FIRST ALLIANCE MORTGAGE CO /DE/
424B5, 1996-12-18
ASSET-BACKED SECURITIES
Previous: FIRST ALLIANCE MORTGAGE CO /DE/, 8-K, 1996-12-18
Next: COLONIAL PROPERTIES TRUST, 8-K, 1996-12-18



<PAGE>
PROSPECTUS SUPPLEMENT
(To Prospectus Dated September 10, 1996)
- --------------------------------------------------------------------------------
 
                                  $70,000,000
                   FIRST ALLIANCE MORTGAGE LOAN TRUST 1996-4
           $22,500,000 6.835% Class A-1 Fixed Rate Group Certificates
             $47,500,000 Class A-2 Variable Rate Group Certificates
                    Mortgage Loan Asset Backed Certificates
                                 Series 1996-4
 
                                     [LOGO]
                              COMPANY AND SERVICER
 
- --------------------------------------------------------------------------------
 
    The Mortgage Loan Asset Backed Certificates, Series 1996-4 (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 6.835% 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 5.8177% per annum.

    FOR A DISCUSSION OF SIGNIFICANT MATTERS AFFECTING INVESTMENT IN THE
CERTIFICATES, SEE "RISK FACTORS" BEGINNING ON PAGE S-16 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 1996-4 (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 Chase Manhattan Bank, 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 Underwriters from the
Company and will be offered by the Underwriters 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 99.77% of the aggregate principal balance of the Offered
Certificates before deducting expenses payable by the Company estimated to be
$245,000. See "Underwriting" herein.
 
    The Offered Certificates are offered subject to prior sale, when, as, and if
accepted by the Underwriters 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 December 20, 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                               LEHMAN BROTHERS
 
December 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 December
31, 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 $4,204,707.88 will be deposited with
the Trustee in the Pre-Funding Account to be used to acquire fixed-rate
Subsequent Mortgage Loans for the Fixed Rate Group and an aggregate cash amount
of approximately $12,673,428.07 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 January 1997.
 
                                 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 MARCH 20,
2028 AND THE LAST SCHEDULED PAYMENT DATE FOR THE CLASS A-2 CERTIFICATES IS
DECEMBER 20, 2026. 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 -- Sales of
REMIC Securities" 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 and Lehman Brothers Inc. (each an "Underwriter" and
together, the "Underwriters") intend, but are not obligated, to make a market in
the Offered Certificates.
 
    0.24% of the Initial Mortgage Loans were 30 days or more delinquent in their
monthly payments as of the Cut-Off Date. However, investors in the Class A
Certificates should be aware that approximately 1.23% and 0.93% (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 October 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 and in the Prospectus.
                            ------------------------
 
    IN CONNECTION WITH THIS OFFERING, THE UNDERWRITERS 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-16
THE PORTFOLIO OF MORTGAGE LOANS. . . . . . . . . . . . . . . . . . . .S-18
    General. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-18
    Acquisitions . . . . . . . . . . . . . . . . . . . . . . . . . . .S-18
    Delinquencies. . . . . . . . . . . . . . . . . . . . . . . . . . .S-19
USE OF PROCEEDS. . . . . . . . . . . . . . . . . . . . . . . . . . . .S-20
THE MORTGAGE LOAN POOL . . . . . . . . . . . . . . . . . . . . . . . .S-20
    General. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-20
    Fixed Rate Group - Initial Mortgage Loans. . . . . . . . . . . . .S-21
    Conveyance of Subsequent Mortgage Loans - Fixed Rate Group . . . .S-25
    Variable Rate Group - Initial Mortgage Loans . . . . . . . . . . .S-25
    Conveyance of Subsequent Mortgage Loans - Variable Rate Group. . .S-30
    Interest Payments on the Mortgage Loans. . . . . . . . . . . . . .S-30
PREPAYMENT AND YIELD CONSIDERATIONS. . . . . . . . . . . . . . . . . .S-30
    Mandatory Prepayment . . . . . . . . . . . . . . . . . . . . . . .S-31
    Projected Prepayments and Yields for Offered Certificates. . . . .S-31
    Payment Delay Feature of Fixed Rate Certificates . . . . . . . . .S-35
ADDITIONAL INFORMATION . . . . . . . . . . . . . . . . . . . . . . . .S-35
DESCRIPTION OF THE OFFERED CERTIFICATES. . . . . . . . . . . . . . . .S-35
    General. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-35
    Payment Dates. . . . . . . . . . . . . . . . . . . . . . . . . . .S-36
    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
    Final Payments . . . . . . . . . . . . . . . . . . . . . . . . . .S-40
    Pre-Funding Account. . . . . . . . . . . . . . . . . . . . . . . .S-40
 
    Capitalized Interest Account . . . . . . . . . . . . . . . . . . .S-40
    Calculation of LIBOR . . . . . . . . . . . . . . . . . . . . . . .S-41
    Book Entry Registration of the Offered Certificates. . . . . . . .S-41
    Certain Activities . . . . . . . . . . . . . . . . . . . . . . . .S-45
THE COMPANY. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-45
THE CERTIFICATE INSURANCE POLICIES AND THE CERTIFICATE INSURER . . . .S-45
THE POOLING AND SERVICING AGREEMENT. . . . . . . . . . . . . . . . . .S-49
    Formation of the Trust . . . . . . . . . . . . . . . . . . . . . .S-49
    Sale of Mortgage Loans . . . . . . . . . . . . . . . . . . . . . .S-49
    Removal and Resignation of the Servicer. . . . . . . . . . . . . .S-50
    The Trustee. . . . . . . . . . . . . . . . . . . . . . . . . . . .S-51
    Governing Law. . . . . . . . . . . . . . . . . . . . . . . . . . .S-51
    Termination of the Trust . . . . . . . . . . . . . . . . . . . . .S-51
    Optional Termination . . . . . . . . . . . . . . . . . . . . . . .S-51
CERTAIN FEDERAL INCOME TAX CONSEQUENCES. . . . . . . . . . . . . . . .S-52
    REMIC Elections. . . . . . . . . . . . . . . . . . . . . . . . . .S-53
ERISA CONSIDERATIONS . . . . . . . . . . . . . . . . . . . . . . . . .S-53
RATINGS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-55
LEGAL INVESTMENT CONSIDERATIONS. . . . . . . . . . . . . . . . . . . .S-55
UNDERWRITING . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-55
REPORT OF EXPERTS. . . . . . . . . . . . . . . . . . . . . . . . . . .S-56
CERTAIN LEGAL MATTERS. . . . . . . . . . . . . . . . . . . . . . . . .S-56

GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES. . . Annex I
INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS . . . . . . . . . . . . . A-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 Investments 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 1996-4 (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 Chase Manhattan Bank, a New York banking
                        corporation (the "Trustee"). The Trustee's principal
                        executive offices are located at 450 West 33rd Street,
                        New York, New York  10001.

CUSTODIAN:              The Bank of New York, a New York banking corporation
                        (the "Custodian").

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:           December 1, 1996.

CLOSING DATE:           On or about December 20, 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
                        December 1, 1996, among the Servicer, the Company and
                        the Trustee.  Only the Offered Certificates are offered
                        hereby.

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


                                         S-1
<PAGE>

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

                        On the Closing Date, an aggregate cash amount of
                        $16,878,135.95 (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
                        December 31, 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 March 20, 2028 and the Last Scheduled
                        Payment Date for the Class A-2 Certificates is December
                        20, 2026.  It is expected that the actual last Payment
                        Date for each Class of Certificates will occur
                        significantly earlier than such scheduled Payment
                        Dates.  To the extent that the certificate principal
                        balance of the Class A-2 Certificates has not been
                        reduced to zero on the Last Scheduled Payment Date
                        therefor, the Certificate Insurer will include as an
                        Insured Payment to the Owners of such Certificates on
                        such Payment Date an amount which shall be sufficient
                        to reduce such certificate principal balance to zero.
                        See "Prepayment and Yield Considerations", "Description
                        of the Offered Certificates--Final Payments" and "The
                        Certificate Insurance Policies and the Certificate
                        Insurer" 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


                                         S-2
<PAGE>
                        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 634 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), 34.33% of which, by
                        aggregate principal balance, are located in the state
                        of California and 65.67% of which by aggregate
                        principal balance, collectively are located in the
                        states of Arizona, Colorado, Florida, Georgia, Idaho,
                        Illinois, New Jersey, New York, Ohio, Oregon,
                        Pennsylvania, Utah and Washington.  The Initial
                        Mortgage Loans are secured by Mortgages of which 99.69%
                        by aggregate principal balance are first mortgages or
                        deeds of trust and 0.31% 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 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 $53,121,864.05, the
                        Initial Mortgage Loans in the Fixed Rate Group had an
                        aggregate principal balance of $18,295,292.12 and the
                        Initial Mortgage Loans in the Variable Rate Group had
                        an aggregate principal balance of $34,826,571.93.  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.  0.24%
                        of the Initial Mortgage Loans by aggregate principal
                        balance were 30 days or more delinquent in their
                        monthly payments as of the Cut-Off Date. However,
                        investors in the Class A Certificates should be aware
                        that approximately 1.23% and 0.93% (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 October 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

                                         S-3
<PAGE>

                        Property at the time of origination. The Loan-to-Value
                        Ratio ("LTV") of a Mortgage Loan is equal to the ratio
                        (expressed as a percentage) of the original Loan
                        Balance of the Mortgage Loan and the appraised value of
                        the Mortgaged Property at the time of origination.

                        FIXED RATE GROUP. The weighted average CLTV of the
                        Initial Mortgage Loans in the Fixed Rate Group as of
                        the Cut-Off Date was 58.74% and the weighted average
                        LTV was 58.33%.  The weighted average remaining term to
                        stated maturity was 333 months, with a range from 120
                        months to 360 months. The average principal balance of
                        the Initial Mortgage Loans in the Fixed Rate Group was
                        $80,242.51, with a range from $13,040.51 to
                        $241,761.00; the Mortgage Rates of the Initial Mortgage
                        Loans in the Fixed Rate Group ranged from 7.950% to
                        16.250% per annum, with a weighted average Mortgage
                        Rate of 10.581% 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
                        99.30%.  As a percentage of the aggregate principal
                        balance of the Initial Mortgage Loans in the Fixed Rate
                        Group, 99.10% were secured by first mortgages and 0.90%
                        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,
                        96.79% were secured by mortgages on one-family detached
                        dwellings and 3.21% by mortgages on two-to-four family
                        dwellings.  See "The Mortgage Loan Pool -- Fixed Rate
                        Group" herein.

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

                        The weighted average LTV of the Initial Mortgage Loans
                        in the Variable Rate Group as of the Cut-Off Date was
                        60.36%, and the weighted average remaining term to
                        stated maturity was 343 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 $85,779.73, with a range from $20,001.00 to
                        $303,870.00.  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 9.244% per annum, with initial Mortgage
                        Rates that ranged from 6.950% to 13.990% per annum.
                        The weighted average maximum Mortgage Rate of the
                        Initial Mortgage Loans in the Variable Rate Group was
                        16.244% per annum, with maximum Mortgage Rates that
                        ranged from 13.950% to 20.990% per annum.  The gross
                        margin range for the Six Month LIBOR Loans in the
                        Variable Rate Group was 4.490% to 10.490%.  As of the
                        Cut-Off Date, substantially all of the Initial Mortgage
                        Loans in the Variable Rate Group


                                         S-4
<PAGE>
                        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, 92.15% were secured by mortgages on
                        one-family detached dwellings, 6.11% by mortgages on
                        two-to-four family dwellings, 1.25% by mortgages on
                        condominiums and 0.49% by mortgages on planned unit
                        developments. See "The Mortgage Loan Pool -- Variable
                        Rate Group" herein.

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

CLASS A-1 ORIGINAL
CERTIFICATE PRINCIPAL
BALANCE:                $22,500,000

CLASS A-2 ORIGINAL
CERTIFICATE PRINCIPAL
BALANCE:                $47,500,000

CLASS A-1 PASS-THROUGH  6.835% per annum; provided that on any Payment Date
RATE:                   after the Clean-Up Call Date (as defined below) the
                        Class A-1 Pass-Through Rate will be the lesser of (i)
                        7.335% 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  The initial Class A-2 Pass-Through Rate, which will
RATE:                   apply to the Accrual Period beginning on the Closing
                        Date and ending on January 19, 1997, will be 5.8177%
                        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

                                         S-5
<PAGE>

                        preceding Payment Date plus, 0.22% per annum and with
                        respect to any Payment Date thereafter, LIBOR plus
                        0.44% 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.

                        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,          Distributions on the Certificates will be made on the
GENERALLY:              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 January 1997, 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.

                                         S-6
<PAGE>

                        (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        For each Payment Date, the interest due with respect to
INTEREST:               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
                        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        The Owners of each Class of Class A Certificates are
PRINCIPAL:              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

                                         S-7
<PAGE>

                        herein. The "Class A Principal Distribution Amount" for
                        each Mortgage Loan Group with respect to each Payment
                        Date shall be the lesser of:

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

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

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

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


                                         S-8
<PAGE>

                             for the accelerated payment of principal on the
                             related Class A Certificates;

                             minus

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

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

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

                        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


                                         S-9
<PAGE>
                        Mortgage Loan Group as of the close of business on the
                        Due Date in the calendar month in which such Payment
                        Date occurs and (ii) the amount, if any, on deposit in
                        the Pre-Funding Account as of the close of business on
                        the Due Date in the calendar month in which such
                        Payment Date occurs.

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

                        OVERCOLLATERALIZATION.  The credit enhancement
                        provisions of the Trust result in a limited
                        acceleration of each Class of Offered Certificates
                        relative to the amortization of the related Mortgage
                        Loans in the early months of the transaction. The
                        accelerated amortization is achieved by the application
                        of certain excess interest to the payment of Class A
                        Certificate principal. This acceleration feature
                        creates, with respect to each Mortgage Loan Group,
                        overcollateralization which results from the excess of
                        the aggregate scheduled Loan Balances of the Mortgage
                        Loans in the related Mortgage Loan Group plus the
                        amount, if any, 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
                        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

                                         S-10
<PAGE>

                        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
                        $4,204,707.88 of such aggregate amount will be funded
                        from the sale of the Fixed Rate Certificates and an
                        amount of $12,673,428.07 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 and
                        (ii) December 31, 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 January 1997 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.


                                         S-11
<PAGE>

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

MANDATORY PREPAYMENT OF
CERTIFICATES:           In the event that at the end of the Funding Period, not
                        all of the $4,204,707.88 and $12,673,428.07 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 January 1997.  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        The Servicer will be obligated to make advances
INTEREST:               ("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


                                         S-12
<PAGE>

                        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          The Offered Certificates will initially be issued in
CERTIFICATES:           book-entry form.  Persons acquiring beneficial
                        ownership interests in such Offered Certificates
                        ("Beneficial Owners") may elect to hold their interests
                        through The Depository Trust Company ("DTC"), in the
                        United States, or Centrale de Livraison de Valeurs
                        Mobilieres, S.A. ("CEDEL") or the Euroclear System
                        ("Euroclear"), in Europe.  Transfers within DTC, CEDEL
                        or Euroclear, as the case may be, will be in accordance
                        with the usual rules and operating procedures of the
                        relevant system.  So long as the Offered Certificates
                        are Book-Entry Certificates (as defined herein), such
                        Certificates will be evidenced by one or more
                        Certificates registered in the name of Cede & Co.
                        ("Cede"), as the nominee of DTC or one of the European
                        Depositaries (as 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."


                                         S-13
<PAGE>

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.

                        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      For Federal income tax purposes an election will be
ASPECTS:                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.


                                         S-14
<PAGE>

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 Underwriters
                        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-15
<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 January 1997 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-16
<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.  0.24% of the Initial Mortgage Loans were 30
days or more delinquent in their monthly payments as of the Cut-Off Date.
However, investors in the Class A Certificates should be aware that
approximately 1.23% and 0.93% (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 October 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 34.33% 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 0.90% 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-17
<PAGE>


     Approximately 88% 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" 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 $66,920.32 or 0.004% 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 $3,492,462.54 or
approximately 10% of the Variable Rate Group by aggregate principal balance were
acquired from an Originator other than the Company.


                                      S-18
<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
September 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,
                                   September 30,    --------------------------------------
                                       1996           1995           1994           1993
                                       ----           ----           ----           ----
                                             (Dollars in Thousands)
<S>                                <C>              <C>            <C>            <C>
Total Servicing Portfolio. . . . .   $618,511       $613,791       $555,685       $385,570
Delinquent Loans(1)
        30-59 days . . . . . . . .      7,371          8,339          6,084          4,547
        60-89 days . . . . . . . .      6,402          6,538          4,471          3,070
        90 days or more. . . . . .     19,148         21,002         13,589          7,749
                                     --------       --------       --------       --------
                Total. . . . . . .   $ 32,921       $ 35,879       $ 24,144       $ 15,366
                                     --------       --------       --------       --------
                                     --------       --------       --------       --------

Total Delinquency Percentage . . .        5.3%           5.8%           4.3%           4.0%
REO Properties(2). . . . . . . . .     $5,091         $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>
                                      Nine Months Ended          Year Ended December 31,
                                        September 30,    --------------------------------------
                                            1996           1995           1994           1993
                                            ----           ----           ----           ----
                                                                 (Dollars in Thousands)
<S>                                   <C>                <C>            <C>            <C>
Average Servicing Portfolio Balance
    Outstanding (1). . . . . . . . . . .  $616,157       $584,738       $470,627       $312,438
Net Losses (2) . . . . . . . . . . . . .  $  1,565       $    169       $     44       $     63
As a percentage of Average Portfolio
    Balance. . . . . . . . . . . . . . .      0.25%          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-19
<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 December 31, 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 634 loans evidenced by promissory notes (the "Notes")
secured by deeds of trust, security deeds or mortgages on the Mortgaged
Properties, 34.33% of which by aggregate principal balance are located in the
State of California and 65.67% of which by aggregate principal balance are
collectively located in the States of Arizona, Colorado, Florida, Georgia,
Idaho, Illinois, New Jersey, New York, 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 99.69% of loans secured by first lien mortgages on the related
properties and 0.31% 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; had a Mortgage Rate as of the Cut-Off Date of at least 7.95%
with respect to the Fixed Rate Group and at least 6.95% with respect to the
Variable Rate Group; and had a CLTV not in excess of 80% with respect to the
Fixed Rate Group and had a LTV not in excess of 80% with respect to the Variable
Rate Group.

     Each Mortgage Loan in the Trust will be assigned to one of the two Mortgage
Loan Groups comprised of Mortgage Loans which bear fixed interest rates only, in
the case of the Fixed Rate Group, and Mortgage Loans which bear adjustable
interest rates only, in the case of the Variable Rate Group. Each of the
Mortgage Loans contained in the Fixed Rate Group will be secured by a Mortgage
having either a first or junior lien position with respect to the related
Property.  Each of the Mortgage Loans contained in the Variable Rate Group will
be secured by Mortgages which are in a first lien position.   99.65% of the
Initial Mortgage Loans 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-20
<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
February 1, 2027.  As of the Cut-Off Date, the aggregate principal balance of
all Initial Mortgage Loans in the Fixed Rate Group was 99.91% 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. . . . . . .                228
          Arizona. . . . . . . . . . . . . . . . . . . . . .                  1
          California . . . . . . . . . . . . . . . . . . . .                113
          Colorado . . . . . . . . . . . . . . . . . . . . .                  3
          Florida. . . . . . . . . . . . . . . . . . . . . .                  7
          Georgia. . . . . . . . . . . . . . . . . . . . . .                 19
          Illinois . . . . . . . . . . . . . . . . . . . . .                 20
          New Jersey . . . . . . . . . . . . . . . . . . . .                 10
          New York . . . . . . . . . . . . . . . . . . . . .                 17
          Ohio . . . . . . . . . . . . . . . . . . . . . . .                  4
          Oregon . . . . . . . . . . . . . . . . . . . . . .                  9
          Pennsylvania . . . . . . . . . . . . . . . . . . .                 10
          Utah . . . . . . . . . . . . . . . . . . . . . . .                  4
          Washington . . . . . . . . . . . . . . . . . . . .                 11
     Principal Balance
          Aggregate. . . . . . . . . . . . . . . . . . . . .     $18,295,292.12
          Minimum. . . . . . . . . . . . . . . . . . . . . .         $13,040.51
          Maximum. . . . . . . . . . . . . . . . . . . . . .        $241,761.00
          Average. . . . . . . . . . . . . . . . . . . . . .         $80,242.51
     Mortgage Rates
          Weighted Average . . . . . . . . . . . . . . . . .            10.581%
          Range. . . . . . . . . . . . . . . . . . . . . . .   7.950% - 16.250%
     Original Term to Stated Maturity (range in months). . .   120 - 360 months
     Remaining Term to Stated Maturity (range in months) . .   120 - 360 months
     Weighted Average CLTV . . . . . . . . . . . . . . . . .             58.74%
     Weighted Average LTV. . . . . . . . . . . . . . . . . .             58.33%
     Weighted Average Junior Lien Ratio. . . . . . . . . . .             99.30%
     Percentage of First Mortgages . . . . . . . . . . . . .             99.10%
     Percentage of Second Mortgages. . . . . . . . . . . . .              0.90%


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


                                      S-21
<PAGE>

                             DISTRIBUTION OF CLTV'S
                                FIXED RATE GROUP

<TABLE>
<CAPTION>
                                                                 AGGREGATE        % OF AGGREGATE
                                         NUMBER OF INITIAL        UNPAID              UNPAID
RANGE OF CLTV'S                           MORTGAGE LOANS     PRINCIPAL BALANCE   PRINCIPAL BALANCE
<S>                                      <C>                 <C>                 <C>
75.01  -  80.00% . . . . . . . . . . . .        17             $ 2,000,236.21          10.93%
70.01  -  75.00. . . . . . . . . . . . .        29               3,464,659.43          18.94
65.01  -  70.00. . . . . . . . . . . . .        29               2,736,584.99          14.96
60.01  -  65.00. . . . . . . . . . . . .        24               2,188,558.42          11.96
55.01  -  60.00. . . . . . . . . . . . .        19               1,480,761.42           8.09
50.01  -  55.00. . . . . . . . . . . . .        17               1,452,578.88           7.94
45.01  -  50.00. . . . . . . . . . . . .        17               1,359,193.13           7.43
40.01  -  45.00. . . . . . . . . . . . .        13                 770,071.00           4.21
35.01  -  40.00. . . . . . . . . . . . .        16                 886,728.18           4.85
30.01  -  35.00. . . . . . . . . . . . .        11                 584,575.00           3.20
25.01  -  30.00. . . . . . . . . . . . .        16                 704,435.68           3.85
20.01  -  25.00. . . . . . . . . . . . .        10                 438,462.27           2.40
15.01  -  20.00. . . . . . . . . . . . .         6                 139,735.00           0.76
10.01  -  15.00. . . . . . . . . . . . .         4                  88,712.51           0.48
                                               ---             --------------         ------
       Total   . . . . . . . . . . . . .       228             $18,295,292.12         100.00%
                                               ---             --------------         ------
                                               ---             --------------         ------
</TABLE>

