR THE CERTIFICATE INSURER

                           MBIA INSURANCE CORPORATION

                        CONSOLIDATED FINANCIAL STATEMENTS

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


                                      B-1

<PAGE>

[LETTERHEAD FOR COOPERS & LYBRAND]

                        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 L.L.P.

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)


                                            December 31, 1995  December 31, 1994
                                            -----------------  -----------------
                Assets
Investments:
  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 Shareholders' 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 shareholders' equity                   2,525,872          2,055,503
                                                 ----------         ----------
     Total liabilities and shareholders' equity  $4,462,994         $3,759,167
                                                 ==========         ==========
                                               
               The accompanying notes are an integral part of the
                       consolidated financial statements.


                                      B-3
<PAGE>

                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME

                             (Dollars in thousands)


                                                  Years ended December 31
                                            -----------------------------------
                                              1995          1994         1993
                                            --------      --------     --------
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.


                                      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  
                                              Common Stock      Additional              Cumulative      Appreciation 
                                            ------------------   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
                                            =======   =======   ==========   ==========    ======           ========
                                                                                                        
</TABLE>

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


                                      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
                                                                       
</TABLE>

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


                                      B-6
<PAGE>

                           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 component of


                                      B-9
<PAGE>

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


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                
(In thousands)                     Cost        Gains      Losses     Fair Value 
- --------------------------------------------------------------------------------
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
(In thousands)                     Cost        Gains       Losses     Fair Value
- --------------------------------------------------------------------------------
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
Georgraphic     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
                    ------------------------------------------------------------------------------------
($ in billions)                          1995                                       1994   
- --------------------------------------------------------------------------------------------------------
                           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
- --------------------------------------------------------------------------------------------------------
<S>                     <C>            <C>            <C>          <C>            <C>             <C>  
Municipal                                                                                 
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>

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


Deffered 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.

Installments 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
(In thousands)                   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





                                      C-1
<PAGE>

                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES


                                     INDEX

                                                                            PAGE
                                                                            ----

Consolidated Balance Sheets - June 30, 1996 (Unaudited)
   and December 31, 1995 (Audited)                                             3

Consolidated Statements of Income - Three months and
   six months ended June 30, 1996 and 1995 (Unaudited)                         4

Consolidated Statement of Changes in Shareholder's
   Equity - Six months ended June 30, 1996 (Unaudited)                         5

Consolidated Statements of Cash Flows
   - Six months ended June 30, 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)

<TABLE>
<CAPTION>

                                                                        June 30, 1996     December 31, 1995
                                                                       ---------------    -----------------
                                                                         (Unaudited)         (Audited)

                    Assets
<S>                                                                      <C>                 <C>      
Investments:
   Fixed-maturity securities held as available-for-sale
     at fair value (amortized cost $3,735,457 and $3,428,986)            $3,813,749          $3,652,621
   Short-term investments, at amortized cost
      (which approximates fair value)                                       219,945             198,035
   Other investments                                                         13,781              14,064
                                                                         ----------          ----------
        Total investments                                                 4,047,475           3,864,720
Cash and cash equivalents                                                     4,649               2,135
Accrued investment income                                                    64,494              60,247
Deferred acquisition costs                                                  143,536             140,348
Prepaid reinsurance premiums                                                208,614             200,887
Goodwill (less accumulated amortization
   of $39,814 and $37,366)                                                  103,166             105,614
Property and equipment, at cost (less accumulated
   depreciation of $13,540 and $12,137)                                      42,845              41,169
Receivable for investments sold                                               1,430               5,729
Securities purchased under agreement to resell                               36,750                  --
Other assets                                                                 37,614              42,145
                                                                         ----------          ----------
        Total assets                                                     $4,690,573          $4,462,994
                                                                         ==========          ==========
               Liabilities and Shareholder's Equity
Liabilities:
   Deferred premium revenue                                              $1,728,845          $1,616,315
   Loss and loss adjustment expense reserves                                 50,437              42,505
   Deferred income taxes                                                    168,981             212,925
   Payable for investments purchased                                         30,857              10,695
   Securities sold under agreement to repurchase                             36,750                  --
   Other liabilities                                                         72,506              54,682
                                                                         ----------          ----------
        Total liabilities                                                 2,088,376           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                                             1,030,998           1,021,584
   Retained earnings                                                      1,506,726           1,341,855
   Cumulative translation adjustment                                         (1,109)              2,704
   Unrealized appreciation of investments,
      net of deferred income tax provision
      of $42,114 and $78,372                                                 50,582             144,729
                                                                         ----------          ----------
        Total shareholder's equity                                        2,602,197           2,525,872
                                                                         ----------          ----------
        Total liabilities and shareholder's equity                       $4,690,573          $4,462,994
                                                                         ==========          ==========
</TABLE>

               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)

<TABLE>
<CAPTION>
                                                           Three Months Ended                          Six Months Ended       
                                                                June 30                                    June 30             
                                                  ----------------------------------         ----------------------------------
                                                      1996                 1995                  1996                 1995     
                                                  -------------        -------------         -------------        -------------
<S>                                                   <C>                  <C>                   <C>                  <C>      
Revenues:                                                                                                                      
    Gross premiums written                            $134,443             $106,665              $255,454             $177,777 
    Ceded premiums                                     (11,914)             (12,049)              (26,629)             (19,129)
                                                  -------------        -------------         -------------        -------------
        Net premiums written                           122,529               94,616               228,825              158,648 
    Increase in deferred premium revenue               (60,021)             (40,406)             (105,553)             (53,086)
                                                  -------------        -------------         -------------        -------------
        Premiums earned (net of ceded                                                                                          
            premiums of $9,682, $6,814,                                                                                        
            $18,902 and $14,652)                        62,508               54,210               123,272              105,562 
    Net investment income                               61,653               53,783               120,656              106,848 
    Net realized gains                                   3,895                1,698                 6,587                3,422 
    Other income                                           354                  224                 1,323                1,132 
                                                  -------------        -------------         -------------        -------------
        Total revenues                                 128,410              109,915               251,838              216,964 
                                                  -------------        -------------         -------------        -------------
Expenses:                                                                                                                      
    Losses and loss adjustment expenses                  4,288                2,710                 7,466                4,743 
    Policy acquisition costs, net                        5,990                5,130                11,890               10,270 
    Underwriting and operating expenses                 11,777                9,247                22,326               18,999 
                                                  -------------        -------------         -------------        -------------
        Total expenses                                  22,055               17,087                41,682               34,012 
                                                  -------------        -------------         -------------        -------------
                                                                                                                               
Income before income taxes                             106,355               92,828               210,156              182,952 
                                                                                                                               
Provision for income taxes                              22,786               20,604                45,285               20,604 
                                                  -------------        -------------         -------------        -------------
                                                                                                                               
Net income                                           $  83,569             $ 72,224             $ 164,871             $142,872 
                                                  =============        =============         =============        ============= 
</TABLE>
                                              




               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 six months ended June 30, 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>               <C> 
Balance, January 1, 1996                  100,000      $15,000       $1,021,584      $1,341,855          $2,704            $144,729
Exercise of stock options                     ---          ---            3,740             ---             ---                 ---
Net income                                    ---          ---              ---         164,871             ---                 ---
Change in foreign                                               
    currency transactions                     ---          ---              ---             ---          (3,813)                ---
Change in unrealized                                            
    appreciation of investments,                                
    net of change in deferred                                   
    income taxes of $50,830                   ---          ---              ---             ---             ---             (94,147)
Tax reduction related to tax                                    
    sharing agreement                                           
    with MBIA Inc.                            ---          ---            5,674             ---             ---                 ---
                                     ============= ============  =============== ===============  ==============  ==================
Balance, June 30, 1996                    100,000      $15,000       $1,030,998      $1,506,726         $(1,109)           $ 50,582
                                     ============= ============  =============== ===============  ==============  ==================
</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)
<TABLE>
<CAPTION>