                             DISTRIBUTION OF LTV'S
                                FIXED RATE GROUP

<TABLE>
<CAPTION>
                                                                 AGGREGATE        % OF AGGREGATE
                                         NUMBER OF INITIAL        UNPAID              UNPAID
RANGE OF LTV'S                            MORTGAGE LOANS     PRINCIPAL BALANCE   PRINCIPAL BALANCE
<S>                                      <C>                 <C>                 <C>
75.01  -  80.00% . . . . . . . . . . . .        16             $ 1,980,236.21          10.82%
70.01  -  75.00. . . . . . . . . . . . .        29               3,464,659.43          18.94
65.01  -  70.00. . . . . . . . . . . . .        27               2,687,858.26          14.69
60.01  -  65.00. . . . . . . . . . . . .        24               2,188,558.42          11.96
55.01  -  60.00. . . . . . . . . . . . .        18               1,453,761.42           7.95
50.01  -  55.00. . . . . . . . . . . . .        17               1,452,578.88           7.94
45.01  -  50.00. . . . . . . . . . . . .        15               1,303,464.00           7.12
40.01  -  45.00. . . . . . . . . . . . .        13                 770,071.00           4.21
35.01  -  40.00. . . . . . . . . . . . .        16                 886,728.18           4.85
30.01  -  35.00. . . . . . . . . . . . .        11                 584,575.00           3.20
25.01  -  30.00. . . . . . . . . . . . .        16                 704,435.68           3.85
20.01  -  25.00. . . . . . . . . . . . .        10                 438,462.27           2.40
15.01  -  20.00. . . . . . . . . . . . .         6                 139,735.00           0.76
10.01  -  15.00. . . . . . . . . . . . .         6                 151,401.13           0.83
0.01   -  10.00. . . . . . . . . . . . .         4                  88,767.24           0.49
                                               ---             --------------         ------
       Total   . . . . . . . . . . . . .       228             $18,295,292.12         100.00%
                                               ---             --------------         ------
                                               ---             --------------         ------
</TABLE>


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


                                      S-22
<PAGE>

                       DISTRIBUTION OF JUNIOR LIEN RATIOS
                                FIXED RATE GROUP

<TABLE>
<CAPTION>
                                                                 AGGREGATE        % OF AGGREGATE
     RANGE OF                            NUMBER OF INITIAL        UNPAID              UNPAID
JUNIOR LIEN RATIOS                        MORTGAGE LOANS     PRINCIPAL BALANCE   PRINCIPAL BALANCE
<S>                                      <C>                 <C>                 <C>
 0.01  -  10.00% . . . . . . . . . . . .         1             $    20,726.73           0.11%
10.01  -  20.00. . . . . . . . . . . . .         3                  75,000.00           0.41
20.01  -  30.00. . . . . . . . . . . . .         2                  55,729.13           0.30
60.01  -  70.00. . . . . . . . . . . . .         1                  13,040.51           0.07
70.01  - 100.00. . . . . . . . . . . . .       221              18,130,795.75          99.10
                                               ---             --------------         ------
       Total   . . . . . . . . . . . . .       228             $18,295,292.12         100.00%
                                               ---             --------------         ------
                                               ---             --------------         ------
</TABLE>


                         DISTRIBUTION OF MORTGAGE RATES
                                FIXED RATE GROUP

<TABLE>
<CAPTION>
                                                                 AGGREGATE        % OF AGGREGATE
     RANGE OF                            NUMBER OF INITIAL        UNPAID              UNPAID
  MORTGAGE RATES                          MORTGAGE LOANS     PRINCIPAL BALANCE   PRINCIPAL BALANCE
<S>                                      <C>                 <C>                 <C>
 7.51  -   8.00% . . . . . . . . . . . .         1            $     91,758.63           0.50%
 8.51  -   9.00. . . . . . . . . . . . .         3                 308,763.00           1.69
 9.01  -   9.50. . . . . . . . . . . . .         5                 505,131.00           2.76
 9.51  -  10.00. . . . . . . . . . . . .        85               7,445,114.56          40.69
10.01  -  10.50. . . . . . . . . . . . .        25               2,276,320.29          12.44
10.51  -  11.00. . . . . . . . . . . . .        41               3,048,739.97          16.66
11.01  -  11.50. . . . . . . . . . . . .        15               1,544,942.17           8.44
11.51  -  12.00. . . . . . . . . . . . .        15                 915,982.45           5.01
12.01  -  12.50. . . . . . . . . . . . .        12               1,095,128.00           5.99
12.51  -  13.00. . . . . . . . . . . . .        11                 497,366.00           2.72
13.01  -  13.50. . . . . . . . . . . . .         5                 188,164.73           1.03
13.51  -  14.00. . . . . . . . . . . . .         4                 203,068.51           1.11
14.51  -  15.00. . . . . . . . . . . . .         3                 104,852.68           0.57
15.01  -  15.50. . . . . . . . . . . . .         2                  55,000.00           0.30
16.01  -  16.50. . . . . . . . . . . . .         1                  14,960.13           0.08
                                               ---            ---------------         ------
       Total   . . . . . . . . . . . . .       228            $ 18,295,292.12         100.00%
                                               ---            ---------------         ------
                                               ---            ---------------         ------
</TABLE>


                GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES
                                FIXED RATE GROUP


<TABLE>
<CAPTION>
                                                                 AGGREGATE        % OF AGGREGATE
       STATE                             NUMBER OF INITIAL        UNPAID              UNPAID
                                          MORTGAGE LOANS     PRINCIPAL BALANCE   PRINCIPAL BALANCE
<S>                                      <C>                 <C>                 <C>
Arizona. . . . . . . . . . . . . . . . .         1             $   124,263.00           0.68%
California . . . . . . . . . . . . . . .       113              10,083,218.60          55.11
Colorado . . . . . . . . . . . . . . . .         3                 225,548.00           1.23
Florida. . . . . . . . . . . . . . . . .         7                 373,696.00           2.04
Georgia. . . . . . . . . . . . . . . . .        19               1,318,980.90           7.21
Illinois . . . . . . . . . . . . . . . .        20               1,351,807.00           7.39
New Jersey . . . . . . . . . . . . . . .        10                 608,962.67           3.33
New York . . . . . . . . . . . . . . . .        17               1,377,114.00           7.53
Ohio . . . . . . . . . . . . . . . . . .         4                 265,469.00           1.45
Oregon . . . . . . . . . . . . . . . . .         9                 669,937.00           3.66
Pennsylvania . . . . . . . . . . . . . .        10                 673,855.63           3.68
Utah . . . . . . . . . . . . . . . . . .         4                 347,961.32           1.90
Washington . . . . . . . . . . . . . . .        11                 874,479.00           4.78
                                               ---             --------------         ------
     Total . . . . . . . . . . . . . . .       228             $18,295,292.12         100.00%
                                               ---             --------------         ------
                                               ---             --------------         ------
</TABLE>


                                      S-23
<PAGE>


                  DISTRIBUTION OF REMAINING TERMS TO STATED MATURITY
                                   FIXED RATE GROUP

<TABLE>
<CAPTION>
                                                          AGGREGATE       % OF AGGREGATE
                                NUMBER OF INITIAL          UNPAID              UNPAID
RANGE OF MONTHS                   MORTGAGE LOANS     PRINCIPAL BALANCE  PRINCIPAL BALANCE
<S>                             <C>                  <C>                <C>
109  -   120 . . . . . . . .          3              $   118,194.00           0.65%
133  -   144 . . . . . . . .          1                   13,040.51           0.07
169  -   180 . . . . . . . .         43                2,327,910.55          12.72
229  -   240 . . . . . . . .          4                  402,009.00           2.20
325  -   336 . . . . . . . .          1                   91,758.63           0.50
337  -   348 . . . . . . . .          1                   79,487.79           0.43
349  -   360 . . . . . . . .        175               15,262,891.64          83.43
                                    ---              --------------         ------
     Total . . . . . . . . .        228              $18,295,292.12         100.00%
                                    ---              --------------         ------
                                    ---              --------------         ------
</TABLE>

                    DISTRIBUTION OF PRINCIPAL BALANCES
                            FIXED RATE GROUP

<TABLE>
<CAPTION>
                                                               AGGREGATE          % OF AGGREGATE
    RANGE OF                            NUMBER OF INITIAL       UNPAID                UNPAID
PRINCIPAL BALANCES                        MORTGAGE LOANS   PRINCIPAL BALANCE     PRINCIPAL BALANCE
<S>                                     <C>                <C>                   <C>
$     0.01   -   $15,000.00. . . . . .          2          $   28,000.64                0.15%
 15,000.01   -    20,000.00. . . . . .          4              79,182.00                0.43
 20,000.01   -    25,000.00. . . . . .          8             177,593.73                0.97
 25,000.01   -    30,000.00. . . . . .          6             169,437.00                0.93
 30,000.01   -    35,000.00. . . . . .          9             297,226.18                1.62
 35,000.01   -    40,000.00. . . . . .          9             338,545.27                1.85
 40,000.01   -    45,000.00. . . . . .         12             509,470.37                2.78
 45,000.01   -    50,000.00. . . . . .          8             377,212.00                2.06
 50,000.01   -    55,000.00. . . . . .         14             745,950.94                4.08
 55,000.01   -    60,000.00. . . . . .         11             628,485.73                3.44
 60,000.01   -    65,000.00. . . . . .         13             810,216.94                4.43
 65,000.01   -    70,000.00. . . . . .         12             805,409.32                4.40
 70,000.01   -    75,000.00. . . . . .          8             581,880.00                3.18
 75,000.01   -    80,000.00. . . . . .         13           1,012,063.82                5.53
 80,000.01   -    85,000.00. . . . . .          9             738,106.50                4.03
 85,000.01   -    90,000.00. . . . . .         12           1,052,717.00                5.75
 90,000.01   -    95,000.00. . . . . .         14           1,300,018.63                7.11
 95,000.01   -   100,000.00. . . . . .          7             681,709.00                3.73
100,000.01   -   125,000.00. . . . . .         25           2,798,692.78               15.30
125,000.01   -   150,000.00. . . . . .         14           1,857,249.84               10.15
150,000.01   -   200,000.00. . . . . .         14           2,417,791.43               13.22
200,000.01   -   250,000.00. . . . . .          4             888,333.00                4.86
                                              ---         --------------              ------
         Total . . . . . . . . . . . .        228         $18,295,292.12              100.00%
                                              ---         --------------              ------
                                              ---         --------------              ------
</TABLE>

                                      S-24

<PAGE>

                          DISTRIBUTION OF PROPERTY TYPES
                               FIXED RATE GROUP

<TABLE>
<CAPTION>
                                                               AGGREGATE          % OF AGGREGATE
                                        NUMBER OF INITIAL        UNPAID                UNPAID
PROPERTY TYPE                             MORTGAGE LOANS    PRINCIPAL BALANCE   PRINCIPAL BALANCE
<S>                                     <C>                 <C>                 <C>
Two-to-Four Family . . . . . . . . . .          8              $   587,016.05           3.21%
Single Family. . . . . . . . . . . . .        220               17,708,276.07          96.79
                                              ---              --------------         ------
     Total . . . . . . . . . . . . . .        228              $18,295,292.12         100.00%
                                              ---              --------------         ------
                                              ---              --------------         ------

</TABLE>


                          DISTRIBUTION OF OCCUPANCY STATUS
                                  FIXED RATE GROUP

<TABLE>
<CAPTION>
                                                                AGGREGATE        % OF AGGREGATE
                                        NUMBER OF INITIAL         UNPAID              UNPAID
OCCUPANCY STATUS                          MORTGAGE LOANS     PRINCIPAL BALANCE   PRINCIPAL BALANCE
<S>                                    <C>                  <C>                 <C>
Investor Property. . . . . . . . . . .          9              $   649,839.05           3.55%
Primary Residence. . . . . . . . . . .        219               17,645,453.07          96.45
                                              ---              --------------         ------
     Total . . . . . . . . . . . . . .        228              $18,295,292.12         100.00%
                                              ---              --------------         ------
                                              ---              --------------         ------

</TABLE>

CONVEYANCE OF SUBSEQUENT MORTGAGE LOANS - FIXED RATE GROUP

    The Pooling and Servicing Agreement permits the Trust to acquire
$4,204,707.88 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 - INITIAL MORTGAGE LOANS

    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 February 1, 2027.  As of the Cut-Off Date, the aggregate principal balance
of the Initial Mortgage Loans in the Variable Rate Group was 99.98% 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
10.490%.  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-25


<PAGE>

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

<TABLE>
<S>                                                                  <C>
    Aggregate Number of Initial Mortgage Loans . . . . . . . . . . .                  406
         Arizona . . . . . . . . . . . . . . . . . . . . . . . . . .                   15
         California. . . . . . . . . . . . . . . . . . . . . . . . .                   82
         Colorado. . . . . . . . . . . . . . . . . . . . . . . . . .                   17
         Florida . . . . . . . . . . . . . . . . . . . . . . . . . .                   30
         Georgia . . . . . . . . . . . . . . . . . . . . . . . . . .                    2
         Idaho . . . . . . . . . . . . . . . . . . . . . . . . . . .                    2
         Illinois. . . . . . . . . . . . . . . . . . . . . . . . . .                   59
         New Jersey. . . . . . . . . . . . . . . . . . . . . . . . .                   39
         New York. . . . . . . . . . . . . . . . . . . . . . . . . .                   29
         Ohio. . . . . . . . . . . . . . . . . . . . . . . . . . . .                   25
         Oregon. . . . . . . . . . . . . . . . . . . . . . . . . . .                   18
         Pennsylvania. . . . . . . . . . . . . . . . . . . . . . . .                   41
         Utah. . . . . . . . . . . . . . . . . . . . . . . . . . . .                    6
         Washington. . . . . . . . . . . . . . . . . . . . . . . . .                   41
    Principal Balance
         Aggregate . . . . . . . . . . . . . . . . . . . . . . . . .       $34,826,571.93
         Minimum . . . . . . . . . . . . . . . . . . . . . . . . . .           $20,001.00
         Maximum . . . . . . . . . . . . . . . . . . . . . . . . . .          $303,870.00
         Average . . . . . . . . . . . . . . . . . . . . . . . . . .           $85,779.73
    Weighted Average Initial Mortgage Rate . . . . . . . . . . . . .               9.244%
    Initial Mortgage Rate Range. . . . . . . . . . . . . . . . . . .     6.950% - 13.990%
    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) . . .                  343
    Weighted Average Remaining Term to Stated Maturity (months). . .                  343
    Weighted Average LTV . . . . . . . . . . . . . . . . . . . . . .               60.36%
    Weighted Average Gross Margin. . . . . . . . . . . . . . . . . .               6.628%
    Gross Margin Range . . . . . . . . . . . . . . . . . . . . . . .     4.490% - 10.490%
    Semi-Annual Rate Adjustment Cap. . . . . . . . . . . . . . . . .                   1%
    Lifetime Cap above the startup rate. . . . . . . . . . . . . . .                   7%
    Weighted Average Maximum Mortgage Rate . . . . . . . . . . . . .              16.244%
    Maximum Mortgage Rate Range. . . . . . . . . . . . . . . . . . .    13.950% - 20.990%
</TABLE>

                           DISTRIBUTION OF LTV'S
                            VARIABLE RATE GROUP

<TABLE>
<CAPTION>
                                                                 AGGREGATE         % OF AGGREGATE
                                      NUMBER OF INITIAL           UNPAID               UNPAID
RANGE OF LTV'S                          MORTGAGE LOANS       PRINCIPAL BALANCE    PRINCIPAL BALANCE
<S>                                 <C>                    <C>                  <C>
75.01 - 80.00% . . . . . . . . . .             20             $  2,101,872.61           6.04%
70.01 - 75.00. . . . . . . . . . .             49                5,688,057.35          16.33
65.01 - 70.00. . . . . . . . . . .             67                6,635,440.57          19.05
60.01 - 65.00. . . . . . . . . . .             49                4,578,100.69          13.15
55.01 - 60.00. . . . . . . . . . .             57                4,588,030.02          13.17
50.01 - 55.00. . . . . . . . . . .             49                4,374,241.02          12.56
45.01 - 50.00. . . . . . . . . . .             37                2,620,598.58           7.52
40.01 - 45.00. . . . . . . . . . .             17                1,124,350.40           3.23
35.01 - 40.00. . . . . . . . . . .             23                1,397,645.09           4.01
30.01 - 35.00. . . . . . . . . . .             16                  794,313.95           2.28
25.01 - 30.00. . . . . . . . . . .             12                  626,617.65           1.80
20.01 - 25.00. . . . . . . . . . .              6                  198,342.00           0.57
15.01 - 20.00. . . . . . . . . . .              4                   98,962.00           0.28
                                              ---             ---------------         ------
     Total . . . . . . . . . . . .            406             $ 34,826,571.93         100.00%
                                              ---             ---------------         ------
                                              ---             ---------------         ------
</TABLE>

                                         S-26

<PAGE>

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



                  DISTRIBUTION OF REMAINING TERMS TO STATED MATURITY
                                 VARIABLE RATE GROUP

<TABLE>
<CAPTION>
                                                      AGGREGATE         % OF AGGREGATE
 RANGE OF                    NUMBER OF INITIAL         UNPAID              UNPAID
  MONTHS                       MORTGAGE LOANS     PRINCIPAL BALANCE   PRINCIPAL BALANCE
<S>                          <C>                  <C>                  <C>
109 - 120. . . . . . . . . .          1              $    46,667.00           0.13%
169 - 180. . . . . . . . . .         45                3,077,956.52           8.84
229 - 240. . . . . . . . . .          4                  229,374.00           0.66
349 - 360. . . . . . . . . .        356               31,472,574.41          90.37
                                    ---              --------------         ------
     Total . . . . . . . . .        406              $34,826,571.93         100.00%
                                    ---              --------------         ------
                                    ---              --------------         ------
</TABLE>

                       DISTRIBUTION OF PRINCIPAL BALANCES
                             VARIABLE RATE GROUP

<TABLE>
<CAPTION>
                                                                      AGGREGATE      % OF AGGREGATE
     RANGE OF                                  NUMBER OF INITIAL        UNPAID            UNPAID
PRINCIPAL BALANCES                              MORTGAGE LOANS    PRINCIPAL BALANCE  PRINCIPAL BALANCE
<S>                                            <C>                <C>                <C>
$ 20,000.01   -   25,000.00. . . . . . . . .           4             $    83,706.00          0.24%
  25,000.01   -   30,000.00. . . . . . . . .           7                 197,323.54          0.57
  30,000.01   -   35,000.00. . . . . . . . .          12                 384,532.28          1.10
  35,000.01   -   40,000.00. . . . . . . . .           7                 267,224.20          0.77
  40,000.01   -   45,000.00. . . . . . . . .          14                 598,136.72          1.72
  45,000.01   -   50,000.00. . . . . . . . .          14                 672,685.22          1.93
  50,000.01   -   55,000.00. . . . . . . . .          21               1,090,006.27          3.13
  55,000.01   -   60,000.00. . . . . . . . .          20               1,143,146.92          3.28
  60,000.01   -   65,000.00. . . . . . . . .          33               2,077,077.95          5.96
  65,000.01   -   70,000.00. . . . . . . . .          22               1,484,092.55          4.26
  70,000.01   -   75,000.00. . . . . . . . .          23               1,664,473.44          4.78
  75,000.01   -   80,000.00. . . . . . . . .          19               1,463,785.22          4.20
  80,000.01   -   85,000.00. . . . . . . . .          30               2,458,759.10          7.06
  85,000.01   -   90,000.00. . . . . . . . .          27               2,371,998.10          6.81
  90,000.01   -   95,000.00. . . . . . . . .          17               1,576,298.48          4.53
  95,000.01   -  100,000.00. . . . . . . . .          22               2,136,779.41          6.14
 100,000.01   -  125,000.00. . . . . . . . .          64               7,104,415.83         20.40
 125,000.01   -  150,000.00. . . . . . . . .          27               3,639,355.89         10.45
 150,000.01   -  200,000.00. . . . . . . . .          16               2,766,147.90          7.94
 200,000.01   -  250,000.00. . . . . . . . .           6               1,342,756.91          3.86
 300,000.01   -  350,000.00. . . . . . . . .           1                 303,870.00          0.87
                                                     ---             --------------        ------
      Total. . . . . . . . . . . . . . . . .         406             $34,826,571.93        100.00%
                                                     ---             --------------        ------
                                                     ---             --------------        ------
</TABLE>

                                     S-27

<PAGE>

                           DISTRIBUTION OF PROPERTY TYPES
                               VARIABLE RATE GROUP

<TABLE>
<CAPTION>
                                                                       AGGREGATE        % OF AGGREGATE
                                              NUMBER OF INITIAL          UNPAID              UNPAID
PROPERTY TYPE                                   MORTGAGE LOANS      PRINCIPAL BALANCE   PRINCIPAL BALANCE
<S>                                           <C>                   <C>                 <C>
Condominium. . . . . . . . . . . . . . . . .           5             $   435,128.98          1.25%
Two-to-Four Family . . . . . . . . . . . . .          20               2,126,681.79          6.11
Planned Unit Development . . . . . . . . . .           3                 170,653.00          0.49
Single Family. . . . . . . . . . . . . . . .         378              32,094,108.16         92.15
                                                     ---             --------------        ------
     Total . . . . . . . . . . . . . . . . .         406             $34,826,571.93        100.00%
                                                     ---             --------------        ------
                                                     ---             --------------        ------
</TABLE>

                        DISTRIBUTION OF OCCUPANCY STATUS
                             VARIABLE RATE GROUP

<TABLE>
<CAPTION>
                                                                      AGGREGATE        % OF AGGREGATE
                                             NUMBER OF INITIAL          UNPAID             UNPAID
OCCUPANCY STATUS                               MORTGAGE LOANS      PRINCIPAL BALANCE   PRINCIPAL BALANCE
<S>                                          <C>                   <C>                 <C>
Investor Property. . . . . . . . . . . . . .          18             $ 1,279,443.48          3.67%
Primary Residence. . . . . . . . . . . . . .         388              33,547,128.45         96.33
                                                     ---             --------------         -----
     Total . . . . . . . . . . . . . . . . .         406             $34,826,571.93        100.00%
                                                     ---             --------------        ------
                                                     ---             --------------        ------
</TABLE>

                     DISTRIBUTION OF INITIAL MORTGAGE RATES
                                 VARIABLE RATE GROUP

<TABLE>
<CAPTION>
                                                      AGGREGATE          % OF AGGREGATE
RANGE OF INITIAL              NUMBER OF INITIAL        UNPAID                UNPAID
MORTGAGE RATES                  MORTGAGE LOANS    PRINCIPAL BALANCE      PRINCIPAL BALANCE
<S>                            <C>                <C>                    <C>
 6.51 -   7.00%. . . . . . .          1              $   127,792.00           0.37%
 7.01 -   7.50 . . . . . . .         41                3,602,340.73          10.34
 7.51 -   8.00 . . . . . . .         38                3,543,320.99          10.17
 8.01 -   8.50 . . . . . . .         61                5,394,123.10          15.49
 8.51 -   9.00 . . . . . . .         71                6,344,414.46          18.22
 9.01 -   9.50 . . . . . . .         44                3,919,561.43          11.25
 9.51 -  10.00 . . . . . . .         49                3,851,357.13          11.06
10.01 -  10.50 . . . . . . .         22                2,289,141.38           6.57
10.51 -  11.00 . . . . . . .         23                2,033,710.64           5.84
11.01 -  11.50 . . . . . . .         19                1,356,163.18           3.89
11.51 -  12.00 . . . . . . .         13                  880,237.57           2.53
12.01 -  12.50 . . . . . . .         12                  687,046.26           1.97
12.51 -  13.00 . . . . . . .          5                  281,135.72           0.81
13.01 -  13.50 . . . . . . .          6                  434,383.34           1.25
13.51 -  14.00 . . . . . . .          1                   81,844.00           0.24
                                    ---              --------------         ------
       Total . . . . . . . .        406              $34,826,571.93         100.00%
                                    ---              --------------         ------
                                    ---              --------------         ------
</TABLE>