                                                                      Six Months Ended
                                                                          June 30
                                                               -------------------------------
                                                                    1996              1995
                                                               -------------     -------------
<S>                                                               <C>               <C>      
Cash flows from operating activities:
     Net income                                                   $ 161,871         $ 142,872
     Adjustments to reconcile net income to net
        cash provided by operating activities:
        Increase in accrued investment income                        (4,247)           (2,129)
        Increase in deferred acquisition costs                       (3,188)           (4,081)
        Increase in prepaid reinsurance premiums                     (7,727)           (4,477)
        Increase in deferred premium revenue                        113,280            59,123
        Increase in loss and loss adjustment expense reserves         7,932             3,872
        Depreciation                                                  1,442             1,295
        Amortization of goodwill                                      2,448             2,465
        Amortization of bond discount, net                           (2,870)             (620)
        Net realized gains on sale of investments                    (6,587)           (3,422)
        Deferred income taxes                                         6,886             6,092
        Other, net                                                   27,690            20,094
                                                               -------------     -------------
        Total adjustments to net income                             135,059            78,212
                                                               -------------     -------------
        Net cash provided by operating activities                   299,930           221,084
                                                               -------------     -------------
Cash flows from investing activities:
     Purchase of fixed-maturity securities, net
        of payable for investments purchased                       (698,356)         (381,468)
     Sale of fixed-maturity securities, net of
        receivable for investments sold                             334,370           237,019
     Redemption of fixed-maturity securities,
        net of receivable for investments redeemed                   75,960            31,546
     Purchase of short-term investments, net                         (6,763)          (60,631)
     Securities purchased under agreements to resell                (36,750)              ---
     Sale (purchase) of other investments, net                          402              (807)
     Capital expenditures, net of disposals                          (3,129)           (2,326)
                                                               -------------     -------------
     Net cash used in investing activities                         (334,166)         (176,667)
                                                               -------------     -------------
Cash flows from financing activities:
     Dividends paid                                                     ---           (43,500)
     Securities sold under agreement to repurchase                   36,750               ---
                                                               -------------     -------------
     Net cash provided (used) by financing activities                36,750           (43,500)
                                                               -------------     -------------
Net increase in cash and cash equivalents                             2,514               917
Cash and cash equivalents - beginning of period                       2,135             1,332
                                                               -------------     -------------
Cash and cash equivalents - end of period                         $   4,649         $   2,249
                                                               =============     =============
Supplemental cash flow disclosures:
     Income taxes paid                                            $  32,978      $     26,201

</TABLE>
               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 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 six months ended June
30, 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 six months ended June 30,
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 September 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
  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."

Master Servicer..................   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.

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

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

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

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


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

Forward Commitments;
  Pre-Funding....................   A Trust may enter into an agreement (each, a
                                      "Forward  Purchase  Agreement")  with  the
                                      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   credit   enhancer   may   at   their
                                      respective  option effect early retirement
                                      of a  series  of  Securities  through  the
                                      purchase of the  Mortgage  Loans and other
                                      assets in the related  Trust  Estate under
                                      the  circumstances  and in the  manner set
                                      forth   herein   under  "The  Pooling  and
                                      Servicing          Agreement--Termination;
                                      Retirement  of  Securities"   and  in  the
                                      related Prospectus Supplement.

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

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

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

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

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 the principal balance of a mortgage loan only to the extent


                                       12
<PAGE>

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 Loans at origination,


                                       18
<PAGE>

(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 or sellers not affiliated


                                       20
<PAGE>

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 may be


                                       21
<PAGE>

     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 Originator's


                                       27
<PAGE>

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




                                       29
<PAGE>

terminated  Sub-Servicer,  but no assurance can be given that such an assumption
will occur and, in any event,  if the new  Sub-Servicer  is an  affiliate of the
Servicer,  the liability for such  representations  and  warranties  will not be
assumed  by such  new  Sub-Servicer.  In the  event of such an  assumption,  the
Servicer  may in the exercise of its business  judgment  release the  terminated
Sub-Servicer from liability in respect of such  representations  and warranties.
Any amendments to a Sub-Servicing  Agreement or to a new Sub-Servicing Agreement
may contain  provisions  different from those described above that are in effect
in the original  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


                                       30
<PAGE>

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 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 Securityholders.  Unless and until Physical Securities


                                       32
<PAGE>

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


                                       33
<PAGE>

balance of each Mortgage  Loan as of the 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  buydown  plan or (ii) if such