                                      S-28

<PAGE>

                      DISTRIBUTION OF MAXIMUM MORTGAGE RATES
                              VARIABLE RATE GROUP

<TABLE>
<CAPTION>
  RANGE OF                                             AGGREGATE         % OF AGGREGATE
   MAXIMUM                    NUMBER OF INITIAL          UNPAID              UNPAID
MORTGAGE RATES                  MORTGAGE LOANS     PRINCIPAL BALANCE   PRINCIPAL BALANCE
<S>                           <C>                  <C>                 <C>
13.51 -  14.00%. . . . . . .          1              $   127,792.00           0.37%
14.01 -  14.50 . . . . . . .         41                3,602,340.73          10.34
14.51 -  15.00 . . . . . . .         38                3,543,320.99          10.17
15.01 -  15.50 . . . . . . .         61                5,394,123.10          15.49
15.51 -  16.00 . . . . . . .         71                6,344,414.46          18.22
16.01 -  16.50 . . . . . . .         44                3,919,561.43          11.25
16.51 -  17.00 . . . . . . .         49                3,851,357.13          11.06
17.01 -  17.50 . . . . . . .         22                2,289,141.38           6.57
17.51 -  18.00 . . . . . . .         23                2,033,710.64           5.84
18.01 -  18.50 . . . . . . .         19                1,356,163.18           3.89
18.51 -  19.00 . . . . . . .         13                  880,237.57           2.53
19.01 -  19.50 . . . . . . .         12                  687,046.26           1.97
19.51 -  20.00 . . . . . . .          5                  281,135.72           0.81
20.01 -  20.50 . . . . . . .          6                  434,383.34           1.25
20.51 -  21.00 . . . . . . .          1                   81,844.00           0.24
                                    ---              --------------         ------
  Total. . . . . . . . . . .        406              $34,826,571.93         100.00%
                                    ---              --------------         ------
                                    ---              --------------         ------
</TABLE>


                              DISTRIBUTION OF MARGINS
                                VARIABLE RATE GROUP

<TABLE>
<CAPTION>
                                                      AGGREGATE         % OF AGGREGATE
   RANGE OF                   NUMBER OF INITIAL         UNPAID              UNPAID
    MARGINS                     MORTGAGE LOANS     PRINCIPAL BALANCE   PRINCIPAL BALANCE
<S>                           <C>                  <C>                 <C>
 4.01 -    5.00% . . . . . .         54              $ 4,492,752.73          12.90%
 5.01 -    6.00. . . . . . .        121               11,128,612.24          31.95
 6.01 -    7.00. . . . . . .         95                8,147,469.49          23.39
 7.01 -    8.00. . . . . . .         72                6,488,965.20          18.63
 8.01 -    9.00. . . . . . .         46                3,415,723.77           9.81
 9.01 -   10.00. . . . . . .         16                1,006,945.50           2.89
10.01 -   11.00. . . . . . .          2                  146,103.00           0.42
                                    ---              --------------         ------
   Total . . . . . . . . . .        406              $34,826,571.93         100.00%
                                    ---              --------------         ------
                                    ---              --------------         ------
</TABLE>


                                     S-29

<PAGE>

               GEOGRAPHIC DISTRIBUTION OF MORTGAGED PROPERTIES
                          VARIABLE RATE GROUP

<TABLE>
<CAPTION>
                                                        AGGREGATE         % OF AGGREGATE
                               NUMBER OF INITIAL          UNPAID              UNPAID
STATE                           MORTGAGE LOANS      PRINCIPAL BALANCE    PRINCIPAL BALANCE
<S>                            <C>                  <C>                  <C>
Arizona. . . . . . . . . . .         15              $   994,207.27           2.85%
California . . . . . . . . .         82                8,151,977.26          23.41
Colorado . . . . . . . . . .         17                1,511,327.52           4.34
Florida. . . . . . . . . . .         30                2,437,943.51           7.00
Georgia. . . . . . . . . . .          2                  202,196.00           0.58
Idaho. . . . . . . . . . . .          2                  124,898.35           0.36
Illinois . . . . . . . . . .         59                4,968,534.42          14.27
New Jersey . . . . . . . . .         39                3,188,289.55           9.15
New York . . . . . . . . . .         29                3,074,381.00           8.83
Ohio . . . . . . . . . . . .         25                1,953,789.97           5.61
Oregon . . . . . . . . . . .         18                1,659,247.40           4.76
Pennsylvania . . . . . . . .         41                2,826,980.03           8.12
Utah . . . . . . . . . . . .          6                  595,549.91           1.71
Washington . . . . . . . . .         41                3,137,249.74           9.01
                                    ---              --------------         ------
      Total. . . . . . . . .        406              $34,826,571.93         100.00%
                                    ---              --------------         ------
                                    ---              --------------         ------
</TABLE>

CONVEYANCE OF SUBSEQUENT MORTGAGE LOANS - VARIABLE RATE GROUP

    The Pooling and Servicing Agreement permits the Trust to acquire
$12,673,428.07 in aggregate principal balance of Subsequent Mortgage Loans for
addition to the Variable Rate Group.  Accordingly, the statistical
characteristics of the Mortgage Loan Pool and the Variable Rate Group will vary
as of any Subsequent Cut-Off Date upon the acquisition of Subsequent Mortgage
Loans.  Pursuant to the Pooling and Servicing Agreement, however, the Company
has covenanted to deliver Subsequent Mortgage Loans for inclusion in the
Variable Rate Group that will not materially change the statistical
characteristics of the Mortgage Loan Pool and the Variable Rate Group.

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

INTEREST PAYMENTS ON THE MORTGAGE LOANS

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

                         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

                                         S-30

<PAGE>

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 January 1997.

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

PROJECTED PREPAYMENTS AND YIELDS FOR OFFERED CERTIFICATES

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

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

     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

                                      S-31
<PAGE>

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 the Class A-1 Certificates is March
20, 2028.  The Last Scheduled Payment Date for the Class A-1 Certificates is the
Payment Date in the month following the calendar month of maturity of the latest
possible maturing Initial Mortgage Loan in the Fixed Rate Mortgage Loan Group,
plus one year.  The Last Scheduled Payment Date for the Class A-2 Certificates
is December 20, 2026 notwithstanding that certain Mortgage Loans in the Variable
Rate Group have scheduled payment dates that occur after such Last Scheduled
Payment Date.  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 January 1997; (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 January
1997 (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 December 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 5.5391% (vi) the Class A-1 Pass-Through Rate remains
constant at 6.835% per annum and the Class A-2 Pass-Through Rate remains
constant at 5.818% per annum; (vii) the Offered Certificates are purchased on
December 20, 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:

                                FIXED RATE GROUP

INITIAL MORTGAGE LOANS

                                                     REMAINING
                                     MORTGAGE        TERM TO
       PRINCIPAL      MORTGAGE     RATE NET OF    STATED MATURITY    SEASONING
        BALANCE         RATE      SERVICING FEE      (MONTHS)         (MONTHS)
       ---------      --------    -------------   ---------------    ---------
    $ 2,459,145.06      11.110%      10.610%          177                0
     15,836,147.06      10.499        9.999           357                0


                                      S-32
<PAGE>

SUBSEQUENT MORTGAGE LOANS
                                                     REMAINING
                                     MORTGAGE        TERM TO
       PRINCIPAL      MORTGAGE     RATE NET OF    STATED MATURITY    SEASONING
        BALANCE         RATE      SERVICING FEE      (MONTHS)         (MONTHS)
       ---------      --------    -------------   ---------------    ---------
    $  565,171.99       11.110%      10.610%          177                0
     3,639,535.89       10.499        9.999           357                0

                               VARIABLE RATE GROUP

INITIAL MORTGAGE LOANS

<TABLE>
<CAPTION>
                                        INITIAL         REMAINING                            NUMBER OF MONTHS
                         INITIAL       MORTGAGE          TERM TO                             TO NEXT MORTGAGE
       PRINCIPAL        MORTGAGE      RATE NET OF    STATED MATURITY   SEASONING     GROSS     RATE CHANGE
        BALANCE           RATE       SERVICING FEE      (MONTHS)       (MONTHS)      MARGIN     (MONTHS)
       ---------        --------     -------------   ---------------   ---------     ------  ----------------
  <S>                   <C>          <C>             <C>               <C>           <C>     <C>
  $   164,068.09        11.726%        11.226%             357             3         6.990%         1
      114,567.75        10.990         10.490              357             3         7.300          2
       44,259.41        11.750         11.250              360             0         8.470          3
    1,181,401.54         9.675          9.175              349             1         6.521          4
    5,956,175.04         9.357          8.857              348             0         6.411          5
   16,686,171.12         9.235          8.735              344             0         6.684          6
    9,831,809.98(1)      9.112          8.612(5)           336             0         6.640          6
      848,119.00(2)      8.713          8.213(6)           360             0         6.804          6
</TABLE>

SUBSEQUENT MORTGAGE LOANS

<TABLE>
<CAPTION>
                                        INITIAL         REMAINING                            NUMBER OF MONTHS
                         INITIAL       MORTGAGE          TERM TO                             TO NEXT MORTGAGE
       PRINCIPAL        MORTGAGE      RATE NET OF    STATED MATURITY   SEASONING     GROSS     RATE CHANGE
        BALANCE           RATE       SERVICING FEE      (MONTHS)       (MONTHS)      MARGIN     (MONTHS)
       ---------        --------     -------------   ---------------   ---------     ------  ----------------
  <S>                   <C>          <C>             <C>               <C>           <C>     <C>
  $    59,704.56        11.726%        11.226%             357             3         6.990%         1
       41,691.33        10.990         10.490              357             3         7.300          2
        16,106.05       11.750         11.250              360             0         8.470          3
       429,913.33        9.675          9.175              349             1         6.521          4
     2,167,458.69        9.357          8.857              348             0         6.411          5
     6,072,116.14        9.235          8.735              344             0         6.684          6
     3,577,806.53(3)     9.112          8.612(5)           336             0         6.640          6
       308,631.44(4)     8.713          8.213(6)           360             0         6.804          6
</TABLE>

(1)  Commencing with the second Accrual Period assumed to be a single Mortgage
     Loan with the characteristics stated above.  Scheduled payments are assumed
     to be received on the first day of each month commencing in February 1997.
     Prepayments are assumed to be received on the last day of each month
     commencing in January 1997 and include 30 days' interest thereon.
(2)  Commencing with the third Accrual Period assumed to be a single Mortgage
     Loan with the characteristics stated above.  Scheduled payments are assumed
     to be received on the first day of each month commencing in March 1997.
     Prepayments are assumed to be received on the last day of each month
     commencing in February 1997 and include 30 days' interest thereon.
(3)  Assumes transfer to the Trust in January 1997 with the characteristics
     stated above.  Scheduled payments are assumed to be received on the first
     day of each month commencing in February 1997.  Prepayments are assumed to
     be received on the last day of each month commencing in January 1997 and
     include 30 days' interest thereon.
(4)  Assumes transfer to the Trust in February 1997 with the characteristics
     stated above.  Scheduled payments are assumed to be received on the first
     day of each month commencing in March 1997.  Prepayments are assumed to be
     received on the last day of each month commencing in February 1997 and
     include 30 days' interest thereon.
(5)  During the first Accrual Period interest is assumed to be available at a
     rate of 8.612% per annum.
(6)  During the first two Accrual Periods interest is assumed to be available at
     a rate of 8.213% per annum.

                                      S-33
<PAGE>

     "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>


                             WEIGHTED AVERAGE LIVES

                                    CLASS A-1

                                     WEIGHTED
         PREPAYMENT                AVERAGE LIFE     EARLIEST RETIREMENT
         ASSUMPTION                (YEARS)(1)             DATE(2)
         ----------               -------------     --------------------
             I. . . . . . . .         19.44          December 20, 2024
            II. . . . . . . .          4.62          January 20, 2007
           III. . . . . . . .          4.22          February 20, 2006
            IV. . . . . . . .          3.87          May 20, 2005
             V. . . . . . . .          3.58          September 20, 2004


                                    CLASS A-2

                                     WEIGHTED
         PREPAYMENT                AVERAGE LIFE     EARLIEST RETIREMENT
         ASSUMPTION                (YEARS)(1)             DATE(2)
         ----------               -------------     --------------------

             I. . . . . . . .         20.68         December 20, 2024
            II. . . . . . . .          4.32         January 20, 2007
           III. . . . . . . .          3.96         February 20, 2006
            IV. . . . . . . .          3.65         May 20, 2005
             V. . . . . . . .          3.38         September 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.


                                      S-34
<PAGE>

PAYMENT DELAY FEATURE OF FIXED RATE CERTIFICATES

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

                             ADDITIONAL INFORMATION

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

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

                     DESCRIPTION OF THE OFFERED CERTIFICATES

GENERAL

     The Certificates will consist of the Class A-1 Certificates, the Class A-2
Certificates and the Class R Certificates. The Certificates will be issued by
First Alliance Mortgage Loan Trust 1996-4, 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.


                                      S-35
<PAGE>

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

PAYMENT DATES

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

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

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

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

                                      S-36
<PAGE>

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.

     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


                                      S-37
<PAGE>

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
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


                                      S-38
<PAGE>

     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
     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" 

                                      S-39
<PAGE>

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.

FINAL PAYMENTS

     To the extent that the certificate principal balance of the Class A-2
Certificates has not been reduced to zero on the Class A-2 Termination Date, the
Certificate Insurer will include as an Insured Payment to the Owners of such
Certificates on such date an amount sufficient to reduce the certificate
principal balance of the Class A-2 Certificates to zero.  See "Certificate
Insurance Policies and The Certificate Insurer" herein.

PRE-FUNDING ACCOUNT

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

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

CAPITALIZED INTEREST ACCOUNT

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


                                      S-40
<PAGE>

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
5.8177% per annum which applies to the Accrual Period beginning on the Closing
Date and ending on January 19, 1997.  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,
     (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").


                                      S-41
<PAGE>

Investors may hold such beneficial interests in the Book-Entry Certificates in
minimum denominations representing principal amounts of $1,000 and in integral
multiples in excess thereof.  Except as described below, no Beneficial Owner
will be entitled to receive a physical certificate representing such Certificate
(a "Definitive Certificate").  Unless and until definitive Certificates are
issued, it is anticipated that the only "Owner" of such Book-Entry Certificates
will be Cede & Co., as nominee of DTC.  Beneficial Owners will not be Owners as
that term is used in the Pooling and Servicing Agreement.  Beneficial Owners are
only permitted to exercise their rights indirectly through Participants and DTC.

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

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

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

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

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

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


                                      S-42
<PAGE>

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.

     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


                                      S-43
<PAGE>

Intermediary for which it acts as agent.  Each such Financial Intermediary will
be responsible for disbursing funds to the Beneficial Owners of the Book-Entry
Certificates that it represents.

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

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

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

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

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

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

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


                                      S-44
<PAGE>

CERTAIN ACTIVITIES

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

                                   THE COMPANY

     The Company, First Alliance Mortgage Company, was incorporated in the State
of California on May 13, 1975. The Company has been actively involved in the
mortgage lending business since its founding.  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 Company and all of its predecessors have been located
in Orange County, California.  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 92614-6203. Its telephone number is (714) 224-8500.

         THE CERTIFICATE INSURANCE POLICIES AND THE CERTIFICATE INSURER

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

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

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

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


                                      S-45
<PAGE>

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
     December 1, 1996 among First Alliance Mortgage Company, as Company, First
     Alliance Mortgage Company, as Servicer and The Chase Manhattan Bank, 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.

          "Class A-2 Termination Date" means December 20, 2026.

          "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), (iii) the
     related Preference Amount and (iv) as to the Class A-2 Termination Date and
     with respect to the Class A-2 Certificates, an amount sufficient to reduce
     the certificate principal balance of the Class A-2 Certificates to zero.
     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.


                                      S-46
<PAGE>

          "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, 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 two European branches, one in the Republic of
France and the other in the Kingdom of Spain.  New York has laws prescribing
minimum capital requirements, limiting classes and concentrations 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 consolidated financial statements of the Certificate Insurer, a wholly-
owned subsidiary of MBIA Inc., and its subsidiaries as of December 31, 1995 and
December 31, 1994 and for the three years 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 and the
consolidated financial statements of the Certificate Insurer and its
subsidiaries for the nine months ended September 30, 1996 and for the periods
ending September 30, 1996 and September 30, 1995, included in the Quarterly
Report on Form 10-Q of MBIA Inc. for the period ending September 30, 1996, 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
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.


                                      S-47
<PAGE>

     All financial statements of the Certificate Insurer and its subsidiaries
included in documents filed by MBIA Inc. pursuant to Section 13(a), 13(c), 14 or
15(d) of the Securities Exchange Act of 1934, as amended, subsequent to the date
of this Prospectus Supplement and prior to the termination of the offering of
the Certificates shall be deemed to be incorporated by reference into this
Prospectus Supplement and to be a part hereof from the respective dates of
filing such documents.

     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,           SEPTEMBER 30,
                                              1995                   1996
                                           (AUDITED)             (UNAUDITED)
                                                    (IN MILLIONS)

     Admitted Assets . . . . . . . .        $3,814                 $4,348
     Liabilities . . . . . . . . . .         2,540                  2,911
     Capital and Surplus . . . . . .         1,274                  1,437


                                                          GAAP
                                 ----------------------------------------------
                                          DECEMBER 31,           SEPTEMBER 30,
                                              1995                   1996
                                           (AUDITED)             (UNAUDITED)
                                                    (IN MILLIONS)

     Assets  . . . . . . . . . . .          $4,463               $4,861
     Liabilities . . . . . . . . .           1,937                2,161
     Shareholder's Equity  . . . .           2,526                2,700

     Copies of the financial statements of the Certificate Insurer incorporated
by reference herein and copies of the Certificate Insurer's 1995 year-end
audited financial statements prepared in accordance with statutory accounting
practices are available, without charge, from the Certificate Insurer. The
address of the Certificate Insurer is 113 King Street, Armonk, New York 10504.
The telephone number of the Certificate Insurer is (914) 273-4545.

     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."  Additionally, the Certificate Insurer makes no
representations regarding the Certificates or the advisability of investing in
the Certificates.

     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-48



<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 Custodian, on behalf of 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 Custodian, on behalf of 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 cause the
Custodian 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.

                                         S-49
<PAGE>

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

                                         S-50
<PAGE>

         (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.

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


                                         S-51
<PAGE>

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 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.

                                         S-52
<PAGE>

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
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 and Lehman
Brothers Inc. an individual prohibited transaction exemption, Prohibited
Transaction Exemption 90-32 and Prohibited Transaction Exemption 91-14,
respectively (collectively, the "Exemptions"), 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
Exemptions include mortgage loans such as the Mortgage Loans.


                                         S-53
<PAGE>

    Among the conditions that must be satisfied for the Exemptions 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;

         (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 Exemptions provide 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
Exemptions do 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
Exemptions to permit the use of pre-funding accounts thereunder, Plans


                                         S-54
<PAGE>

will not be permitted to purchase the Offered Certificates.  On or after the
earlier to occur of such dates, the Exemptions 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
Exemptions, 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.

                                       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 December 10, 1996, the
Company has agreed to cause the Trust to sell to each of the Underwriters named
below (the "Underwriters") and each of the Underwriters have severally agreed to
purchase the principal amount of the Offered Certificates set forth opposite its
name below:

                                Class A-1 Certificates
                                ----------------------

    Underwriter                                       Principal Amount
    -----------                                       ----------------

    Prudential Securities Inc.                             $13,500,000
    Lehman Brothers Inc.                                   $ 9,000,000

                                Class A-2 Certificates
                                ----------------------

    Underwriter                                       Principal Amount
    -----------                                       ----------------

    Prudential Securities Inc.                             $28,500,000
    Lehman Brothers Inc.                                   $19,000,000


                                         S-55
<PAGE>

    The Underwriters have advised the Company that they propose to offer the
Offered Certificates 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 Underwriters
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 Underwriters or purchasers of the Offered
Certificates for whom they may act as agent.  Any dealers that participate with
the Underwriters in the distribution of the Offered Certificates purchased by
the Underwriters may be deemed to be underwriters, and any discounts or
commissions received by them or the Underwriters and any profit on the resale of
Offered Certificates by them or the Underwriters 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 99.77% 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 $245,000.  In connection with the
purchase and sale of the Offered Certificates, the Underwriters may be deemed to
have received compensation from the Company in the form of underwriting
discounts.

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

    The Company has been advised by the Underwriters that the Underwriters
presently intend to make a market in each Class of Offered Certificates, as
permitted by applicable laws and regulations. The Underwriters are 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
Underwriters. 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, as of December 31, 1995 and 1994 and for the three years
in the period ended December 31, 1995, incorporated by reference into this
Prospectus Supplement have been audited by Coopers & Lybrand L.L.P., independent
accountants, as set forth in their report thereon incorporated by reference
herein 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 Underwriters 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-56
<PAGE>

                                       ANNEX I

            GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

    Except in certain limited circumstances, the globally offered First
Alliance Mortgage Loan Trust 1996-4 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


                                         I-1
<PAGE>

at least one business day prior to settlement.  CEDEL or Euroclear will instruct
the Relevant Depositary, as the case may be, to receive the Global Securities
against payment.  Payment will include interest accrued on the Global Securities
from and including the last coupon payment date to and excluding the settlement
date, on the basis of the actual number of days in such accrual period and a
year assumed to consist of 360 days.  For transactions settling on the 31st of
the month, payment will include interest accrued to and excluding the first day
of the following month.  Payment will then be made by the 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:

                                         I-2
<PAGE>

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

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

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

    CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

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

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

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

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

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

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

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


                                         I-3

<PAGE>



















                        [THIS PAGE INTENTIONALLY LEFT BLANK.]






