                                       36
<PAGE>

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  theretofore  reimbursed  to it.  The  Servicer's


                                       39
<PAGE>

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 manner and to such extent as is customary in the locality where such


                                       42
<PAGE>

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 Insurance Policies." If so,


                                       43
<PAGE>

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 of  repair or


                                       45
<PAGE>

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


                                       46
<PAGE>

repurchase or substitute for any 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


                                       47
<PAGE>

Rating Agency or Agencies that rated the related  series of Securities  that the
substitution  or alternate form of credit  enhancement  for the existing  credit
enhancement  will not adversely affect the then current ratings assigned to such
Securities by such Rating Agency or Agencies.

     The Servicer,  on behalf of itself, the Trustee and  Securityholders,  will
provide the Trustee information  required for the Trustee to draw under a Letter
of Credit or Financial  Guaranty  Insurance Policy,  will present claims to each
Pool Insurer,  to the issuer of each Special  Hazard  Insurance  Policy or other
special hazard  instrument,  to the issuer of each Bankruptcy Bond and will take
such  reasonable  steps as are necessary to permit recovery under such Letter of
Credit,  Financial Guaranty  Insurance Policy,  Purchase  Obligation,  insurance
policies or comparable coverage respecting  defaulted Mortgage Loans or Mortgage
Loans  which are the  subject  of a  bankruptcy  proceeding.  Additionally,  the
Servicer  will  present  such  claims  and take  such  steps  as are  reasonably
necessary  to  provide  for the  performance  by another  party of its  Purchase
Obligation.  As set forth  above,  all  collections  by the  Servicer  under any
Purchase Obligation,  any Mortgage Pool Insurance Policy, or any Bankruptcy Bond
and,  where the related  property  has not been  restored,  any  Special  Hazard
Insurance  Policy,  are to be deposited  initially in the Principal and Interest
Account and  ultimately in the  Distribution  Account,  subject to withdrawal as
described  above.  All draws  under any Letter of Credit or  Financial  Guaranty
Insurance Policy will be deposited directly in the Distribution Account.

     If any property securing a defaulted Mortgage Loan is damaged and proceeds,
if any,  from the related  hazard  insurance  policy or any  applicable  Special
Hazard  Instrument  are  insufficient  to  restore  the  damaged  property  to a
condition  sufficient to permit  recovery  under any  applicable  form of Credit
Enhancement, the Servicer is not required to expend its own funds to restore the
damaged  property unless it determines (i) that such  restoration  will increase
the proceeds to one or more classes of  Securityholders  on  liquidation  of the
Mortgage Loan after reimbursement of the Servicer for its expenses and (ii) that
such  expenses  will  be  recoverable  by it  through  Liquidation  Proceeds  or
Insurance Proceeds.  If recovery under any applicable form of credit enhancement
is not  available  because  the  Servicer  has been  unable  to make  the  above
determinations,  has made such  determinations  incorrectly  or  recovery is not
available for any other reason, the Servicer is nevertheless obligated to follow
such normal practices and procedures  (subject to the preceding  sentence) as it
deems necessary or advisable to realize upon the defaulted  Mortgage Loan and in
the  event  such  determination  has  been  incorrectly  made,  is  entitled  to
reimbursement of its expenses in connection with such restoration.

Reduction or Substitution of Credit Enhancement

     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.  In July 1996, the
Company completed an offering of Class A Common Stock to the public and is now a
publicly held company  subject to the reporting  requirements  of the Securities
and Exchange  Commission.  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
and the United Kingdom.

     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


                                       50
<PAGE>

performance  under the related  Pooling and  Servicing  Agreement  has been made
under  such  officers'  supervision,  and  (ii) to the  best  of such  officers'
knowledge,  based on such review, the Servicer has fulfilled all its obligations
under the related  Pooling and Servicing  Agreement for such year,  or, if there
has been a default in the fulfillment of any such  obligations,  specifying each
such default known to such officers and the nature and status thereof  including
the steps being taken by the Servicer to remedy such defaults.