<PAGE>


                                      APPENDIX A
                     INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS


Accrual Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-7
Advances . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-36
Appraised Values . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-22
Available Funds. . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-39
Available Funds Cap. . . . . . . . . . . . . . . . . . . . . . . . . . . .S-6
Available Funds Cap Carry-Forward Amount . . . . . . . . . . . . . . . . .S-6
Available Funds Shortfall. . . . . . . . . . . . . . . . . . . . . . . . S-39
Beneficial Owners. . . . . . . . . . . . . . . . . . . . . . . . . . . . S-13
Book-Entry Certificates. . . . . . . . . . . . . . . . . . . . . . . . . S-41
Capitalized Interest Account . . . . . . . . . . . . . . . . . . . . . . S-12
Carry-Forward Amount . . . . . . . . . . . . . . . . . . . . . . . . . . .S-9
Cede . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-13
CEDEL. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-13
CEDEL Participants . . . . . . . . . . . . . . . . . . . . . . . . . . . S-43
Certificate Account. . . . . . . . . . . . . . . . . . . . . . . . . . . S-36
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-8
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
Class A-2 Termination Date . . . . . . . . . . . . . . . . . . . . . . . S-46
Clean-Up Call Date . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-5
Closing Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1
CLTV . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-3
Company. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1
Compensating Interest. . . . . . . . . . . . . . . . . . . . . . . . . . S-12
Cooperative. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-43
Custodian. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1
Cut-Off Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1
D&P. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-54
Definitive Certificate . . . . . . . . . . . . . . . . . . . . . . . . . S-42
Delinquency Advances . . . . . . . . . . . . . . . . . . . . . . . . . . S-12
DOL. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-53
DTC. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-13
DTC Participants . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-43
ERISA. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-53
Euroclear. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-13
Euroclear Operator . . . . . . . . . . . . . . . . . . . . . . . . . . . S-43
Euroclear Participants . . . . . . . . . . . . . . . . . . . . . . . . . S-43
European Depositaries. . . . . . . . . . . . . . . . . . . . . . . . . . S-13
Excess Subordinated Amount . . . . . . . . . . . . . . . . . . . . . . . S-37
Exemption. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-53
Financial Intermediary . . . . . . . . . . . . . . . . . . . . . . . . . S-42
Fiscal Agent . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-46
Fitch. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-54
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-11
GAAP . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-48
Group. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1
Initial Mortgage Loans . . . . . . . . . . . . . . . . . . . . . . . . . .S-3
Insured Payment. . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-46
Insurer Reimbursable Amount. . . . . . . . . . . . . . . . . . . . . . . S-39
Interest Determination Date. . . . . . . . . . . . . . . . . . . . . . . S-41
Junior Lien Ratio. . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-4
LIBOR. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-5
Liquidated Mortgage Loan . . . . . . . . . . . . . . . . . . . . . . . . .S-9
LTV. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-4
Maximum Collateral Amount. . . . . . . . . . . . . . . . . . . . . . . . .S-5
Modeling Assumptions . . . . . . . . . . . . . . . . . . . . . . . . . . S-32
Moody's. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-14
Mortgage Loan Group. . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1
Mortgage Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1
Mortgaged Properties . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1
Mortgages. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1
Mortgagor. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-30
Net Monthly Excess Cashflow. . . . . . . . . . . . . . . . . . . . . . . S-39
Notes. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-20
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-53
Plan Asset Regulation. . . . . . . . . . . . . . . . . . . . . . . . . . S-53
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-32
Realized Loss. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-38
Record Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-6
Reference Banks. . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-41
Relevant Depositary. . . . . . . . . . . . . . . . . . . . . . . . . . . S-41
REMIC. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-14
Remittance Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-36
Remittance Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . S-36
Restricted Group . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-54
Reuter Screen LIBO Page. . . . . . . . . . . . . . . . . . . . . . . . . S-41
Riegle Act . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-18
Rules. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-42
SAP. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-48
Securities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1
Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1
Servicing Fee. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-13
Six Month LIBOR Loans. . . . . . . . . . . . . . . . . . . . . . . . . . .S-4
SMMEA. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-15
Specified Subordinated Amount. . . . . . . . . . . . . . . . . . . . . . S-37
Standard & Poor's. . . . . . . . . . . . . . . . . . . . . . . . . . . . S-14
Subordinate Certificates . . . . . . . . . . . . . . . . . . . . . . . . .S-1
Subordination Deficit. . . . . . . . . . . . . . . . . . . . . . . . . . .S-9
Subordination Increase Amount. . . . . . . . . . . . . . . . . . . . . . S-37
Subordination Reduction Amount . . . . . . . . . . . . . . . . . . . . . S-37
Subsequent Cut-Off Date. . . . . . . . . . . . . . . . . . . . . . . . . S-16
Subsequent Mortgage Loans. . . . . . . . . . . . . . . . . . . . . . . . .S-2
Subsequent Transfer Agreement. . . . . . . . . . . . . . . . . . . . . . S-16
Subsequent Transfer Date . . . . . . . . . . . . . . . . . . . . . . . . S-11
Terms and Conditions . . . . . . . . . . . . . . . . . . . . . . . . . . S-43
Total Available Funds. . . . . . . . . . . . . . . . . . . . . . . . . . S-40
Total Monthly Excess Cashflow. . . . . . . . . . . . . . . . . . . . . . S-38
Total Monthly Excess Spread. . . . . . . . . . . . . . . . . . . . . . . S-36
Trust. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1
Trustee. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1
Underwriter. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-55
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-40

<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


                                          4
<PAGE>

                                   Securities will represent the ownership of
                                   such Trust Estate; with respect to Securities
                                   that represent debt issued by the related
                                   Trust, such Securities will be secured by the
                                   related Trust Estate.  Notwithstanding the
                                   foregoing, and as to be described in the
                                   related Prospectus Supplement, certain types
                                   of credit enhancement, such as a financial
                                   guaranty insurance policy or a letter of
                                   credit, may constitute a full recourse
                                   obligation of the issuer of such credit
                                   enhancement.

                                  GENERAL NATURE OF THE SECURITIES AS
                                   INVESTMENTS.  The Securities will consist of
                                   two basic types: (i) Securities of the
                                   fixed-income type ("Fixed-Income Securities")
                                   and (ii) Securities of the equity
                                   participation type ("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

                                          12

<PAGE>

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

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

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

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

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

                                          13

<PAGE>

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

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

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

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

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

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

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

    THE SUBSEQUENT MORTGAGE LOANS AND THE PRE-FUNDING ACCOUNT.  If the
principal amount of eligible Mortgage Loans available during the Funding Period
and sold by the Company to the Trust is less than 100% of the aggregate
principal amount, the Company will have insufficient Mortgage Loans to sell to
the Trust, thereby

                                          14

<PAGE>

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

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

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

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

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

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

                                          15

<PAGE>

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

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

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

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

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

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

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

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

                                          16

<PAGE>

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

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

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

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

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

THE MORTGAGE LOANS--GENERAL

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

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

                                          17

<PAGE>

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

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

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

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

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

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

                                          18

<PAGE>

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

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

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

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

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

                                          19

<PAGE>

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

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

SINGLE FAMILY LOANS

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

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

                                  THE MORTGAGE POOLS

GENERAL

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

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

                                          20

<PAGE>

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

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


THE MORTGAGE POOLS

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


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

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

         (3) Fixed-rate, graduated payment mortgage loans having original or
    modified terms to maturity of generally not more than 30 years with monthly
    payments during the first year calculated on the basis of an assumed
    interest rate that will be lower than the Mortgage Rate applicable to such
    mortgage loan in subsequent years.  Deferred Interest, if any, will be
    added to the principal balance of such mortgage loans;

         (4) Balloon mortgage loans ("Balloon Loans"), which are fixed-rate
    mortgage loans having original or modified terms to maturity of generally 5
    to 15 years as described in the related Prospectus Supplement and that may
    have level monthly payments of principal and interest based generally on a
    10 to 30-year amortization schedule.  The amount of the monthly payment may
    remain constant until the maturity date, upon which date the full
    outstanding principal balance on such Balloon Loan will be due and payable
    (such amount, the "Balloon Amount");

         (5) Modified mortgage loans ("Modified Loans"), which are fixed or
    adjustable-rate mortgage loans providing for terms at the time of
    modification of generally not more than 30 years.  Modified Loans

                                          21

<PAGE>

    may be mortgage loans which have been consolidated and/or have had various
    terms changed, mortgage loans which have been converted from adjustable
    rate mortgage loans to fixed rate mortgage loans, or construction loans
    which have been converted to permanent mortgage loans; or

         (6) Another type of mortgage loan described in the related Prospectus
    Supplement.

    If provided for in the related Prospectus Supplement, a Mortgage Pool may
contain ARM Loans which allow the Mortgagors to convert the adjustable rates on
such Mortgage Loans to a fixed rate at some point during the life of such
Mortgage Loans (each such Mortgage Loan, a "Convertible Mortgage Loan").  If
specified in the related Prospectus Supplement, upon any conversion, the Company
will repurchase or the Servicer, the applicable Sub-Servicer, Originator, or a
third party will purchase the converted Mortgage Loan as and to the extent set
forth in the related Prospectus Supplement.  Alternatively, if specified in the
related Prospectus Supplement, the Company or the Servicer (or another party
specified therein) may agree to act as remarketing agent with respect to such
converted Mortgage Loans and, in such capacity, to use its best efforts to
arrange for the sale of converted Mortgage Loans under specific conditions.
Upon the failure of any party so obligated to purchase any such converted
Mortgage Loan, the inability of any remarketing agent to so arrange for the sale
of the converted Mortgage Loan and the unwillingness of the remarketing agent to
exercise any election to purchase the converted Mortgage Loan for its own
account, the related Mortgage Pool will thereafter include both fixed rate and
adjustable rate Mortgage Loans.

    If provided for in the related Prospectus Supplement, certain of the
Mortgage Loans may be Buydown Mortgage Loans pursuant to which the monthly
payments made by the Mortgagor during the Buydown Period will be less than the
scheduled monthly payments on the Mortgage Loan, the resulting difference to be
made up from (i) Buydown Funds funded by the Originator of the Mortgaged
Property or another source (including the Servicer or the related Originator)
and placed in the Buydown Account and (ii) if the Buydown Funds are contributed
on a present value basis, investment earnings on such Buydown Funds.  See
"Description of the Securities--Payments on Mortgage Loans; Deposits to
Distribution Account." The terms of the Buydown Mortgage Loans, if such loans
are included in a Trust, will be as set forth in the related Prospectus
Supplement.

    The Company and/or certain Originators may make certain representations and
warranties regarding the Mortgage Loans, but the Company's assignment of the
Mortgage Loans to the Trustee will be without recourse.  See "Description of the
Securities--Assignment of Mortgage Loans." The Servicer's obligations with
respect to the Mortgage Loans will consist principally of its contractual
servicing obligations under the related Pooling and Servicing Agreement
(including its obligation to enforce certain purchase and other obligations of
Sub-Servicers and of Originators, as more fully described herein under "Mortgage
Loan Program--Representations by Originators," "--Sub-Servicing by Originators"
and "Description of the Securities--Assignment of Mortgage Loans," and its
obligation to make certain cash advances in the event of delinquencies in
payments on or with respect to the Mortgage Loans and interest shortfalls due to
prepayment of Mortgage Loans, in amounts described herein under "Description of
the Securities--Advances").  The obligation of the Servicer to make delinquency
advances will be limited to amounts which the Servicer believes ultimately will
be reimbursable out of the proceeds of liquidation of the Mortgage Loans.  The
Master Servicer's obligations consist primarily of acting as a back-up Servicer
in the event of the removal of the Servicer in accordance with the terms and
conditions of the Pooling and Servicing Agreement.  See "Mortgage Loan
Program--Master Servicer."  In the event that the Master Servicer assumes the
role of Servicer, the Master Servicer will assume all of the obligations of the
Servicer except for obligations to repurchase or substitute for Mortgage Loans
which breach representations and warranties under the Pooling and Servicing
Agreement.  See "Description of the Securities--Advances."

                                MORTGAGE LOAN PROGRAM

    As a general matter, the Company's Mortgage Loan program will consist of
the origination and packaging of Mortgage Loans relating to non-conforming
credits.  For purposes hereof, "non-conforming credit" means a mortgage loan
which, based upon standard underwriting guidelines, is ineligible for purchase
by the Federal National Mortgage Association ("FNMA") due to credit
characteristics that do not meet FNMA guidelines.  However, certain of the
Mortgage Loans will relate to FNMA conforming credits.

    The Mortgagors generally will have taken out the related Mortgage Loans for
one of four reasons: (i) to purchase the related Mortgaged Property, (ii) to
refinance an existing mortgage loan on more favorable terms, (iii) to
consolidate debt, or (iv) to obtain cash proceeds by borrowing against the
Mortgagor's equity in the related Mortgaged Property.  The Mortgage Loans
described in (i) are commonly referred to as purchase money loans and the
Mortgage Loans described in (iii) and (iv) on the whole are commonly referred to
as home equity loans.

                                          22

<PAGE>

UNDERWRITING GUIDELINES

    As more fully described below under "Qualifications of Originators" and as
may also be described in greater detail in the related Prospectus Supplement,
there are various types of Originators that may participate in the Company's
Mortgage Loan Program.  Under the Company's Mortgage Loan Program, the Company
purchases and originates Mortgage Loans pursuant to four types of underwriting
guidelines: (1) standard underwriting guidelines according to the Company's
Originator Guide, as modified from time to time, used by Affiliated Originators
and Unaffiliated Originators ("Company's Guidelines"), (2) underwriting
guidelines utilized by Participating Originators or Designated Originators and
approved by the Company ("Approved Guidelines"), and (3) underwriting guidelines
("Bulk Guidelines") used by Unaffiliated Originators of a portfolio of Mortgage
Loans subsequently purchased in whole or part by the Company as a bulk
acquisition ("Bulk Acquisition").  The respective underwriting guidelines are
described below.

    COMPANY'S GUIDELINES.  The Company's Guidelines are set forth in the
Company's Guides.  The Company's Guides are revised continuously based on
opportunities and prevailing conditions in the nonconforming credit residential
mortgage market, as well as the expected market for the resulting Securities.

    Substantially all loans originated or purchased by the Company are
subjected to the Company's Guidelines.  The underwriting process is intended to
assess both the prospective borrower's ability to repay and equally, if not more
important, the adequacy of the real property security.  The fixed-rate and
adjustable-rate loans are generally fully amortized over a ten, fifteen or
thirty year schedule.  To a limited extent, the Company will originate balloon
loans which generally are based on a 30-year amortization schedule with a single
payment of the remaining balance of the balloon loan generally 15 years after
origination.  Loan amounts range from a minimum of $12,000 to a maximum of
$350,000, unless a higher amount is approved by the Company's loan committee.
The properties securing the loans are primarily single family detached, owner
occupied residences.  Occasionally, loans are originated or acquired on one- to
four-family residential properties, condominiums or townhouses.  No mobile home,
co-operative or land loans are currently originated or acquired.

    The decision of the loan committee to approve a loan is based upon a number
of factors, including the appraised value of the property, the applicant's
creditworthiness and the Company's perception of the applicant's ability to
repay the loan.  With respect to the value of the collateral, generally, loans
secured by first mortgages are limited to a maximum of 75% loan-to-value ratio;
however, the Company will originate loans with a loan-to-value ratio of up to
85% for loans expected to be sold.  Loans secured by second mortgages are
limited to a maximum of 70% loan-to-value ratio.  With respect to
creditworthiness, the Company has established classifications with respect to
the credit profiles of loans and subject properties based on certain of the
applicant's characteristics.  Each loan application is placed into one of the
Company's four ratings ("A" through "D," with subratings within those
categories), depending upon the following three primary factors:  (i) an
applicant's credit score under the Company's proprietary credit scoring system,
which uses information obtained from national credit bureau reports, (ii)
loan-to-value ratios and (iii) debt-to-income ratios.  Terms of loans made by
the Company vary depending upon the classification of the application.
Applications with lower classifications generally are subject to higher interest
rates.  A loan application must obtain the following thresholds with respect to
each of the three primary factors to be included in the particular ratings shown
below:

                                       "A"        "B"       "C"       "D"
                                       ---        ---       ---       ---
Borrower Credit Score                 100-87     86-64     63-36     35-0

Maximum of Loan-to-Value               75%         73%       72%      65%

Maximum of Debt-to-Income Ratio        40%         49%       59%      65%

    While the Company primarily analyzes the three factors noted above, the
Company also reviews other factors to determine whether an application will be
subject to a higher interest rate than the interest rate applicable to the
rating under which such application has initially been placed.  These include
factors such as an unsubstantiated employment history, a recent foreclosure
proceeding, a number of recent delinquent payments on an existing mortgage, a
recent bankruptcy filing, the presence of a senior mortgage or zoning
restrictions on the subject property or a loan-to-value ratio in excess of 71%.

                                          23

<PAGE>

    Each loan applicant is required to provide personal financial information
on a loan application and a statement of obligations.  A TRW credit report is
obtained for each borrower at the time of application which confirms and
reconciles amounts disclosed in the statement of obligations and which discloses
the applicant's payment and credit history.  Generally, the borrower is required
to have an acceptable credit history given the amount of equity available, the
strength of the employment history and income stability.  Income, employment,
and deed of trust status is verified for each applicant by telephone and/or
written inquiry, examination of tax returns, pay check stubs, court supported
documents or bank statements.  Self-employed applicants provide personal and
business financial statements.  The Company's applicant scoring system rates a
borrower's TRW credit score and debt ratio and determines the interest rate to
be charged.  Borrower debt ratios (calculated as the percentage of total monthly
fixed costs and debt payments to gross monthly income) will generally range from
25% to 45%.

    In general, with respect to Company originated Mortgage Loans, the value of
each property proposed as security for a mortgage loan is required to be
determined by a full appraisal conducted by a Company employee.  After
evaluation of three neighborhood comparables, a Company appraiser will complete
his appraisal with an inspection of the subject property and a meeting with the
prospective borrower.  The Company hires certified appriaser in those states
which require such designation.  Appraisers at the Company's headquarters, not
third party fee appraisers, perform a review of the property appraisal on the
following loan applications:  (i) all properties with a market value above
$150,000, (ii) all loans with a loan-to-value ratio of equal to or greater than
62%, (iii) all loan applications prepared by a new branch office for the first
90 days of its existence, (iv) all income properties, and (v) all non-California
loans with a loan-to-value ratio equal to or greater than 55% or with value less
than $100,000 not otherwise reviewed.

    In connection with the securitization of the Company's loans, independent
appraisers have conducted appraisals of a sample of the subject properties that
are the collateral for the securitized loans.  The appraisals performed by the
Company's appraisers have been within 1.5% of the aggregate appraisal values on
Securitization pools to date as calculated by the independent appraisers.

    Certain laws protect loan applicants by offering them a timeframe after
loan documents are signed, termed the rescission period, during which the
applicant has the right to cancel the loan.  The rescission period must have
expired prior to funding a loan and may not be waived by the applicant except as
permitted by law.  The Company discourages waiving the rescission period but
does permit such waivers with proper documentation.

    The Company's Guidelines generally require title insurance coverage issued
by an approved American Land Title Association or California Land Title
Association title insurance company (as defined below) on each loan the Company
originates or purchases.  The Company, the related Originator and their
assignees are generally named as the insured.  Title insurance policies indicate
the lien position of the mortgage loan and protect the insured against loss if
the title or lien position is not as indicated.

    The applicant is required to secure property insurance in an amount
sufficient to cover the new loan and any prior mortgage.  If the sum of the
outstanding first mortgage, if any, and the related loan exceeds replacement
value, insurance equal to replacement value may be accepted.  The Company or its
designee is required to ensure that its name and address is properly added to
the "Mortgagee Clause" of the insurance policy.  In the event the Company or the
related Originator's name is added to a "Loss Payee Clause" and the policy does
not provide for written notice of policy changes of cancellation, an endorsement
adding such provision is required.

    APPROVED GUIDELINES.  The Company may cause a Trust to acquire Mortgage
Loans underwritten pursuant to underwriting guidelines that may differ from the
Company's Guidelines.  Certain of the Mortgage Loans will be acquired in
negotiated transactions, and such negotiated transactions may be governed by
agreements ("Master Commitments") relating to ongoing acquisitions of Mortgage
Loans by the Company from Originators who will represent that the Mortgage Loans
have been originated in accordance with underwriting guidelines agreed to by the
Company; the Company will generally review or cause to be reviewed only a
limited portion of the Mortgage Loans in any delivery of Mortgage Loans from the
related Originator for conformity with the Approved Guidelines.  Certain other
Mortgage Loans will be acquired from Originators who will represent that the
Mortgage Loans were originated pursuant to underwriting guidelines determined by
a mortgage insurance company acceptable to the Company.  The Company will accept
a certification from such insurance company as to a Mortgage Loan's insurability
in a mortgage pool as of the date of certification as evidence of a Mortgage
Loan conforming to applicable underwriting standards.  Such certifications
likely will have been issued before the purchase of the Mortgage Loan by the
Company.  The Company will only perform random quality assurance reviews on
Mortgage Loans delivered with such certifications.

                                          24

<PAGE>

    The underwriting standards utilized in negotiated transactions and Master
Commitments and the underwriting standards of insurance companies may vary
substantially from the Company's Guidelines.  The Approved Guidelines are
designed to provide an underwriter with information to evaluate either the
security for the related Mortgage Loan, which security consists primarily of the
borrower's repayment ability, or the adequacy of the Mortgaged Property as
collateral, or a combination of both.  Due to the variety of Approved Guidelines
and review procedures that may be applicable to the Mortgage Loans included in
any Mortgage Pool, the related Prospectus Supplement will not distinguish among
the various Approved Guidelines applicable to the Mortgage Loans nor describe
any review for compliance with applicable Approved Guidelines performed by the
Company.  Moreover, there can be no assurance that every Mortgage Loan was
originated in conformity with the applicable Approved Guidelines in all material
respects, or that the quality or performance of Mortgage Loans underwritten
pursuant to varying guidelines as described above will be equivalent under all
circumstances.  Notwithstanding the foregoing, in the case of a Designated
Originator transaction or a Participating Originator transaction, the applicable
underwriting guidelines may not be those pre-approved by the Company, as in the
case of Approved Guidelines, but may be those of the related Designated
Originator or Participating Originator, and will be described in the related
Prospectus Supplement.

    BULK GUIDELINES.  Bulk portfolios of Mortgage Loans may be originated by a
variety of Originators under several different underwriting guidelines.  Because
bulk portfolios are generally seasoned for a period of time, the Company's
underwriting review of bulk portfolios of Mortgage Loans focuses primarily on
payment histories and estimated current values based on estimated property
appreciation or depreciation and loan amortization.  As a result, Mortgage Loans
that conform to the related Bulk Guidelines may not conform to the requirements
of the Company's Guidelines or any Approved Guidelines.  For example, the
Company may purchase Mortgage Loans in bulk acquisitions with Loan-to-Value
Ratios in excess of 80%, without title insurance, or with nonconforming
appraisal methods such as tax assessments.  Bulk Acquisition portfolios may be
purchased servicing released or retained.  If servicing is retained, the
Originator must meet certain minimum requirements, as modified from time to
time, by the Company.  The Company generally will cause the Mortgage Loans
acquired in a Bulk Acquisition to be reviewed for the purpose of determining
whether such Mortgage Loans were originated in accordance with the applicable
Bulk Guidelines.  Such underwriting may consist of a review of all such Mortgage
Loans or may be performed on a sample basis.  In addition, such reunderwriting
may be performed by the Company or by a third party acting at the direction of
the Company.

    QUALITY CONTROL.  The Company maintains a quality control program.  All
files are reviewed for accuracy of certain data fields, and random files are
selected for underwriting review.  Training programs, additional audits and
performance evaluations for underwriting personnel, appraisers and management
are influenced by the results of the quality control review.

    The Company generally will cause Mortgage Loans acquired from Unaffiliated
Originators to be reunderwritten for the purpose of determining whether such
Mortgage Loans were originated in accordance with the loan submission
underwriting guidelines.  Such reunderwriting may consist of a review of all
such Mortgage Loans or may be performed on a sample basis.  Such reunderwriting
may be performed by the Company or a third party acting at the direction of the
Company.

QUALIFICATIONS OF ORIGINATORS

    Each Originator from which a Mortgage Loan is acquired will have been
accepted by the Company for participation in the Company's mortgage loan
program.  Unaffiliated Originators that enter into agreements to sell mortgage
loans to the Company ("Master Commitments") and which meet the following
qualifications are hereinafter referred to as "Participating Originators."  As
of the date of approval, each Participating Originator is generally required to
have a specified minimum level of experience in originating conventional
mortgage loans and will be required to meet certain requirements relating to
origination volume of conventional mortgage loans within the twelve months
preceding its application to participate in the Company's mortgage loan program,
will meet minimum GAAP tangible net worth and liquidity requirements, and with
respect to depositories will be required to meet any applicable risk-based
capital requirements.  Furthermore, an Originator that will retain the servicing
of the related Mortgage Loans will be required to have a conventional Mortgage
Loan servicing portfolio of a required amount and to have a specified minimal
level of experience servicing comparable mortgage loans.  An Unaffiliated
Originator that would qualify as a "Participating Originator" is a "Designated
Originator" if it meets certain additional requirements.  Notwithstanding these
requirements, however, there can be no assurance that any Originator presently
meets such qualifications or will continue to meet such qualifications at the
time of inclusion of mortgage loans sold by it in the Trust Estate for a series
of Securities, or thereafter.

                                          25

<PAGE>

    The Company may waive or modify in an appropriate case any of the foregoing
requirements for Participating Originators and Designated Originators.  Among
Unaffiliated Originators, only Participating Originators and Designated
Originators may enter into Master Commitments with the Company and may serve as
Sub-Servicers for any loans acquired by a Trust and originated by such
Unaffiliated Originators; loans acquired from other Unaffiliated Originators
will only be acquired on a "spot" basis, and will be acquired servicing-released
to the Servicer.  Unless otherwise described in the related Prospectus
Supplement, the Company will make directly, or will guarantee compliance with,
any representations and warranties made by any Unaffiliated Originator, other
than a Designated Originator, with respect to the Mortgage Loans originated by
it and acquired by a Trust; PROVIDED, HOWEVER, that the Company will not
directly make or guarantee compliance with such representations and warranties
made by a Designated Originator.  In the event of a breach of any such
representation or warranty made by a Designated Originator the only remedies
will lie against such Designated Originator.

    All Unaffiliated Originators must have received a satisfactory review by
the Company of its operating procedures and have delinquency and foreclosure
rates with respect to its conventional loan portfolio acceptable to the Company.
All Unaffiliated Originators are required to originate mortgage loans in
accordance with the applicable underwriting standards.  However, with respect to
any Originator, some of the generally applicable underwriting standards
described herein and in the Company's Guidelines may be modified or waived with
respect to certain Mortgage Loans originated by such Originators.

    The Resolution Trust Corporation (the "RTC") or the Federal Deposit
Insurance Corporation (the "FDIC") (either in their respective corporate
capacities or as receiver or conservator for a depository institution) may also
be an Originator of the Mortgage Loans.  The RTC and the FDIC are together
referred to as the "Federal Corporations."  The RTC was established pursuant to
the Financial Institutions Reform, Recovery, and Enforcement Act of 1989
("FIRREA"), which was enacted in response to the financial crisis of the thrift
industry and the Federal Savings and Loan Insurance Corporation.  The purpose of
FIRREA is to restore the public's confidence in the savings and loan industry in
order to ensure a viable system of affordable housing finance as well as to
improve the supervision of savings associations and promote the independence of
the FDIC.  The FDIC is an independent executive agency originally established by
the Banking Act of 1933 to insure the deposits of all banks entitled to federal
deposit insurance under the Federal Reserve Act and Federal Deposit Insurance
Act.  The FDIC administers the system of nationwide deposit insurance (mutual
guaranty of deposits) for United States Banks and together with the United
States Comptroller of the Currency regulates in areas related to the maintenance
of reserves for certain types of deposits, the maintenance of certain financial
ratios, transactions with affiliates and a broad range of other banking
practices.

    The Company monitors the Originators and the Sub-Servicers under the
control of a Federal Corporation, as well as those Originators and Sub-Servicers
that are insolvent or in receivership or conservatorship or otherwise
financially distressed.  Such Originators may not be able or permitted to
repurchase Mortgage Loans for which there has been a breach of representation
and warranty.  Moreover, any such Originator may make no representations and
warranties with respect to Mortgage Loans sold by it.  The Federal Corporations
(either in their respective corporate capacities or as receiver for a depository
institution) may also originate Mortgage Loans, in which event neither the
related Federal Corporation nor the depository institution for which such
Federal Corporation is acting as receiver may make representations and
warranties with respect to the Mortgage Loans that such Federal Corporation
sells, or such Federal Corporation may make only limited representations and
warranties (for example, that the related legal documents are enforceable).  A
Federal Corporation may have no obligation to repurchase any Mortgage Loan for a
breach of a representation and warranty.  If, as a result of a breach of
representation and warranty, an Originator is required to repurchase a Mortgage
Loan but is not permitted or otherwise fails to do so or if representations and
warranties are not made by an Originator, to the extent that neither the Company
nor any other entity has assumed the representations and warranties or made
representations and warranties, neither the Company nor that entity will be
required to repurchase such Mortgage Loan and, consequently such Mortgage Loan
will remain in the related Mortgage Pool and any related losses will be borne by
the Securityholders or by the related credit enhancement, if any.  In addition,
loans which are purchased either directly or indirectly from a Federal
Corporation may be subject to a contract right of such Federal Corporation to
repurchase such loans under certain limited circumstances.

    To the extent the Originator in a Designated Originator transaction fails
to or is unable to repurchase any Mortgage Loan due to a breach of
representation and warranty, neither the Company nor any other entity has
assumed the representations and warranties and any related losses will be borne
by the Securityholders or by the credit enhancement, if any.

                                          26

<PAGE>

SUB-SERVICERS

    Each Originator of a Mortgage Loan will act as Sub-Servicer for such
Mortgage Loan pursuant to an agreement between the Servicer and the Sub-Servicer
(a "Sub-Servicing Agreement") unless the servicing obligations are released to
the Servicer or transferred to a servicer approved by the Servicer.  An
Affiliated Originator of a Mortgage Loan may act as the Sub-Servicer for such
Mortgage Loan unless the other related servicing obligations are released or
transferred.  The Company may employ Sub-Servicers that neither originate
mortgage loans nor originated the Mortgage Loans, such Sub-Servicers shall be
referred to as "Contract Sub-Servicers."

    Unaffiliated Originators (except for Designated Originators and
Participating Originators) will be required to release such servicing
obligations to the Servicer.  Designated Originators and Participating
Originators may act as Sub-Servicers for such Mortgage Loans pursuant to a
Sub-Servicing Agreement or may release such servicing obligations to the
Servicer.  An Unaffiliated Originator acting as a Sub-Servicer for the Mortgage
Loans will be required to meet certain standards specified in the Prospectus
Supplement with respect to its conventional Mortgage Loan servicing portfolio,
GAAP tangible net worth, cash/warehouse line availability, mortgage servicing
licensing status and other specified qualifications.  Contract Sub-Servicers
shall be required to satisfy standards similar to those for Unaffiliated
Originators; however, the Servicer will be directly responsible to the Trusts
for Servicing Mortgage Loans in compliance with the standards set forth in the
Pooling and Servicing Agreement.  The Servicer will be responsible for the
compensation of any Contract Sub-Servicer and such compensation shall be
inclusive in the Servicer's fees.


REPRESENTATIONS BY ORIGINATORS

    Each Originator will generally make representations and warranties in
respect of the Mortgage Loans sold by such Originator and evidenced by a series
of Securities.  Such representations and warranties generally include, among
other things, that at the time of the sale by the Originator to the Company of
each Mortgage Loan: (i) the information with respect to each Mortgage Loan set
forth in the Schedules of Mortgage Loans is true and correct as of the related
Cut-Off Date; (ii) each Mortgage Loan being transferred to the Trust which is a
REMIC is a qualified mortgage under the REMIC provisions of the Code and is a
Mortgage; (iii) each Mortgaged Property is improved by a single (one-to-four)
family residential dwelling, which may include condominiums and townhouses; (iv)
each Mortgage Loan had, at the time of origination, either an attorney's
certification of title or a title search or title policy; (v) as of the related
Cut-Off Date each Mortgage Loan is secured by a valid and subsisting lien of
record on the Mortgaged Property having the priority indicated on the related
Schedule of Mortgage Loans subject in all cases to exceptions to title set forth
in the title insurance policy, if any, with respect to the related Mortgage
Loan; (vi) each Originator held good and indefeasible title to, and was the sole
owner of, each Mortgage Loan conveyed by such Originator; and (vii) each
Mortgage Loan was originated in accordance with law and is the valid, legal and
binding obligation of the related Mortgagor.

    Unless otherwise described in the related Prospectus Supplement all of the
representations and warranties of an Originator in respect of a Mortgage Loan
will be made as of the date on which such Originator sells the Mortgage Loan to
the Company; the date as of which such representations and warranties are made
thus may be a date prior to the date of the issuance of the related series of
Securities.  A substantial period of time may elapse between the date as of
which the representations and warranties are made and the later date of issuance
of the related series of Securities.  Accordingly, the Originator's purchase
obligation (or, if specified in the related Prospectus Supplement, limited
replacement option) will not arise if, during the period commencing on the date
of sale of a Mortgage Loan by the Originator to the Company, an event occurs
that would give rise to such an obligation if the event had occurred prior to
sale of the affected Mortgage Loan.

    The Company will assign to the Trustee for the benefit of the holders of
the related series of Securities all of its right, title and interest in each
agreement by which it acquires a Mortgage Loan from an Originator insofar as
such agreement relates to the representations and warranties made by an
Originator in respect of such Mortgage Loan and any remedies provided for breach
of such representations and warranties.  If an Originator cannot cure a breach
of any representation or warranty made by it in respect of a Mortgage Loan that
materially and adversely affects the interests of the Securityholders in such
Mortgage Loan within a time period specified in the related Pooling and
Servicing Agreement, such Originator and/or the Company will be obligated to
purchase from the related Trust such Mortgage Loan at a price (the "Loan
Purchase Price") set forth in the related Pooling and Servicing Agreement which
Loan Purchase Price will be equal to the principal balance thereof as of the
date of purchase plus one month's interest at the Mortgage Rate less the amount,
expressed as a percentage per annum, payable in respect of master servicing
compensation or sub-servicing compensation, as applicable, and the

                                          27
<PAGE>

Originator's Retained Yield, if any, and certain miscellaneous administrative 
amounts, together with, without duplication, the aggregate amount of all 
delinquent interest, if any.

    As to any such Mortgage Loan required to be purchased by an Originator 
and/or the Company, as provided above, rather than repurchase the Mortgage 
Loan, the Servicer may, at its sole option, remove such Mortgage Loan (a 
"Deleted Mortgage Loan") from the related Trust and cause the Company to 
substitute in its place another Mortgage Loan of like kind (a "Qualified 
Replacement Mortgage" as such term is defined in the related Pooling and 
Servicing Agreement); however, such substitution must be effected within 90 
days of the date of the initial issuance of the Securities with respect to a 
Trust for which no REMIC election is to be made.  With respect to a Trust for 
which a REMIC election is to be made, except as otherwise provided in the 
Prospectus Supplement relating to a series of Securities, such substitution of 
a defective Mortgage Loan must be effected within two years of the date of the 
initial issuance of the Securities, and may not be made if such substitution 
would cause the Trust to not qualify as a REMIC or result in a prohibited 
transaction tax under the Code. Except as otherwise provided in the related 
Prospectus Supplement, any Qualified Replacement Mortgage generally will, on 
the date of substitution, (i) have an outstanding principal balance, after 
deduction of all scheduled payments due in the month of substitution, not in 
excess of the outstanding principal balance of the Deleted Mortgage Loan (the 
amount of any shortfall to be paid to the related Trust in the month of 
substitution for distribution to the Securityholders), (ii) have a Mortgage 
Rate neither one percentage point less than nor one percentage point more than 
the Mortgage Rate of the Deleted Mortgage Loan as of the date of substitution, 
(iii) have a remaining term to maturity neither one year less than nor one 
year more than that of the Deleted Mortgage Loan, and (iv) comply with all of 
the representations and warranties set forth in the related Pooling and 
Servicing Agreement as of the date of substitution.  The related Pooling and 
Servicing Agreement may include additional requirements relating to ARM Loans 
or other specific types of Mortgage Loans or additional provisions relating to 
meeting the foregoing requirements on an aggregate basis where a number of 
substitutions occur contemporaneously.  Unless otherwise specified in the 
related Prospectus Supplement or Pooling and Servicing Agreement, an 
Originator will also have the option to substitute a replacement Mortgage Loan 
for a Mortgage Loan that it is obligated to repurchase in connection with a 
breach of a representation and warranty.

    The Servicer will be required under the applicable Pooling and Servicing 
Agreement to enforce such purchase or substitution obligations for the benefit 
of the Trustee and the Securityholders, following the practices it would 
employ in its good faith business judgment if it were the owner of such 
Mortgage Loan; provided, however, that this purchase or substitution 
obligation will in no event become an obligation of the Servicer in the event 
the Originator fails to honor such obligation.  If the Originator fails to 
repurchase or substitute a loan and no breach of the Company's representations 
has occurred, the Originator's purchase or substitution obligation will in no 
event become an obligation of the Company.  In the case of a Designated 
Originator transaction where the Originator fails to repurchase or substitute 
a Mortgage Loan and neither the Company, nor any other entity has assumed the 
representations and warranties, such repurchase or substitute obligation of 
the Originator will in no event become an obligation of the Company.  The 
foregoing will constitute the sole remedy available to Securityholders or the 
Trustee for a breach of representation by an Originator in its capacity as a 
seller of Mortgage Loans to the Company.

    Unless otherwise described in the related Prospectus Supplement, the 
Company will make directly, or will guarantee compliance with, any 
representations and warranties made by any Unaffiliated Originator with 
respect to the Mortgage Loans originated or purchased by it and acquired by a 
Trust; PROVIDED, HOWEVER, that the Company will not directly make or guarantee 
compliance with such representations and warranties made by a Designated 
Originator.  In the event of a breach of any such representation or warranty 
made by a Designated Originator the only remedies will lie against such 
Designated Originator.

    Notwithstanding the foregoing with respect to any Originator that requests 
the Servicer's consent to the transfer of sub-servicing rights relating to any 
Mortgage Loans to a successor servicer, the Servicer may release such 
Originator from liability, under its representations and warranties described 
above, upon the assumption by such successor servicer of the Originator's 
liability for such representations and warranties as of the date they were 
made.  In that event, the Servicer's rights under the instrument by which such 
successor servicer assumes the Originator's liability will be assigned to the 
Trustee, and such successor servicer shall be deemed to be the "Originator" 
for purposes of the foregoing provisions.

                                          28
<PAGE>

SUB-SERVICING BY ORIGINATORS

    Each Originator of a Mortgage Loan will act as the Sub-Servicer for such
Mortgage Loan pursuant to a Sub-Servicing Agreement unless servicing is released
to the Servicer or has been transferred to a servicer approved by the Servicer.
The Servicer may, in turn, assign such subservicing to designated Sub-Servicers
that will be qualified Originators and may include affiliates of the Company.
While such a Sub-Servicing Agreement will be a contract solely between the
Servicer and the Sub-Servicer, the Pooling and Servicing Agreement pursuant to
which a series of Securities is issued will provide that, the Trustee, the
Servicer or any Master Servicer must recognize the Sub-Servicer's rights and
obligations under such Sub-Servicing Agreement.

    With the approval of the Servicer, a Sub-Servicer generally may delegate
its servicing obligations to third-party servicers, but such Sub-Servicer will
remain obligated under the related Sub-Servicing Agreement.  Each Sub-Servicer
will be required to perform the customary functions of a servicer, including
collection of payments from Mortgagors and remittance of such collections to the
Servicer; maintenance of hazard insurance and filing and settlement of claims
thereunder, subject in certain cases to the right of the Servicer to approve in
advance any such settlement; maintenance of escrow or impound accounts of
Mortgagors for payment of taxes, insurance and other items required to be paid
by the Mortgagor pursuant to the Mortgage Loan; processing of assumptions or
substitutions; attempting to cure delinquencies; supervising foreclosures;
inspecting and managing of Mortgaged Properties under certain circumstances; and
maintaining accounting records relating to the Mortgage Loans.  A Sub-Servicer
also may be obligated to make advances to the Servicer in respect of delinquent
installments of principal and/or interest (net of any sub-servicing or other
compensation) on Mortgage Loans, as described more fully under "Description of
the Securities--Advances," and in respect of certain taxes and insurance
premiums not paid on a timely basis by Mortgagors.  A Sub-Servicer may also be
obligated to pay to the Servicer any Compensating Interest with respect to the
related Mortgage Loans.  No assurance can be given that the Sub-Servicers will
carry out their advance or payment obligations, if any, with respect to the
Mortgage Loans.  A Sub-Servicer may transfer its servicing obligations to
another entity that has been approved for participation in the Company's loan
purchase programs, but only with the approval of the Servicer.

    As compensation for its servicing duties, the Sub-Servicer may be entitled
to a monthly servicing fee in a minimum amount set forth in the related
Prospectus Supplement.  The Sub-Servicer may also be entitled to collect and
retain, as part of its servicing compensation, any late charges or prepayment
penalties provided in the Mortgage Note or related instruments.  The
Sub-Servicer will be reimbursed by the Servicer for certain expenditures that it
makes, generally to the same extent that the Servicer would be reimbursed under
the applicable Pooling and Servicing Agreement from the loan proceeds.  Unless
specified in the related Prospectus Supplement and Pooling and Servicing
Agreement, compensation for the services of the Sub-Servicer shall be paid by
the Servicer as a general corporate obligation of the Servicer.  See "The
Pooling and Servicing Agreement--Servicing and Other Compensation and Payment of
Expenses; Originator's Retained Yield."

    Each Sub-Servicer will be required to agree to indemnify the Servicer for
any liability or obligation sustained by the Servicer in connection with any act
or failure to act by the Sub-Servicer in its servicing capacity.  Each
Sub-Servicer will be required to maintain a fidelity bond and an errors and
omission policy with respect to its officers, employees and other persons acting
on its behalf or on behalf of the Servicer.

    Each Sub-Servicer will be required to service each Mortgage Loan pursuant
to the terms of the Sub-Servicing Agreement for the entire term of such Mortgage
Loan, unless the Sub-Servicing Agreement is terminated earlier by the Servicer
or the Sub-Servicer or unless servicing is released to the Servicer.  The
Servicer generally may terminate a Sub-Servicing Agreement immediately upon the
giving of notice upon certain stated events, including the violation of such
Sub-Servicing Agreement by the Sub-Servicer, or upon thirty days' notice to the
Sub-Servicer without cause upon payment of an amount equal to a specified
termination fee calculated as a specified percentage of the aggregate
outstanding principal balance of all mortgage loans, including the Mortgage
Loans serviced by such Sub-Servicer pursuant to a Sub-Servicing Agreement and
certain transfer fees.

    The Servicer may agree with a Sub-Servicer to amend a Sub-Servicing
Agreement.  Upon termination of a Sub-Servicing Agreement, the Servicer may act
as servicer of the related Mortgage Loans or enter into one or more new
Sub-Servicing Agreements.  If the Servicer acts as servicer, it will not assume
liability for the representations and warranties of the Sub-Servicer that it
replaces.  If the Servicer enters into a new Sub-Servicing Agreement, each new
Sub-Servicer either must be an Originator, meet the standards for becoming an
Originator or have such servicing experience that is otherwise satisfactory to
the Servicer.  The Servicer may make reasonable efforts to have the new
Sub-Servicer assume liability for the representations and warranties of the
terminated

                                          29
<PAGE>

Sub-Servicer, but no assurance can be given that such an assumption will occur
and, in any event, if the new Sub-Servicer is an affiliate of the Servicer, the
liability for such representations and warranties will not be assumed by such
new Sub-Servicer.  In the event of such an assumption, the Servicer may in the
exercise of its business judgment release the terminated Sub-Servicer from
liability in respect of such representations and warranties.  Any amendments to
a Sub-Servicing Agreement or to a new Sub-Servicing Agreement may contain
provisions different from those described above that are in effect in the
original Sub-Servicing Agreements.  However, the Pooling and Servicing Agreement
for each Trust Estate will provide that any such amendment or new agreement may
not be inconsistent with such Pooling and Servicing Agreement to the extent that
it would materially and adversely affect the interests of the Securityholders.

MASTER SERVICER

    A Master Servicer may be specified in the related Prospectus Supplement for
the related series of Securities.  Customary servicing functions with respect to
Mortgage Loans constituting the Mortgage Pool in the Trust Estate will be
provided by the Servicer directly or through one or more Sub-Servicers subject
to supervision by the Master Servicer.  If the Master Servicer is not directly
servicing the Mortgage Loans, then the Master Servicer will (i) administer and
supervise the performance by the Servicer of its servicing responsibilities
under the Pooling and Servicing Agreement with the Master Servicer, (ii)
maintain a current data base with the payment histories of each Mortgagor, (iii)
review monthly servicing reports and data relating to the Mortgage Pool for
discrepancies and errors, and (iv) act as back-up Servicer during the term of
the transaction unless the Servicer is terminated or resigns in such case the
Master Servicer shall assume the obligations of the Servicer.

    The Master Servicer will be a party to the Pooling and Servicing Agreement
for any Series for which Mortgage Loans comprise the Trust Estate.  The Master
Servicer generally will be required to be a FNMA- or FHLMC-approved
seller/servicer and, in the case of FHA Loans, approved by HUD as an FHA
mortgagee.  The Master Servicer will be compensated for the performance of its
services and duties under each Pooling and Servicing Agreement as specified in
the related Prospectus Supplement.

                            DESCRIPTION OF THE SECURITIES

GENERAL

    The Securities will be issued in series.  Each series of Securities (or, in
certain instances, two or more series of Securities) will be issued pursuant to
a Pooling and Servicing Agreement.  The following summaries (together with
additional summaries under "The Pooling and Servicing Agreement" below) describe
all material terms and provisions relating to the Securities common to each
Pooling and Servicing Agreement.  The summaries do not purport to be complete
and are subject to, and are qualified in their entirety by reference to, all of
the provisions of the Pooling and Servicing Agreement for the related Trust and
to the related Prospectus Supplement.

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

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

                                          30
<PAGE>

are also Strip Securities) thereof on each Payment Date, as hereinafter defined
and in the manner described in the related Prospectus Supplement.

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

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

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

GENERAL PAYMENT TERMS OF SECURITIES

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

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

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

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

                                          31
<PAGE>

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

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

    Unless otherwise specified in the Prospectus Supplement with respect to a
series, Securities of each series covered by a particular Pooling and Servicing
Agreement will evidence specified beneficial ownership interest in a separate
Trust Estate created pursuant to such Pooling and Servicing Agreement.  A Trust
Estate will consist of, to the extent provided in the Pooling and Servicing
Agreement: (i) a pool of Mortgage Loans (and the related mortgage documents) or
certificates of interest or participations therein underlying a particular
series of Securities as from time to time are subject to the Pooling and
Servicing Agreement, exclusive of, if specified in the related Prospectus
Supplement, any Originator's Retained Yield or other interest retained by the
related Originator, the Company or any of its affiliates with respect to each
such Mortgage Loan; (ii) certain other assets including, without limitation, all
payments due on the Mortgage Loans after the related Cut-Off Date, as from time
to time are identified as deposited in respect thereof in the Principal and
Interest Account and in the related Distribution Account; (iii) property
acquired by foreclosure of the Mortgage Loans or deed in lieu of foreclosure;
(iv) hazard insurance policies and primary insurance policies, if any, and
certain proceeds thereof; and (v) any combination, as specified in the related
Prospectus Supplement, of a letter of credit, financial guaranty insurance
policy, purchase obligation, mortgage pool insurance policy, special hazard
insurance policy, bankruptcy bond, reserve fund or other type of credit
enhancement as described under "Description of Credit Enhancement." To the
extent that any Trust Estate includes certificates of interest or participations
in Mortgage Loans, the related Prospectus Supplement will describe the material
terms and conditions of such certificates or participations.

FORM OF SECURITIES

    If so specified in the related Prospectus Supplement, the Securities of
each series will be issued as physical certificates ("Physical Certificates") in
fully registered form only in the denominations specified in the related
Prospectus Supplement, and will be transferable and exchangeable at the
corporate trust office of the registrar of the Securities (the "Security
Registrar") named in the related Prospectus Supplement.  No service charge will
be made for any registration of exchange or transfer of Securities, but the
Trustee may require payment of a sum sufficient to cover any tax or other
governmental charge.

    If so specified in the related Prospectus Supplement, specified classes of
a series of Securities will be issued in uncertificated book-entry form
("Book-Entry Securities"), and will be registered in the name of Cede, the
nominee of DTC.  DTC is a limited purpose trust company organized under the laws
of the State of New York, a member of the Federal Reserve System, a "clearing
corporation" within the meaning of the Uniform Commercial Code ("UCC") and a
"clearing agency" registered pursuant to the provisions of Section 17A of the
Securities Exchange Act of 1934, as amended.  DTC was created to hold securities
for its participating organizations ("Participants") and facilitate the
clearance and settlement of securities transactions between Participants through
electronic book-entry changes in their accounts, thereby eliminating the need
for physical movement of certificates.  Participants include securities brokers
and dealers, banks, trust companies and clearing corporations and may include
certain other organizations.  Indirect access to the DTC system also is
available to others such as brokers, dealers, banks and trust companies that
clear through or maintain a custodial relationship with a Participant, either
directly or indirectly ("Indirect Participant").

    Under a book-entry format, Securityholders that are not Participants or
Indirect Participants but desire to purchase, sell or otherwise transfer
ownership of Securities registered in the name of Cede, as nominee of DTC, may
do so only through Participants and Indirect Participants.  In addition, such
Securityholders will receive all distributions of principal of and interest on
the Securities from the Trustee through DTC and its Participants.  Under a
book-entry format, Securityholders will receive payments after the related
Payment Date because, while payments are required to be forwarded to Cede, as
nominee for DTC, on each such date, DTC will forward such payments to its
Participants which thereafter will be required to forward such payments to
Indirect Participants or

                                          32

<PAGE>

Securityholders.  Unless and until Physical Securities are issued, it is
anticipated that the only Securityholder will be Cede, as nominee of DTC, and
that the beneficial holders of Securities will not be recognized by the Trustee
as Securityholders under the Pooling and Servicing Agreement.  The beneficial
holders of such Securities will only be permitted to exercise the rights of
Securityholders under the Pooling and Servicing Agreement indirectly through DTC
and its Participants who in turn will exercise their rights through DTC.