     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 circumstances, the Company will be obligated to appoint a


                                       53
<PAGE>

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  purchaser's  actual  yield to  maturity  will be lower than that


                                       54
<PAGE>

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


                                       56
<PAGE>

be no certainty as to the rate of  prepayments  on the Mortgage Loans during any
period or over the life of any series of Securities.

     As may be  described  in the  related  Prospectus  Supplement,  the related
Pooling  and  Servicing  Agreement  may  provide  that all or a  portion  of the
principal  collected  on or with  respect to the related  Mortgage  Loans may be
applied by the related Trustee to the  acquisition of additional  Mortgage Loans
during a specified  period  (rather  than used to fund  payments of principal to
Securityholders  during such period) with the result that the related securities
possess an  interest-only  period,  also  commonly  referred  to as a  revolving
period, which will be followed by an amortization period. Any such interest-only
or revolving  period may, upon the  occurrence of certain events to be described
in  the  related  Prospectus  Supplement,  terminate  prior  to  the  end of the
specified  period and result in the earlier than  expected  amortization  of the
related Securities.

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

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

     Under certain circumstances,  the Servicer, the 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 Mortgage  Loan  secured by a property  owned by a trust  where the


                                       58
<PAGE>

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 of these  states,  will have


                                       59
<PAGE>

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


                                       61
<PAGE>

by  adopting,  prior to October  15,  1985,  a law or  constitutional  provision
expressly  rejecting the  applicability of such provisions.  Certain states have
taken such action.

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


                                       63
<PAGE>

reported by the seller  (including  original issue discount and market  discount
income) and reduced (but not below zero) by any previously  reported losses, any
amortized premium and by any distributions 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 income with


                                       64
<PAGE>

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


                                       65
<PAGE>

with  respect  to any given  Mortgage  Loan  expressed  as a  percentage  of the
outstanding  principal  amount of that Mortgage Loan,  will remain constant over
time.

     Basis Rules and Distributions

     A Holder of a 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,


                                       67
<PAGE>

provided such Security is held as a "capital  asset"  (generally,  property held
for investment) within the meaning of section 1221 of the Code.

     Gain from the sale of a 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 transfer of a Residual  Security,  determined as of the date such


                                       68
<PAGE>

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  Strip


                                       70
<PAGE>

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 or  acquisition


                                       72
<PAGE>

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  involving  assets of ERISA Plans and  Tax-Favored  Plans


                                       73
<PAGE>

(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


                                       74
<PAGE>

secured  obligations  and  which  has  been  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  under  applicable


                                       76
<PAGE>

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 the


                                       77
<PAGE>

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


                                       82
<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
The Mortgage Loan Pool..................................................... S-19
Prepayment and Yield Considerations ....................................... S-19
Additional Information..................................................... S-30
The Originators............................................................ S-34
The Company................................................................ S-35
Description of the Offered Certificates ................................... S-44
The Certificate Insurance Policies and the Certificate Insurer............. S-44
The Pooling and Servicing Agreement ....................................... S-48
Certain Federal Income Tax Consequences ................................... S-51
ERISA Considerations....................................................... S-51
Ratings.................................................................... S-54
Legal Investment Considerations............................................ S-54
Underwriting............................................................... S-54
Report of Experts.......................................................... S-55
Certain Legal Matters...................................................... S-55
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 Documents 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 .......................................   48
The Company................................................................   49
The Servicer...............................................................   50
The Master Servicer........................................................   50
The Pooling and Servicing Agreement........................................   50
Yield Considerations.......................................................   53
Maturity and Prepayment Considerations.....................................   56
Certain Legal Aspects of Mortgage Loans and Related Matters................   57
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
Additional Information.....................................................   78
Index of Principal Definitions.............................................   79

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

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

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


                                  $70,000,000


                                     [LOGO]
                                 First Alliance
                                    MORTGAGE
                                    COMPANY

                              Company and Servicer


                          $33,500,000 7.625% Class A-1
                         Fixed Rate Group Certificates

                             $36,500,000 Class A-2
                        Variable Rate Group Certificates


                                 Mortgage Loan
                           Asset Backed Certificates
                                 Series 1996-3


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




                       Prudential Securities Incorporated

                               September 10, 1996



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


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