    Under the rules, regulations and procedures creating and affecting DTC and
its operations, DTC is required to make book-entry transfers among Participants
on whose behalf it acts with respect to the Securities and is required to
receive and transmit payments of principal of and interest on the Securities.
Participants and Indirect Participants with which Securityholders have accounts
with respect to their Securities similarly are required to make book-entry
transfers and receive and transmit such payments on behalf of their respective
Securityholders.  Accordingly, although Securityholders will not possess
Securities, the rules provide a mechanism by which Securityholders will receive
distributions and will be able to transfer their interests.

    Unless and until Physical Certificates are issued, Securityholders who are
not Participants may transfer ownership of Securities only through Participants
by instructing such Participants to transfer Securities, by book-entry transfer,
through DTC for the account of the purchasers of such Securities, which account
is maintained with their respective Participants.  Under the Rules and in
accordance with DTC's normal procedures, transfers of ownership of Securities
will be executed through DTC and the accounts of the respective Participants at
DTC will be debited and credited.  Similarly, the respective Participants will
make debits or credits, as the case may be, on their records on behalf of the
selling and purchasing Securityholders.

    Because DTC can only act on behalf of Participants, who in turn act on
behalf of Indirect Participants and certain banks, the ability of a
Securityholder to pledge Securities to persons or entities that do not
participate in the DTC system, or otherwise take actions in respect of such
Securities may be limited due to the lack of a Physical Certificate for such
Securities.

    DTC in general advises that it will take any action permitted to be taken
by a Securityholder under a Pooling and Servicing Agreement only at the
direction of one or more Participants to whose account with DTC the related
Securities are credited.  Additionally, DTC in general advises that it will take
such actions with respect to specified percentages of the Securityholders only
at the direction of and on behalf of Participants whose holdings include current
principal amounts of outstanding Securities that satisfy such specified
percentages.  DTC may take conflicting actions with respect to other current
principal amounts of outstanding Securities to the extent that such actions are
taken on behalf of Participants whose holdings include such current principal
amounts of outstanding Securities.

    Any Securities initially registered in the name of Cede, as nominee of DTC,
will be issued in fully registered, certificated form to Securityholders or
their nominees ("Physical Securities"), rather than to DTC or its nominee only
under the events specified in the related Pooling and Servicing Agreement and
described in the related Prospectus Supplement.  Upon the occurrence of any of
the events specified in the related Pooling and Servicing Agreement and the
Prospectus Supplement, DTC will be required to notify all Participants of the
availability through DTC of Physical Certificates.  Upon surrender by DTC of the
securities representing the Securities and instruction for reregistration, the
Trustee will issue the Securities in the form of Physical Certificates, and
thereafter the Trustee will recognize the holders of such Physical Certificates
as Securityholders.  Thereafter, payments of principal of and interest on the
Securities will be made by the Trustee directly to Securityholders in accordance
with the procedures set forth herein and in the Pooling and Servicing Agreement.
The final distribution of any Security (whether Physical Certificates or
Securities registered in the name of Cede), however, will be made only upon
presentation and surrender of such Securities on the final Payment Date at such
office or agency as is specified in the notice of final payment to
Securityholders.

ASSIGNMENT OF MORTGAGE LOANS

    At the time of issuance of a series of Securities, the Company will cause
the Mortgage Loans being included in the related Trust Estate to be assigned to
the Trustee together with all principal and interest due on or after the Cut-Off
Date with respect to such Mortgage Loan, other than principal and interest due
before the Cut-Off Date.  If specified in the related Prospectus Supplement, the
Company or any of its affiliates may retain the Originator's Retained Yield, if
any, for itself or transfer the same to others.  The Trustee will, concurrently
with such assignment, deliver a series of Securities to the Company in exchange
for the Mortgage Loans.  Each Mortgage Loan will be identified in a schedule
appearing as an exhibit to the related Pooling and Servicing Agreement.  Such
schedule will include, among other things, information as to the principal
balance of each Mortgage Loan as of the

                                          33

<PAGE>

Cut-Off Date, as well as information regarding the Mortgage Rate, the currently
scheduled monthly payment of principal and interest and the maturity of the
Mortgage Note.

    In connection with the transfer of the Mortgage Loans to the Trustee, the
Originators will be required to deliver to the Company, who in turn will deliver
to the Trustee, a file consisting of (i) the original Notes or certified copies
thereof, endorsed by the Originator thereof in blank or to the order of the
holder, (ii) originals of all intervening assignments, showing a complete chain
of title from origination to the applicable Originators, if any, including
warehousing assignments, with evidence of recording thereon, (iii) originals of
all assumption and modification agreements, if any, and, unless such Mortgage
Loan is covered by a counsel's opinion as described in the next paragraph, (iv)
either: (a) the original Mortgage, with evidence of recording thereon, (b) a
true and accurate copy of the Mortgage where the original has been transmitted
for recording, until such time as the original is returned by the public
recording office or (c) a copy of the Mortgage certified by the public recording
office in those instances where the original recorded Mortgage has been lost.
The Trustee will agree, for the benefit of the Securityholders, to review each
such file within 90 days after the execution and delivery of the applicable
Pooling and Servicing Agreement to ascertain that all required documents (or
certified copies of documents) have been executed and received.

    The Originators are additionally required to cause to be prepared and
recorded, within 75 business days of the execution and delivery of the
applicable Pooling and Servicing Agreement (or, if original recording
information is unavailable, within such later period as is permitted by the
Pooling and Servicing Agreement) assignments of the Mortgages from the
Originators to the Trustee, in the appropriate jurisdictions in which such
recordation is necessary to perfect the lien thereof as against creditors of or
purchasers from the Originators, to the Trustee; PROVIDED, HOWEVER, that if the
Originators furnish to the Trustee an opinion of counsel to the effect that no
such recording is necessary to perfect the Trustee's interests in the Mortgages
with respect to one or more jurisdictions, then such recording will not be
required with respect to such jurisdictions.

    If the Sub-Servicer or Originator does not cure an omission or defect in a
required document within 60 days after notice is given to the Servicer, the
Sub-Servicer or Originator, as the case may be, will be obligated to purchase on
the next succeeding Remittance Date the related Mortgage Loan from the Trustee
at its Loan Purchase Price (or, if specified in the related Prospectus
Supplement, will be permitted to substitute for such Mortgage Loan under the
conditions specified in the related Prospectus Supplement).  The Servicer will
be obligated to enforce this obligation of the Sub-Servicer or Originator, as
the case may be, to the extent described above under "Mortgage Loan
Program--Representations by Originators." Neither the Servicer, the Master
Servicer nor the Company will, however, be obligated to purchase or substitute
for such Mortgage Loan if the Sub-Servicer or Originator, as the case may be,
defaults on its obligation to do so, and there can be no assurance that a
Sub-Servicer or Originator, as the case may be, will carry out any such
obligation.  Such purchase obligation constitutes the sole remedy available to
the Securityholders or the Trustee for omission of, or a material defect in, a
constituent document.

    The Trustee will be authorized at any time to appoint a custodian pursuant
to a custodial agreement to maintain possession of and, if applicable, to review
the documents relating to the Mortgage Loans as the agent of the Trustee.  The
identity of any such custodian to be appointed on the date of initial issuance
of the Securities will be set forth in the related Prospectus Supplement.

    Pursuant to each Pooling and Servicing Agreement, the Servicer, either
directly or through Sub-Servicers, will service and administer the Mortgage
Loans assigned to the Trustee as more fully set forth below.

FORWARD COMMITMENTS; PRE-FUNDING

    A Trust may enter into a Forward Purchase Agreement with the Company
whereby the Company will agree to transfer Subsequent Mortgage Loans to such
Trust following the date on which such Trust is established and the related
Securities are issued.  All Subsequent Mortgage Loans transferred to the Trust
pursuant to a Forward Purchase Agreement will be originated by the Company or an
Originator.  The Trust may enter into Forward Purchase Agreements to permit the
acquisition of Subsequent Mortgage Loans that could not be delivered by the
Company or have not formally completed the origination process, in each case
prior to the date on which the Securities are delivered to the Securityholders
(the "Closing Date").  Any Forward Purchase Agreement will require that any
Subsequent Mortgage Loans so transferred to a Trust conform to the requirements
specified in such Forward Purchase Agreement.  If a Forward Purchase Agreement
is to be utilized the related Trustee will be required to deposit in the
Pre-Funding Account all or a portion of the proceeds received by the Trustee in
connection with the sale of one or more classes of Securities of the related
series; the Subsequent Mortgage Loans will be transferred to the related Trust
in exchange for money released to the Company from the related Pre-Funding

                                          34

<PAGE>

Account in one or more transfers.  The maximum amount of money deposited in the
Pre-Funding Account to acquire Subsequent Mortgage Loans for transfer to the
Trust will not exceed 35% of the aggregate principal amount of the Securities
offered pursuant to the related Prospectus Supplement.  Each Forward Purchase
Agreement will set a specified period during which any such transfers must
occur, which such period shall not exceed 90 days from the date such Trust was
established.  The Forward Purchase Agreement or the related Pooling and
Servicing Agreement will require that, if all moneys originally deposited to
such Pre-Funding Account are not so used by the end of such specified period,
then any remaining moneys will be applied as a mandatory prepayment of the
related class or classes of Securities as specified in the related Prospectus
Supplement.  See "Risk Factors" herein and in the related Prospectus Supplement.
All moneys on deposit in the Pre-Funding Account will be invested in one or more
Permitted Investments with all earnings thereon available to make interest
payments on the Securities.

PAYMENTS ON MORTGAGE LOANS; DEPOSITS TO DISTRIBUTION ACCOUNT

    Each Sub-Servicer servicing a Mortgage Loan pursuant to a Sub-Servicing
Agreement will establish and maintain an account (the "Sub-Servicing Account")
which generally meets the requirements set forth in the Company's Guidelines
from time to time, and is otherwise acceptable to the Servicer.  A Sub-Servicing
Account will generally be a lock box account established with a Federal Home
Loan Bank or with a depository institution (including the Sub-Servicer itself)
whose accounts are insured by the National Credit Union Share Insurance Fund or
the FDIC, provided that any such depository institution must meet certain
minimum rating criteria set forth in the Company's Guidelines.  Except as
otherwise permitted by the applicable Rating Agencies, a Sub-Servicing Account
must be segregated and may not be established as a general ledger account.

    A Sub-Servicer is required to deposit into its Sub-Servicing Account within
one day of receipt all amounts described above under "Mortgage Loan
Program--Sub-Servicing by Originators" that are received by it in respect of the
Mortgage Loans, less its servicing fee or other compensation.  On a daily basis
or on or before the date specified in the Sub-Servicing Agreement (which date
may be no later than the business day prior to the Determination Date referred
to below or, if such day is not a business day, the preceding business day), the
Sub-Servicer must remit or cause to be remitted to the Servicer or the Trustee
all funds held in the Sub-Servicing Account with respect to Mortgage Loans that
are required to be so remitted.  A Sub-Servicer may also be required to make
Servicing Advances, and Delinquency Advances and to pay Compensating Interest as
set forth in the related Sub-Servicing Agreement.

    The Servicer will deposit or will cause to be deposited into the Principal
and Interest Account on a daily basis certain payments and collections received
by it subsequent to the Cut-Off Date (other than payments due on or before the
Cut-Off Date), as specifically set forth in the related Pooling and Servicing
Agreement, which generally will include the following except as otherwise
provided therein:

         (i) all payments on account of principal, including principal payments
    received in advance of the date on which the related monthly payment is due
    (the "Due Date") ("Principal Prepayments"), on the Mortgage Loans
    comprising a Trust Estate;

         (ii) all payments on account of interest on the Mortgage Loans
    comprising such Trust Estate, net of the portion of each payment thereof
    retained by the Servicer and the Sub-Servicer, if any, as their servicing
    fee or other compensation;

         (iii) all amounts (net of unreimbursed liquidation expenses and
    insured expenses incurred, and unreimbursed advances made, by the Servicer
    or the related Sub-Servicer) received and retained, if any, in connection
    with the liquidation of any defaulted Mortgage Loan, by foreclosure, deed
    in lieu of foreclosure or otherwise ("Liquidation Proceeds"), including all
    proceeds of any special hazard insurance policy, bankruptcy bond, mortgage
    pool insurance policy, financial guaranty insurance policy and any title,
    hazard or other insurance policy covering any Mortgage Loan in such
    Mortgage Pool (together with any payments under any letter of credit,
    "Insurance Proceeds") or proceeds from any alternative arrangements
    established in lieu of any such insurance and described in the applicable
    Prospectus Supplement, other than proceeds to be applied to the restoration
    of the related property or released to the Mortgagor in accordance with the
    Servicer's normal servicing procedures (such amounts, net of related
    unreimbursed expenses and advances of the Servicer, "Net Liquidation
    Proceeds");

         (iv) any Buydown Funds (and, if applicable, investment earnings
    thereon) required to be paid to Securityholders, as described below;

                                          35

<PAGE>

         (v) all proceeds of any Mortgage Loan in such Trust Estate purchased
    (or, in the case of a substitution, certain amounts representing a
    principal adjustment) by the Servicer, the Company, the Master Servicer,
    any Sub-Servicer or Originator or any other person pursuant to the terms of
    the Pooling and Servicing Agreement.  See "Mortgage Loan Program--
Representations by Originators," "--Assignment of Mortgage Loans" above; and

         (vi) any amounts required to be transferred from the Distribution
    Account to the Principal and Interest Account.

    In addition to the Principal and Interest Account, the Servicer shall cause
to be established and the Trustee will maintain, at the corporate trust office
of the Trustee, in the name of the Trust for the benefit of the holders of each
series of Securities, an account for the disbursement of payments on the
Mortgage Loans evidenced by each series of Securities (the "Distribution
Account").  Both the Principal and Interest Account and the Distribution Account
must be (x) maintained with a depository institution whose debt obligations at
the time of any deposit therein meet certain rating criteria, and (y) (i) an
account or accounts the deposits in which are fully insured to the limits
established by the FDIC, (ii) an account maintained at a federal savings and
loan or state banking institution, (iii) an account maintained at a principal
subsidiary of a bank holding company, (iv) an account maintained at a national
banking association, or (v) such other account or accounts acceptable to the
Rating Agency or Agencies that rated one or more classes of Securities of such
series (an "Eligible Account").  The collateral that is eligible to secure
amounts in an Eligible Account is limited to certain permitted investments
("Permitted Investments").  Permitted Investments include direct general
obligations of the United States or the obligations of any agency or
instrumentality of the United States that are fully guaranteed, Federal Funds,
certificates of deposit, time and demand deposits of any bank meeting certain
short term rating requirements described in a Pooling and Servicing Agreement,
certain investment agreements approved by the Financial Guaranty Insurer, and
commercial paper and no load mutual funds meeting certain rating requirements
described in a Pooling and Servicing Agreement.  A Distribution Account may be
maintained as an interest-bearing or a non-interest-bearing account, or funds
therein may be invested in Permitted Investments as described below.  The
Principal and Interest Account may contain funds relating to more than one
series of Securities as well as payments received on other mortgage loans
serviced or master serviced by the Servicer that have been deposited into the
Principal and Interest Account.  The Servicer will be entitled to any interest
or other income or gain realized with respect to the funds on deposit in the
Principal and Interest Accounts.

    Unless otherwise specified in the related Prospectus Supplement and Pooling
and Servicing Agreement, not later than the seventh day preceding each Payment
Date (the "Remittance Date"), the Servicer will withdraw from the Principal and
Interest Account and remit to the Trustee for deposit into the applicable
Distribution Account, in immediately available funds, the amount to be
distributed therefrom to Securityholders on such Payment Date.  The Servicer
will remit to the Trustee for deposit into the Distribution Account the amount
of any advances made by the Servicer as described herein under "Advances," any
amounts required to be paid by the Servicer out of its own funds due to the
operation of a deductible clause in any blanket policy maintained by the
Servicer to cover hazard losses on the Mortgage Loans as described under "Hazard
Insurance; Claims Thereunder" below and any other amounts as specifically set
forth in the related Pooling and Servicing Agreement.  The Trustee will cause
all payments under any credit enhancement such as a financial guaranty insurance
policy or a letter of credit to be deposited in the Distribution Account prior
to the close of business on the business day next preceding each Payment Date.

    The portion of any payment received by the Servicer in respect of a
Mortgage Loan that is allocable to the Originator's Retained Yield generally
will be deposited into the Principal and Interest Account but will not be
deposited in the Distribution Account for the related series of Securities.

    Funds on deposit in the Principal and Interest Account attributable to
Mortgage Loans underlying a series of Securities may be invested in Permitted
Investments maturing in general not later than the business day preceding the
next Payment Date.  All income and gain realized from any such investment will
generally be for the account of the Servicer.  Funds on deposit in the related
Distribution Account may be invested in Permitted Investments maturing, in
general, no later than the Payment Date.

    With respect to each Buydown Mortgage Loan, the Sub-Servicer will deposit
the related Buydown Funds provided to it in a Buydown Account that will comply
with the requirements set forth herein with respect to a Sub-Servicing Account.
The terms of all Buydown Mortgage Loans provide for the contribution of Buydown
Funds in an amount equal to or exceeding either (i) the total payments to be
made from such funds pursuant to the related

                                          36

<PAGE>

buydown plan or (ii) if such Buydown Funds are to be deposited on a discounted
basis, that amount of Buydown Funds which, together with investment earnings
thereon at a rate as set forth in the Company's Guidelines from time to time,
will support the scheduled level of payments due under the Buydown Mortgage
Loan.  Neither the Servicer nor the Company will be obligated to add to any such
discounted Buydown Funds any of its own funds should investment earnings prove
insufficient to maintain the scheduled level of payments.  To the extent that
any such insufficiency is not recoverable from the Mortgagor or, in an
appropriate case, from the related Originator or the related Sub-Servicer,
distributions to Securityholders may be affected.  With respect to each Buydown
Mortgage Loan, the Sub-Servicer will withdraw from the Buydown Account and remit
to the Servicer on or before the date specified in the Sub-Servicing Agreement
described above the amount, if any, of the Buydown Funds (and, if applicable,
investment earnings thereon) for each Buydown Mortgage Loan that, when added to
the amount due from the Mortgagor on such Buydown Mortgage Loan, equals the full
monthly payment which would be due on the Buydown Mortgage Loan if it were not
subject to the buydown plan.

    If the Mortgagor on a Buydown Mortgage Loan prepays such Mortgage Loan in
its entirety during the Buydown Period, the Sub-Servicer will withdraw from the
Buydown Account and remit to the Mortgagor or such other designated party in
accordance with the related buydown plan any Buydown Funds remaining in the
Buydown Account.  If a prepayment by a Mortgagor during the Buydown Period
together with Buydown Funds will result in full prepayment of a Buydown Mortgage
Loan, the Sub-Servicer will generally be required to withdraw from the Buydown
Account and remit to the Servicer the Buydown Funds and investment earnings
thereon, if any, which together with such prepayment will result in a prepayment
in full; provided that Buydown Funds may not be available to cover a prepayment
under certain Mortgage Loan programs.  Any Buydown Funds so remitted to the
Servicer in connection with a prepayment described in the preceding sentence
will be deemed to reduce the amount that would be required to be paid by the
Mortgagor to repay fully the related Mortgage Loan if the Mortgage Loan were not
subject to the buydown plan.  Any investment earnings remaining in the Buydown
Account after prepayment or after termination of the Buydown Period will be
remitted to the related Mortgagor or such other designated party pursuant to the
agreement relating to each Buydown Mortgage Loan (the "Buydown Agreement").  If
the Mortgagor defaults during the Buydown Period with respect to a Buydown
Mortgage Loan and the property securing such Buydown Mortgage Loan is sold in
liquidation (either by the Servicer, the Primary Insurer, the insurer under the
mortgage pool insurance policy (the "Pool Insurer") or any other insurer), the
Sub-Servicer will be required to withdraw from the Buydown Account the Buydown
Funds and all investment earnings thereon, if any, and remit the same to the
Servicer or, if instructed by the Servicer, pay the same to the Primary Insurer
or the Pool Insurer, as the case may be, if the Mortgaged Property is
transferred to such insurer and such insurer pays all of the loss incurred in
respect of such default.

WITHDRAWALS FROM THE PRINCIPAL AND INTEREST ACCOUNT

    The Servicer may, from time to time, make withdrawals from the Principal
and Interest Account for certain purposes, as specifically set forth in the
related Pooling and Servicing Agreement, which generally will include the
following except as otherwise provided therein:

         (i) to effect the timely remittance to the Trustee for deposit to the
    Distribution Account in the amounts and in the manner provided in the
    Pooling and Servicing Agreement and described in "--Payments on Mortgage
    Loans; Deposits to Distribution Account" above;

         (ii) to reimburse itself or any Sub-Servicer for Delinquency Advances
    or Servicing Advances as to any Mortgaged Property, out of late payments or
    collections on the related Mortgage Loan with respect to which such
    Delinquency Advances or Servicing Advances were made;

         (iii) to withdraw investment earnings on amounts on deposit in the
    Principal and Interest Account;

         (iv) to pay the Company or its assignee all amounts allocable to the
    Originator's Retained Yield out of collections or payments which represent
    interest on each Mortgage Loan (including any Mortgage Loan as to which
    title to the underlying Mortgaged Property was acquired);

         (v) to withdraw amounts that have been deposited in the Principal and
    Interest Account in error; and

         (vi) to clear and terminate the Principal and Interest Account in
    connection with the termination of the Trust Estate pursuant to the Pooling
    and Servicing Agreement, as described in "The Pooling and Servicing
    Agreement--Termination, Retirement of Securities."

                                          37

<PAGE>



DISTRIBUTIONS

    Beginning on the Payment Date in the month following the month (or, in the
case of quarterly-pay Securities, the third month following such month and each
third month thereafter or, in the case of semi-annually-pay Securities, the
sixth month following such month and each sixth month thereafter) in which the
Cut-Off Date occurs (or such other date as may be set forth in the related
Prospectus Supplement) for a series of Securities, distributions of principal
and interest (or, where applicable, of principal only or interest only) on each
class of Securities entitled thereto will be made either by the Trustee or a
paying agent appointed by the Trustee (the "Paying Agent"), to the persons who
are registered as the Securityholders of such Securities at the close of
business as of the last day of the preceding month (the "Record Date") in
proportion to their respective Percentage Interests.  Interest that accrues and
is not payable on a class of Securities will generally be added to the principal
balance of each Security of such class in proportion to its Percentage Interest.
The undivided percentage interest (the "Percentage Interest") represented by a
Security of a particular class will be equal to the percentage obtained by
dividing the initial principal balance or notional amount of such Security by
the aggregate initial amount or notional balance of all the Securities of such
class.  Distributions will be made in immediately available funds (by wire
transfer or otherwise) to the account of a Securityholder at a bank or other
entity having appropriate facilities therefor, if such Securityholder has so
notified the Trustee or the Paying Agent, as the case may be, and the applicable
Pooling and Servicing Agreement provides for such form of payment, or by check
mailed to the address of the person entitled thereto as it appears on the
Security Register; provided, however, that the final distribution in retirement
of the Securities (other than any Book-Entry Securities) will be made only upon
presentation and surrender of the Securities at the office or agency of the
Trustee specified in the notice to Securityholders of such final distribution.

PRINCIPAL AND INTEREST ON THE SECURITIES

    The method of determining, and the amount of, distributions of principal
and interest (or, where applicable, of principal only or interest only) on a
particular series of Securities will be described in the related Prospectus
Supplement.  Each class of Securities (other than certain classes of Strip
Securities) may bear interest at a different interest rate (the "Pass-Through
Rate"), which may be a fixed or adjustable Pass-Through Rate.  The related
Prospectus Supplement will specify the Pass-Through Rate for each class, or in
the case of an adjustable Pass-Through Rate, the initial Pass-Through Rate and
the method for determining the Pass-Through Rate.

    On each Payment Date for a series of Securities, the Trustee will
distribute or cause the Paying Agent to distribute, as the case may be, to each
holder of record on the Record Date of a class of Securities, an amount equal to
the Percentage Interest represented by the Security held by such holder
multiplied by such class' Distribution Amount.  The Distribution Amount for a
class of Securities for any Payment Date will be the portion, if any, of the
Principal Distribution Amount (as defined in the related Prospectus Supplement)
allocable to such class for such Payment Date, as described in the related
Prospectus Supplement, plus, if such class is entitled to payments of interest
on such Payment Date, the interest accrued at the applicable Pass-Through Rate
on the principal balance or notional amount of such class, as specified in the
applicable Prospectus Supplement, less the amount of any Deferred Interest added
to the principal balance of the Mortgage Loans and/or the outstanding balance of
one or more classes of Securities on the related Due Date, allocable to
Securityholders which are not covered by advances or the applicable credit
enhancement, in each case in such amount that is allocated to such class on the
basis set forth in the Prospectus Supplement.

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

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

                                          38

<PAGE>

    In the case of a series of Securities that includes two or more classes of
Securities, the timing, sequential order, priority of payment or amount of
distributions in respect of principal, and any schedule or formula or other
provisions applicable to the determination thereof (including distributions
among multiple classes of Senior Securities or Subordinate Securities) of each
such class shall be as provided in the related Prospectus Supplement.
Distributions in respect of principal of any class of Securities will be made on
a pro rata basis among all of the Securities of such class.

    Except as otherwise provided in the related Pooling and Servicing
Agreement, on or prior to the 15th day (or if such day is not a business day,
the next succeeding business day or such other date specified in the Pooling and
Servicing Agreement) of the month of distribution (the "Determination Date"),
the Servicer will provide the Trustee, (and the Master Servicer and Credit
Enhancer, if any) with a monthly servicing report.  Except as otherwise provided
in the related Pooling and Servicing Agreement, on or prior to one business day
after the related Remittance Date (or such earlier or later day as shall be
agreed by a Financial Guaranty Insurer, if applicable, and Trustee) of the month
of distribution, the Trustee will use the monthly servicing report to determine
the amounts of principal and interest which will be passed through to
Securityholders on the immediately succeeding Payment Date.  If the amount in
the Principal and Interest Account is insufficient to cover the amount to be
passed through to Securityholders, no later than 12:00 noon New York City time
on the second business day preceding a Payment Date, the Trustee will notify a
Financial Guaranty Insurer or any other person required to be notified pursuant
to the related Pooling and Servicing Agreement.

ADVANCES

    The Servicer is required, not later than each Remittance Date, to deposit
into the Principal and Interest Account an amount equal to the sum of the
scheduled interest and principal payments (net of the Servicing Fees and certain
administrative amounts) due, but not collected, with respect to delinquent
Mortgage Loans during the prior Remittance Period, but only if, in its good
faith business judgment, the Servicer believes that such amount will ultimately
be recovered from the related Mortgage Loan.  Such amounts are "Delinquency
Advances." The Servicer will be permitted to fund its payment of Delinquency
Advances on any Remittance Date from collections on any Mortgage Loan deposited
to the Principal and Interest Account subsequent to the related Remittance
Period and will be required to deposit into the Principal and Interest Account
with respect thereto (i) collections from the Mortgagor whose delinquency gave
rise to the shortfall which resulted in such Delinquency Advance and (ii) Net
Liquidation Proceeds recovered on account of the related Mortgage Loan to the
extent of the amount of aggregate Delinquency Advances related thereto.

    A Mortgage Loan is "delinquent" if any payment due thereon is not made by
the close of business on the day such payment is scheduled to be due.

    Generally, on or prior to each Remittance Date, the Servicer will be
required to deposit in the Principal and Interest Account with respect to any
full prepayment received on a Mortgage Loan during the related Remittance Period
out of its own funds without any right of reimbursement therefor, an amount
equal to the difference between (x) 30 days' interest at the Mortgage Loan's
Mortgage Rate (less the Servicing Fee and certain miscellaneous administrative
amounts) on the loan balance of such Mortgage Loan as of the first day of the
related Remittance Period and (y) to the extent not previously advanced, the
interest (less the Servicing Fee and certain miscellaneous administrative
amounts) paid by the Mortgagor with respect to the Mortgage Loan during such
Remittance Period (any such amount paid by the Servicer, "Compensating
Interest").  The Servicer shall in no event be required to pay Compensating
Interest with respect to any Remittance Period in an amount in excess of the
aggregate Servicing Fee received by the Servicer with respect to all Mortgage
Loans for such Remittance Period.

    The Servicer will be required to pay all "out of pocket" costs and expenses
incurred in the performance of its servicing obligations, but only to the extent
that the Servicer reasonably believes that such amounts will increase Net
Liquidation Proceeds on the related Mortgage Loan.  Each such amount so paid
will constitute a "Servicing Advance."  The Servicer may recover Servicing
Advances to the extent permitted by the Mortgage Loans or, if not theretofore
recovered from the Mortgagor on whose behalf such Servicing Advance was made,
from liquidation proceeds realized upon the liquidation of the related Mortgage
Loan.  In no case may the Servicer recover Servicing Advances from the principal
and interest payments on any Mortgage Loan or from any amounts relating to any
other Mortgage Loan.

    Notwithstanding the foregoing, if the Servicer exercises its option, if
any, to purchase the assets of a Trust Estate as described under "The Pooling
and Servicing Agreement--Termination; Retirement of Securities" below, the
Servicer will be deemed to have been reimbursed for all related advances
previously made by it and not

                                          39

<PAGE>

theretofore reimbursed to it.  The Servicer's obligation to make advances may be
supported by credit enhancement as described in the related Pooling and
Servicing Agreement.  In the event that the provider of such support is
downgraded by a Rating Agency rating the related Securities or if the collateral
supporting such obligation is not performing or is removed pursuant to the terms
of any agreement described in the related Prospectus Supplement, the Securities
may also be downgraded.

REPORTS TO SECURITYHOLDERS

    With each distribution to Securityholders of a particular class the Trustee
will forward or cause to be forwarded to each holder of record of such class of
Securities a statement or statements with respect to the related Trust setting
forth the information specifically described in the related Pooling and
Servicing Agreement, which generally will include the following as applicable
except as otherwise provided therein:

         (i) the amount of the distribution with respect to each class of
    Securities;

         (ii) the amount of such distribution allocable to principal,
    separately identifying the aggregate amount of any prepayments or other
    recoveries of principal included therein;

         (iii) the amount of such distribution allocable to interest;

         (iv) the aggregate unpaid Principal Balance of the Mortgage Loans
    after giving effect to the distribution of principal on such Payment Date;

         (v) with respect to a series consisting of two or more classes, the
    outstanding principal balance or notional amount of each class after giving
    effect to the distribution of principal on such Payment Date;

         (vi) the amount of coverage under any letter of credit, mortgage pool
    insurance policy or other form of credit enhancement covering default risk
    as of the close of business on the applicable Determination Date and a
    description of any credit enhancement substituted therefor;

         (vii) information furnished by the Company pursuant to section
    6049(d)(7)(C) of the Code and the regulations promulgated thereunder to
    assist Securityholders in computing their market discount;

         (viii) the total of any Substitution Amounts and any Loan Purchase
    Price amounts included in such distribution; and  (ix) a number with
    respect to each class (the "Pool Factor") computed by dividing the
    principal balance of all certificates in such class (after giving effect to
    any distribution of principal to be made on such Payment Date) by the
    original principal balance of certificates of such class on the Closing
    Date.

    Items (i) through (iii) above shall, with respect to each class of
Securities, be presented on the basis of a certificate having a $1,000
denomination.  In addition, by January 31 of each calendar year following any
year during which Securities are outstanding, the Trustee shall furnish a report
to each Securityholder of record at any time during each calendar year as to the
aggregate amounts reported pursuant to (i), (ii) and (iii) with respect to the
Securities for such calendar year.  If a class of Securities are in book-entry
form, DTC will supply such reports to the Securityholders in accordance with its
procedures.

    In addition, on each Payment Date the Trustee will forward or cause to be
forwarded additional information, as of the close of business on the last day of
the prior calendar month, as more specifically described in the related Pooling
and Servicing Agreement, which generally will include the following as
applicable except as otherwise provided therein:

         (i) the total number of Mortgage Loans and the aggregate principal
    balances thereof, together with the number, percentage and aggregate
    principal balances of Mortgage Loans (a) 30-59 days delinquent, (b) 60-89
    days delinquent and (c) 90 or more days delinquent;

         (ii) the number, percentage, aggregate Mortgage Loan balances and
    status of all Mortgage Loans in foreclosure proceedings (and whether any
    such Mortgage Loans are also included in any of the statistics described in
    the foregoing clause (i));

         (iii) the number, percentage and aggregate Mortgage Loan balances of
    all Mortgage Loans relating to Mortgagors in bankruptcy proceedings (and
    whether any such Mortgage Loans are also included in any of the statistics
    described in the foregoing clause (i));

                                          40

<PAGE>
         (iv) the number, percentage and aggregate Mortgage Loan balances of
    all Mortgage Loans relating to the status of any Mortgaged Properties as to
    which title has been taken in the name of, or on behalf of the Trustee (and
    whether any such Mortgage Loans are also included in any of the statistics
    described in the foregoing clause (i)); and

         (v) the book value of any real estate acquired through foreclosure or
    grant of a deed in lieu of foreclosure.

    Each Pooling and Servicing Agreement shall provide that the Securityholders
will have the right to request a Securityholder list.  Any Securityholder in a
Trust may apply in writing to the related Trustee, and such application shall
state that the Securityholder desires to communicate with other Securityholders
with respect to their rights under the related Pooling and Servicing Agreement.
Such written request shall be accompanied by a copy of the communication which
such Securityholder proposes to transmit to other Securityholders.  The Trustee
shall furnish such Securityholder list to such requesting Securityholder within
ten business days after receipt of the application.

COLLECTION AND OTHER SERVICING PROCEDURES

    Acting directly or through one or more Sub-Servicers as provided in the
related Pooling and Servicing Agreement, the Servicer, is required to service
and administer the Mortgage Loans in accordance with the Pooling and Servicing
Agreement and with reasonable care, and using that degree of skill and attention
that the Servicer exercises with respect to comparable mortgage loans that it
services for itself or others.

    The duties of the Servicer include collecting and posting of all payments,
responding to inquiries of Mortgagors or by federal, state or local government
authorities with respect to the Mortgage Loans, investigating delinquencies,
reporting tax information to Mortgagors in accordance with its customary
practices and accounting for collections and furnishing monthly and annual
statements to the Trustee with respect to distributions and making Delinquency
Advances and Servicing Advances.  The Servicer is required to follow its
customary standards, policies and procedures in performing its duties as
Servicer.

    The Servicer (i) is authorized and empowered to execute and deliver, on
behalf of itself, the Securityholders and the Trustee or any of them, any and
all instruments of satisfaction or cancellation, or of partial or full release
or discharge and all other comparable instruments, with respect to the Mortgage
Loans and with respect to the related Mortgaged Properties; (ii) may consent to
any modification of the terms of any Note not expressly prohibited by the
Pooling and Servicing Agreement if the effect of any such modification (x) will
not materially and adversely affect the security afforded by the related
Mortgaged Property (other than as permitted by the related Pooling and Servicing
Agreement) or the timing of receipt of any payments required thereunder; and (y)
will not cause a Trust which is a REMIC to fail to qualify as a REMIC.

    The related Pooling and Servicing Agreement will require the Servicer to
follow such collection procedures as it follows from time to time with respect
to mortgage loans in its servicing portfolio that are comparable to the Mortgage
Loans; provided that the Servicer is required always at least to follow
collection procedures that are consistent with or better than standard industry
practices.  The Servicer may in its discretion (i) waive any assumption fees,
late payment charges, charges for checks returned for insufficient funds,
prepayment fees, if any, or the fees which may be collected in the ordinary
course of servicing the Mortgage Loans, (ii) if a Mortgagor is in default or
about to be in default because of a Mortgagor's financial condition, arrange
with the Mortgagor a schedule for the payment of delinquent payments due on the
related Mortgage Loan; PROVIDED, HOWEVER, the Servicer shall not reschedule the
payment of delinquent payments more than one time in any twelve consecutive
months with respect to any Mortgagor or (iii) modify payments of monthly
principal and interest on any Mortgage Loan becoming subject to the terms of the
Relief Act in accordance with the Servicer's general policies for comparable
mortgage loans subject to the Relief Act.

    The Servicer will be required to foreclose upon or otherwise comparably
effect the ownership on behalf of the Trust of Mortgaged Properties relating to
defaulted Mortgage Loans as to which no satisfactory arrangements can be made
for collection of delinquent payments.  The related Pooling and Servicing
Agreement will require the Servicer to take into account the existence of any
hazardous substances, hazardous wastes or solid wastes, as such terms are
defined in the Comprehensive Environmental Response Compensation and Liability
Act, the Response Conservation and Recovery Act of 1976, or other federal, state
or local environmental legislation, in determining whether to foreclose upon a
Mortgaged Property, or otherwise comparably effect the ownership of such
Mortgaged Property on behalf of the Trust.

                                          41
<PAGE>

    When a Mortgaged Property (other than Mortgaged Property subject to an ARM
Loan) has been or is about to be conveyed by the Mortgagor, the Servicer will be
required, to the extent it has knowledge of such conveyance or prospective
conveyance, to exercise its rights to accelerate the maturity of the related
Mortgage Loan under any "due-on-sale" clause contained in the related Mortgage
or Note; PROVIDED, HOWEVER, that the Servicer will not be required to exercise
any such right if (i) the "due-on-sale" clause, in the reasonable belief of the
Servicer, is not enforceable under applicable law or (ii) the Servicer
reasonably believes that to permit an assumption of the Mortgage Loan would not
materially and adversely affect the interests of Securityholders or the
Financial Guaranty Insurer, if any, or jeopardize coverage under any primary
insurance policy or applicable credit enhancement arrangements.  In such event,
the Servicer will be required to enter into an assumption and modification
agreement with the person to whom such Mortgaged Property has been or is about
to be conveyed, pursuant to which such person becomes liable under the Mortgage
Note and, unless prohibited by applicable law or the related documents, the
Mortgagor remains liable thereon.  If the foregoing is not permitted under
applicable law, the Servicer will be authorized to enter into a substitution of
liability agreement with such person, pursuant to which the original Mortgagor
is released from liability and such person is substituted as Mortgagor and
becomes liable under the Mortgage Note.  The assumed loan must conform in all
respects to the requirements, representations and warranties of the Pooling and
Servicing Agreement.

    An ARM Loan may be assumed if such ARM Loan is by its terms assumable and
if, in the reasonable judgment of the Servicer or the Sub-Servicer, the proposed
transferee of the related Mortgaged Property establishes its ability to repay
the loan and the security for such ARM Loan would not be impaired by the
assumption.  If a Mortgagor transfers the Mortgaged Property subject to an ARM
Loan without consent, such ARM Loan may be declared due and payable.  Any fee
collected by the Servicer or Sub-Servicer for entering into an assumption or
substitution of liability agreement will be retained by the Servicer or
Sub-Servicer as additional servicing compensation unless otherwise set forth in
the related Prospectus Supplement.   See "Certain Legal Aspects of Mortgage
Loans and Related Matters--Enforceability of Certain Provisions" herein.

    The Servicer will have the right under the Pooling and Servicing Agreement
to approve applications of Mortgagors seeking consent for (i) partial releases
of Mortgages, (ii) alterations and (iii) removal, demolition or division of
Mortgaged Properties.  No application for consent may be approved by the
Servicer unless: (i) the provisions of the related Mortgage Note and Mortgage
have been complied with; (ii) the loan-to-value ratio and debt-to-income ratio
after any release are consistent with the Company's Guidelines then applicable
to such Mortgage Loan; and (iii) the lien priority of the related Mortgage is
not affected.

REALIZATION UPON DEFAULTED MORTGAGE LOANS

    The Servicer shall foreclose upon or otherwise comparably effect the
ownership on behalf of the Trust of Mortgaged Properties relating to defaulted
Mortgage Loans as to which no satisfactory arrangements can be made for
collection of delinquent payments and which the Servicer has not purchased
pursuant to the related Pooling and Servicing Agreement (such Mortgage Loans,
"REO Property").  In connection with such foreclosure or other conversion, the
Servicer shall exercise such of the rights and powers vested in it under the
related Pooling and Servicing Agreement, and use the same degree of care and
skill in their exercise or use, as prudent mortgage lenders would exercise or
use under the circumstances in the conduct of their own affairs, including, but
not limited to, advancing funds for the payment of taxes, amounts due with
respect to Senior Liens and insurance premiums.  Any amounts so advanced shall
constitute "Servicing Advances."  Unless otherwise provided in the related
Prospectus Supplement, the Servicer shall sell any REO Property within 23 months
of its acquisition by the Trust, unless the Servicer obtains for the Trustee an
opinion of counsel experienced in federal income tax matters, addressed to the
Trustee, a Financial Guaranty Insurer, if applicable, and the Servicer, to the
effect that the holding by the Trust of such REO Property for any greater period
will not result in the imposition of taxes on "Prohibited Transactions" of the
Trust as defined in Section 860F of the Code or, if a REMIC election has been
made, cause the Trust to fail to qualify as a REMIC under the REMIC Provisions
at any time that any Securities are outstanding, in which case the Servicer
shall sell any REO Property by the end of any extended period specified in any
such opinion.

    Notwithstanding the generality of the foregoing provisions, the Servicer
shall manage, conserve, protect and operate each REO Property for the
Securityholders solely for the purpose of its prompt disposition and sale in a
manner which does not cause such REO Property to fail to qualify as "foreclosure
property" within the meaning of Section 860G(a)(8) of the Code or result in the
receipt by the Trust of any "income from non-permitted assets" within the
meaning of Section 860F(a)(2)(B) of the Code or any "net income from foreclosure
property" which is subject to taxation under the REMIC Provisions.  Pursuant to
its efforts to sell such REO Property, the Servicer shall either itself or
through an agent selected by the Servicer protect and conserve such REO Property
in the same

                                          42

<PAGE>

manner and to such extent as is customary in the locality where such REO
Property is located and may, incident to its conservation and protection of the
interests of the Securityholders, rent the same, or any part thereof, as the
Servicer deems to be in the best interest of the Securityholders for the period
prior to the sale of such REO Property.  The Servicer shall take into account
the existence of any hazardous substances, hazardous wastes or solid wastes, as
such terms are defined in the Comprehensive Environmental Response Compensation
and Liability Act, the Resource Conservation and Recovery Act of 1976, or other
federal, state or local environmental legislation, on a Mortgaged Property in
determining whether to foreclose upon or otherwise comparably convert the
ownership of such Mortgaged Property.  The Servicer shall determine, with
respect to each defaulted Mortgage Loan, when it has recovered, whether through
trustee's sale, foreclosure sale or otherwise, all amounts it expects to recover
from or on account of such defaulted Mortgage Loan, whereupon such Mortgage Loan
shall become a Liquidated Mortgage Loan.

    If a defaulted Mortgage Loan or REO Property is not so removed from the
Trust Estate, then, upon the final liquidation thereof, if a loss is realized
that is not covered by any applicable form of credit enhancement or other
insurance, the Securityholders will bear such loss.  However, if a gain results
from the final liquidation of an REO Property that is not required by law to be
remitted to the related Mortgagor, the Servicer will be entitled to retain such
gain as additional servicing compensation unless the related Prospectus
Supplement provides otherwise.  For a description of the Servicer's obligations
to maintain and make claims under applicable forms of credit enhancement and
insurance relating to the Mortgage Loans, see "Description of Credit
Enhancement" and "Hazard Insurance; Claims Thereunder--Hazard Insurance
Policies."

                                    SUBORDINATION

    A Senior/Subordinate Series of Securities will consist of one or more
classes of Senior Securities and one or more classes of Subordinate Securities,
as specified in the related Prospectus Supplement.  Subordination of the
Subordinate Securities of any Senior/Subordinate Series of Securities will be
effected by the following method, unless an alternative method is specified in
the related Prospectus Supplement.  In addition, certain classes of Senior (or
Subordinate) Securities may be senior to other classes of Senior (or
Subordinate) Securities, as specified in the related Prospectus Supplement, in
which case the following discussion is qualified in its entirety by reference to
the related Prospectus Supplement with respect to the various priorities and
other rights as among the various classes of Senior Securities or Subordinate
Securities, as the case may be.

    With respect to any Senior/Subordinate Series of Securities, the total
amount available for distribution on each Payment Date, as well as the method
for allocating such amount among the various classes of Securities included in
such series, will be as set forth in the related Prospectus Supplement.
Generally, the amount available for distribution will be allocated first to
interest on the Senior Securities of such series, and then to principal of the
Senior Securities up to the amounts determined as specified in the related
Prospectus Supplement, prior to allocation to the Subordinate Securities of such
series.

    In the event of any Realized Losses (as defined below) on Mortgage Loans
not in excess of the limitations described below, other than Extraordinary
Losses, the rights of the Subordinate Securityholders to receive distributions
with respect to the Mortgage Loans will be subordinate to the rights of the
Senior Securityholders.  With respect to any defaulted Mortgage Loan that
becomes a Liquidated Mortgage Loan, the amount of loss realized, if any (as more
fully described in the related Pooling and Servicing Agreement, a "Realized
Loss"), will equal the portion of the stated principal balance remaining, after
application of all amounts recovered (net of amounts reimbursable to the
Servicer for related advances and expenses) towards interest and principal owing
on the Mortgage Loan.  With respect to a Mortgage Loan the principal balance of
which has been reduced in connection with bankruptcy proceedings, the amount of
such reduction will be treated as a Realized Loss.

    Except as noted below, all Realized Losses will be allocated to the
Subordinate Securities of the related series, until the Principal Balance (as
defined in the related Prospectus Supplement) of such Subordinate Securities
thereof has been reduced to zero.  Any additional Realized Losses will be
allocated to the Senior Securities (or, if such series includes more than one
class of Senior Securities, either on a PRO-RATA basis among all of the Senior
Securities in proportion to their respective outstanding Principal Balances or
as otherwise provided in the related Prospectus Supplement).

    With respect to certain Realized Losses resulting from physical damage to
Mortgaged Properties that are generally of the same type as are covered under a
special hazard insurance policy, the amount thereof that may be allocated to the
Subordinate Securities of the related series may be limited to an amount (the
"Special Hazard Amount") specified in the related Prospectus Supplement.  See
"Description of Credit Enhancement--Special Hazard

                                          43

<PAGE>

Insurance Policies."  If so, any Special Hazard Losses in excess of the Special
Hazard Amount will be allocated among all outstanding classes of Securities of
the related series, either on a PRO-RATA basis in proportion to their
outstanding Security Principal Balances, regardless of whether any Subordinate
Securities remain outstanding, or as otherwise provided in the related
Prospectus Supplement.  The respective amounts of other specified types of
losses (including Fraud Losses and Bankruptcy Losses) that may be borne solely
by the Subordinate Securities may be similarly limited to an amount (with
respect to Fraud Losses, the "Fraud Loss Amount" and with respect to Bankruptcy
Losses, the "Bankruptcy Loss Amount"), and the Subordinate Securities may
provide no coverage with respect to certain other specified types of losses, as
described in the related Prospectus Supplement, in which case such losses would
be allocated on a PRO-RATA basis among all outstanding classes of Securities.

    Any allocation of a Realized Loss (including a Special Hazard Loss) to a
Security in a Senior/Subordinate Series will be made by reducing the Principal
Balance thereof as of the Payment Date following the calendar month in which
such Realized Loss was incurred.

    In lieu of the foregoing provisions, subordination may be effected in the
following manner, or in any other manner described in the related Prospectus
Supplement.  The rights of the holders of Subordinate Securities to receive any
or a specified portion of distributions with respect to the Mortgage Loans may
be subordinated to the extent of the amount set forth in the related Prospectus
Supplement (the "Subordinate Amount").  As specified in the related Prospectus
Supplement, the Subordinate Amount may be subject to reduction based upon the
amount of losses borne by the holders of the Subordinate Securities as a result
of such subordination, a specified schedule or such other method of reduction as
such Prospectus Supplement may specify.  If so specified in the related
Prospectus Supplement, additional credit support for this form of subordination
may be provided by the establishment of a reserve fund for the benefit of the
holders of the Senior Securities (which may, if such Prospectus Supplement so
provides, initially be funded by a cash deposit by the Company or the related
Originator) into which certain distributions otherwise allocable to the holders
of the Subordinate Securities may be placed; such funds would thereafter be
available to cure shortfalls in distributions to holders of the Senior
Securities.

                          DESCRIPTION OF CREDIT ENHANCEMENT

    Unless otherwise expressly provided and described in the applicable
Prospectus Supplement, each Series of Securities shall have credit support
comprised of one or more of the following components.  Each component will have
a monetary limit and will provide coverage with respect to Realized Losses that
are (i) attributable to the Mortgagor's failure to make any payment of principal
or interest as required under the Mortgage Note, but not including Special
Hazard Losses, Extraordinary Losses or other losses resulting from damage to a
Mortgaged Property, Bankruptcy Losses or Fraud Losses (any such loss, a
"Defaulted Mortgage Loss"); (ii) of a type generally covered by a special hazard
insurance policy (as defined below) (any such loss, a "Special Hazard Loss");
(iii) attributable to certain actions which may be taken by a bankruptcy court
in connection with a Mortgage Loan, including a reduction by a bankruptcy court
of the principal balance of or the Mortgage Rate on a Mortgage Loan or an
extension of its maturity (any such loss, a "Bankruptcy Loss"); and (iv)
incurred on defaulted Mortgage Loans as to which there was fraud in the
origination of such Mortgage Loans (any such loss, a "Fraud Loss").  Losses
occasioned by war, civil insurrection, certain governmental actions, nuclear
reaction and certain other risks ("Extraordinary Losses") will not be covered
unless specified herein.  To the extent that the credit enhancement for any
series of Securities is exhausted, the Securityholders will bear all further
risks of loss not otherwise insured against.

    As set forth below and in the applicable Prospectus Supplement, credit
enhancement may be provided with respect to one or more classes of a series of
Securities or with respect to the Mortgage Assets in the related Trust.  Credit
enhancement may be in the form of (i) the subordination of one or more classes
of Subordinate Securities to provide credit support to one or more classes of
Senior Securities as described under "Subordination," (ii) the use of a mortgage
pool insurance policy, special hazard insurance policy, bankruptcy bond, reserve
fund, letter of credit, financial guaranty insurance policy, other third party
guarantees, another method of credit enhancement described in the related
Prospectus Supplement, or the use of a cross-support feature or
overcollateralization, or (iii) any combination of the foregoing.  Any credit
enhancement will not provide protection against all risks of loss and will not
guarantee repayment of the entire principal balance of the Securities and
interest thereon.  If losses occur that exceed the amount covered by credit
enhancement or are not covered by the credit enhancement, holders of one or more
classes of Securities will bear their allocable share of deficiencies.  If a
form of credit enhancement applies to several classes of Securities, and if
principal payments equal to the aggregate principal balances of certain classes
will be distributed prior to such distributions to other classes, the classes
that receive such distributions at a later time are more likely to bear any
losses that exceed the amount covered by credit enhancement.

                                          44

<PAGE>

    The amounts and type of credit enhancement arrangement as well as the
provider thereof, if applicable, with respect to each series of Securities will
be set forth in the related Prospectus Supplement.  To the extent provided in
the applicable Prospectus Supplement and the Pooling and Servicing Agreement,
the credit enhancement arrangements may be periodically modified, reduced and
substituted for based on the aggregate outstanding principal balance of the
Mortgage Loans covered thereby.  See "Reduction or Substitution of Credit
Enhancement."  If specified in the applicable Prospectus Supplement, credit
enhancement for a series of Securities may cover one or more other series of
Securities.

    The descriptions of any insurance policies or bonds described in this
Prospectus or any Prospectus Supplement and the coverage thereunder do not
purport to be complete and are qualified in their entirety by reference to the
actual forms of such policies, copies of which are available upon request.

LETTER OF CREDIT

    If any component of credit enhancement as to any series of Securities is to
be provided by a letter of credit (the "Letter of Credit"), a bank (the "Letter
of Credit Bank") will deliver to the Trustee an irrevocable Letter of Credit.
The Letter of Credit may provide direct coverage with respect to the related
Securities or, if specified in the related Prospectus Supplement, support the
Company's or any other person's obligation pursuant to a Purchase Obligation to
make certain payments to the Trustee with respect to one or more components of
credit enhancement.  The Letter of Credit Bank, as well as the amount available
under the Letter of Credit with respect to each component of credit enhancement,
will be specified in the applicable Prospectus Supplement and in the related
Form 8-K.  The Letter of Credit will expire on the expiration date set forth in
the related Prospectus Supplement, unless earlier terminated or extended in
accordance with its terms.  On or before each Payment Date, either the Letter of
Credit Bank or the Company (or other obligor under a Purchase Obligation) will
be required to make the payments specified in the related Prospectus Supplement
after notification from the Trustee, to be deposited in the related Distribution
Account, if and to the extent covered, under the applicable Letter of Credit.

MORTGAGE POOL INSURANCE POLICIES

    Any mortgage pool insurance policy ("Mortgage Pool Insurance Policy")
obtained by the Company for each related Trust Estate will be issued by the Pool
Insurer named in the related Prospectus Supplement.  Each Mortgage Pool
Insurance Policy will, subject to limitations specified in the related
Prospectus Supplement described below, cover Defaulted Mortgage Losses in an
amount equal to a percentage specified in the related Prospectus Supplement (or
in a Current Report on Form 8-K) of the aggregate principal balance of the
Mortgage Loans on the Cut-Off Date.  As set forth under "Maintenance of Credit
Enhancement," the Servicer will use reasonable efforts to maintain the Mortgage
Pool Insurance Policy and to present claims thereunder to the Pool Insurer on
behalf of itself, the Trustee and the Securityholders.  The Mortgage Pool
Insurance Policies, however, are not blanket policies against loss (typically,
such policies do not cover Special Hazard Losses, Fraud Losses and Bankruptcy
Losses), since claims thereunder may only be made respecting particular
defaulted Mortgage Loans and only upon satisfaction of certain conditions
precedent described below due to a failure to pay irrespective of the reason
therefor.


SPECIAL HAZARD INSURANCE POLICIES

    Any insurance policy covering Special Hazard Losses (a "Special Hazard
Insurance Policy") obtained by the Company for a Trust will be issued by the
insurer named in the related Prospectus Supplement.  Each Special Hazard
Insurance Policy will, subject to limitations described in the related
Prospectus Supplement, protect holders of the related series of Securities from
(i) losses due to direct physical damage to a Mortgaged Property other than any
loss of a type covered by a hazard insurance policy or a flood insurance policy,
if applicable, and (ii) losses from partial damage caused by reason of the
application of the co-insurance clauses contained in hazard insurance policies.
See "Hazard Insurance; Claims Thereunder."  A Special Hazard Insurance Policy
will not cover Extraordinary Losses.  Aggregate claims under a Special Hazard
Insurance Policy will be limited to a maximum amount of coverage, as set forth
in the related Prospectus Supplement or in a Current Report on Form 8-K.  A
Special Hazard Insurance Policy will provide that no claim may be paid unless
hazard and, if applicable, flood insurance on the Mortgaged Property securing
the Mortgage Loan has been kept in force and other protection and preservation
expenses have been paid by the Servicer.

    Subject to the foregoing limitations, in general a Special Hazard Insurance
Policy will provide that, where there has been damage to property securing a
foreclosed Mortgage Loan (title to which has been acquired by the insured) and
to the extent such damage is not covered by the hazard insurance policy or flood
insurance policy, if any, maintained by the Mortgagor or the Servicer or the
Sub-Servicer, the insurer will pay the lesser of (i) the cost

                                          45

<PAGE>

of repair or replacement of such property or (ii) upon transfer of the 
property to the insurer, the unpaid principal balance of such Mortgage Loan at 
the time of acquisition of such property by foreclosure or deed in lieu of 
foreclosure, plus accrued interest at the Mortgage Rate to the date of claim 
settlement and certain expenses incurred by the Servicer or the Sub-Servicer 
with respect to such property.  If the property is transferred to a third 
party in a sale approved by the issuer of the Special Hazard Insurance Policy 
(the "Special Hazard Insurer"), the amount that the Special Hazard Insurer 
will pay will be the amount under (ii) above reduced by the net proceeds of 
the sale of the property.

BANKRUPTCY BONDS

    In the event of a personal bankruptcy of a Mortgagor, it is possible that 
the bankruptcy court may establish the value of the Mortgaged Property of such 
Mortgagor at an amount less than the then outstanding, principal balance of 
the Mortgage Loan secured by such Mortgaged Property (a "Deficient 
Valuation").  The amount of the secured debt then could be reduced to such 
value, and, thus, the holder of such Mortgage Loan would become an unsecured 
creditor to the extent the outstanding principal balance of such Mortgage Loan 
exceeds the value assigned to the Mortgaged Property by the bankruptcy court.  
In addition, certain other modifications of the terms of a Mortgage Loan can 
result from a bankruptcy proceeding, including a reduction in the amount of 
the monthly payment on the related Mortgage Loan or a reduction in the 
mortgage interest rate.  See "Certain Legal Aspects of Mortgage Loans and 
Related Matters--Anti-Deficiency Legislation and Other Limitations on 
Lenders."  Any bankruptcy bond ("Bankruptcy Bond") to provide coverage for 
Bankruptcy Losses for proceedings under the federal Bankruptcy Code obtained 
by the Company for a Trust Estate will be issued by an insurer named in the 
related Prospectus Supplement.  The level of coverage under each Bankruptcy 
Bond will be set forth in the applicable Prospectus Supplement or in a Current 
Report on Form 8-K.

RESERVE FUNDS

    If so provided in the related Prospectus Supplement, the Company will 
deposit or cause to be deposited in an account (a "Reserve Fund") any 
combination of cash, one or more irrevocable letters of credit or one or more 
Permitted Investments in specified amounts, amounts otherwise distributable to 
Subordinate Securityholders or the owners of any Originator's Retained Yield, 
or any other instrument satisfactory to the Rating Agency or Agencies, which 
will be applied and maintained in the manner and under the conditions 
specified in such Prospectus Supplement.  In the alternate or in addition to 
such deposit to the extent described in the related Prospectus Supplement, a 
Reserve Fund may be funded through application of all or a portion of amounts 
otherwise payable on any related Subordinate Securities from the Originator's 
Retained Yield or otherwise.  In addition, with respect to any series of 
Securities as to which credit enhancement includes a Letter of Credit, if so 
specified in the related Prospectus Supplement, under certain circumstances 
the remaining amount of the Letter of Credit may be drawn by the Trustee and 
deposited in a Reserve Fund. Amounts in a Reserve Fund may be distributed to 
Securityholders, or applied to reimburse the Servicer for outstanding advances 
or may be used for other purposes, in the manner and to the extent specified 
in the related Prospectus Supplement.  Unless otherwise provided in the 
related Prospectus Supplement, any such Reserve Fund will not be deemed to be 
part of the related Trust Estate.

FINANCIAL GUARANTY INSURANCE POLICIES

    If so specified in the related Prospectus Supplement, a financial guaranty 
insurance policy or surety bond ("Financial Guaranty Insurance Policy") may be 
obtained and maintained for each class or series of Securities.  The issuer of 
any Financial Guaranty Insurance Policy (a "Financial Guaranty Insurer") will 
be described in the related Prospectus Supplement.

    A Financial Guaranty Insurance Policy will unconditionally and irrevocably 
guarantee to Securityholders that an amount equal to each full and complete 
insured payment will ultimately be received by an agent of the Trustee (an 
"Insurance Paying Agent") on behalf of Securityholders, for distribution by 
the Trustee to each Securityholder.  The "insured payment" will be defined in 
the related Prospectus Supplement, and will generally equal the full amount of 
the distributions of principal and interest to which Securityholders of one or 
more classes are entitled under the related Pooling and Servicing Agreement 
plus any other amounts specified therein or in the related Prospectus 
Supplement (the "Insured Payment").

    The specific terms of any Financial Guaranty Insurance Policy will be as 
set forth in the related Prospectus Supplement.  Financial Guaranty Insurance 
Policies may have limitations including (but not limited to) limitations on 
the insurer's obligation to guarantee the obligations of the Originators to 
repurchase or substitute for any

                                          46

<PAGE>

Mortgage Loans.  Financial Guaranty Insurance Policies generally will not
guarantee any specified rate of prepayments or provide funds to redeem
Securities on any specified date.

    Subject to the terms of the related Pooling and Servicing Agreement, the
Financial Guaranty Insurer may be subrogated to the rights of each
Securityholder to receive payments under the Securities to the extent of any
payment by such Financial Guaranty Insurer under the related Financial Guaranty
Insurance Policy.

OTHER INSURANCE, GUARANTEES AND SIMILAR INSTRUMENTS OR AGREEMENTS

    If specified in the related Prospectus Supplement, a Trust may include in
lieu of some or all of the foregoing or in addition thereto third party
guarantees, and other arrangements for maintaining timely payments or providing
additional protection against losses on the assets included in such Trust,
paying administrative expenses, or accomplishing such other purpose as may be
described in the Prospectus Supplement.  The Trust may include a guaranteed
investment contract or reinvestment agreement pursuant to which funds held in
one or more accounts will be invested at a specified rate.  If any class of
Securities has a floating interest rate, or if any of the Mortgage Assets has a
floating interest rate, the Trust may include an interest rate swap contract, an
interest rate cap agreement or similar contract providing limited protection
against interest rate risks.

CROSS-SUPPORT

    If specified in the Prospectus Supplement, the beneficial ownership of
separate groups of assets included in a Trust may be evidenced by separate
classes of the related series of Securities.  In such case, credit support may
be provided by a cross-support feature which requires that distributions with
respect to one class of security be made with excess amounts available from
asset groups within the same Trust which support other classes of Securities.
The Prospectus Supplement for a series that includes a cross-support feature
will describe the manner and conditions for applying such cross-support feature.

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

OVERCOLLATERALIZATION

    If specified in the Prospectus Supplement, subordination provisions of a
Trust may be used to accelerate to a limited extent the amortization of one or
more classes of Securities relative to the amortization of the related Mortgage
Loans.  The accelerated amortization is achieved by the application of certain
excess interest to the payment of principal of one or more classes of
Securities.  This acceleration feature creates, with respect to the Mortgage
Loans or groups thereof, overcollateralization which results from the excess of
the aggregate principal balance of the related Mortgage Loans, or a group
thereof, over the principal balance of the related class of Securities.  Such
acceleration may continue for the life of the related security or may be
limited.  In the case of limited acceleration, once the required level of
overcollateralization is reached, and subject to certain provisions specified in
the related Prospectus Supplement, such limited acceleration feature may cease,
unless necessary to maintain the required level of overcollateralization.

MAINTENANCE OF CREDIT ENHANCEMENT

    To the extent that the applicable Prospectus Supplement does not expressly
provide for credit enhancement arrangements in lieu of some or all of the
arrangements mentioned below, the following paragraphs shall apply.

    If a form of credit enhancement has been obtained for a series of
Securities, the Company or the Servicer will be obligated to exercise its best
reasonable efforts to keep or cause to be kept such form of credit support in
full force and effect throughout the term of the applicable Pooling and
Servicing Agreement, unless coverage thereunder has been exhausted through
payment of claims or otherwise, or substitution therefor is made as described
below under "Reduction or Substitution of Credit Enhancement."

    In lieu of the Company's or the Servicer's obligation to maintain a
particular form of credit enhancement, the Company or the Servicer may obtain a
substitute or alternate form of credit enhancement.  If the Servicer obtains
such a substitute form of credit enhancement, it will maintain and keep such
form of credit enhancement in full force and effect as provided herein.  Prior
to its obtaining any substitute or alternate form of credit enhancement, the
Company or the Servicer, as the case may be, will obtain written confirmation
from the Rating

                                          47

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

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

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

REDUCTION OR SUBSTITUTION OF CREDIT ENHANCEMENT

    The amount of credit support provided pursuant to any of the credit
enhancements (including, without limitation, a Mortgage Pool Insurance Policy,
Financial Guaranty Insurance Policy, Special Hazard Insurance Policy, Bankruptcy
Bond, Letter of Credit or any alterative form of credit enhancement) may be
reduced under certain specified circumstances.  In addition, if provided in the
related Prospectus Supplement, any formula used in calculating the amount or
degree of credit enhancement may be changed without the consent of the
Securityholders upon written confirmation from each Rating Agency then rating
the Securities that such change will not adversely affect the then-current
rating or ratings assigned to the Securities.  In most cases, the amount
available pursuant to any credit enhancement will be subject to periodic
reduction in accordance with a schedule or formula on a nondiscretionary basis
pursuant to the terms of the related Pooling and Servicing Agreement as the
aggregate outstanding principal balance of the Mortgage Loans declines.
Additionally, in certain cases, such credit support (and any replacements
therefor) may be replaced, reduced or terminated upon the written assurance from
each applicable Rating Agency that the then current rating of the related series
of Securities will not be adversely affected.  Furthermore, in the event that
the credit rating of any obligor under any applicable credit enhancement is
downgraded, the credit rating of the related Securities may be downgraded to a
corresponding level, and, neither the Company nor the Servicer thereafter will
be obligated to obtain replacement credit support in order to restore the rating
of the Securities, and also will be permitted to replace such credit support
with other credit enhancement instruments issued by obligors whose credit
ratings are equivalent to such downgraded level and in lower amounts which would
satisfy such downgraded level, provided that the then-current rating of the
related series of Securities is maintained.  Where the credit support is in the
form of a Reserve Fund, a permitted reduction in the amount of credit
enhancement will result in a release of all or a portion of the assets in the
Reserve Fund to the Company, one or more Originators, the Servicer or such other
person that is entitled thereto.  Any assets so released will not be available
to fund distribution obligations in future periods.
                                          48
<PAGE>
                         HAZARD INSURANCE; CLAIMS THEREUNDER

    Each Mortgage Loan will be required to be covered by a hazard insurance
policy (as described below).  The following is only a brief description of
certain insurance policies and does not purport to summarize or describe all of
the provisions of these policies.  Such insurance is subject to underwriting and
approval of individual Mortgage Loans by the respective insurers.  The
descriptions of any insurance policies described in this Prospectus or any
Prospectus Supplement and the coverage thereunder do not purport to be complete
and are qualified in their entirety by reference to such forms of policies,
sample copies of which are available from the Servicer upon request.

HAZARD INSURANCE POLICIES

    The terms of the Mortgage Loans require each Mortgagor to maintain a hazard
insurance policy for the Mortgage Loan.  Additionally, the Pooling and Servicing
Agreement will require the Servicer to cause to be maintained with respect to
each Mortgage Loan a hazard insurance policy with a generally acceptable carrier
that provides for fire and extended coverage relating to such Mortgage Loan in
an amount not less than the least of (i) the outstanding principal balance of
the Mortgage Loan, (ii) the minimum amount required to compensate for damage or
loss on a replacement cost basis or (iii) the full insurable value of the
premises.

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

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

    While the Servicer does not actively monitor the maintenance of hazard or
flood insurance by borrowers, it responds to the notices of cancellation or
expiration as joint-loss payee by requiring verification of replacement
coverage.

                                     THE COMPANY

    The Company, First Alliance Mortgage Company, was incorporated in the State
of California on May 13, 1975.  The Company or its affiliates have been actively
involved in the mortgage lending business since its founding.  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
performance

                                          50
<PAGE>

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

    On or before the last day of a specified month of each year, beginning the
first such date that is at least a specified number of months after the Cut-Off
Date, the Servicer will be required to cause to be delivered to the Trustee, the
Master Servicer (if applicable), the Rating Agencies and any Credit Enhancer, if
applicable, a letter or letters of a firm of independent, nationally recognized
certified public accountants reasonably acceptable to the Credit Enhancer, if
applicable, stating that such firm has, with respect to the Servicer's overall
servicing operations (i) performed applicable tests in accordance with the
compliance testing procedures as set forth in Appendix 3 of the AUDIT GUIDE FOR
AUDITS OF HUD APPROVED NONSUPERVISED MORTGAGEES or (ii) examined such operations
in accordance with the requirements of the Uniform Single Audit Program for
Mortgage Bankers, and in either case stating such firm's conclusions relating
thereto.

REMOVAL AND RESIGNATION OF THE SERVICER

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

    The Pooling and Servicing Agreement may also provide that a Financial
Guaranty Insurer may remove the Servicer, or the Master Servicer pursuant to
clause (iii) below, upon the occurrence of any of certain events including:

         (i) with respect to any Payment Date, if the total available funds
    with respect to the Mortgage Loans Group will be less than the related
    distribution amount on the class of insured securities in respect of such
    Payment Date; provided, however, that the Financial Guaranty Insurer will
    have no right to remove the Servicer pursuant to the provision described in
    this clause (i) if the Servicer can demonstrate to the reasonable
    satisfaction of the Financial Guaranty Insurer that such event was due to
    circumstances beyond the control of the Servicer;

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

         (iii) the failure of the Servicer (or the Master Servicer, if
    applicable) to perform one or more of its material obligations under the
    Pooling and Servicing Agreement and such failure shall continue for a
    period of 30 days;

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

         (v) the aggregate number of Mortgage Loans 91 or more days delinquent
    exceeds a specified percentage.
                                          51
<PAGE>

RESIGNATION OF THE MASTER SERVICER

    Each applicable Pooling and Servicing Agreement provides that the Master
Servicer may not resign from its obligations and duties thereunder, unless such
duties and obligations are no longer permissible under applicable law or the
Trustee resigns.  No such resignation is acceptable until a successor Master
Servicer assumes such duties and obligations.

RIGHTS UPON EVENT OF DEFAULT

    So long as an Event of Default remains unremedied, the Trustee, the Master
Servicer or the Financial Guaranty Insurer (as provided in the related Pooling
and Servicing Agreement) may, by written notification to the Servicer, terminate
all of the rights and obligations of the Servicer under the Pooling and
Servicing Agreement (other than any rights of the Servicer as Securityholder)
covering such Trust Estate and in and to the Mortgage Loans and the proceeds
thereof, whereupon the Master Servicer, if designated in the related Pooling and
Servicing Agreement, the Trustee or, with the Financial Guaranty Insurer's
consent, its designee will succeed to all responsibilities, duties and
liabilities of the Servicer under such Pooling and Servicing Agreement (other
than the obligation to purchase Mortgage Loans under certain circumstances) and
will be entitled to similar compensation arrangements.  In the event that the
Master Servicer and Trustee would be obligated to succeed the Servicer but is
unwilling or unable so to act, it may appoint, or petition a court of competent
jurisdiction for the appointment of, a FNMA-or FHLMC-approved mortgage servicing
institution with a net worth of at least $5,000,000 to act as successor to the
Servicer under the Pooling and Servicing Agreement (unless otherwise set forth
in the Pooling and Servicing Agreement).  Pending such appointment, the Master
Servicer is obligated to act in such capacity.

AMENDMENT

    Each Pooling and Servicing Agreement may be amended by the Company, the
Servicer, the Master Servicer and the Trustee, with the prior approval of a
Financial Guaranty Insurer, if required, but without giving notice or the
consent of any of the holders of Securities covered by such Pooling and
Servicing Agreement, (i) to cure an ambiguity, (ii) to correct or supplement any
provision therein which may be inconsistent with any other provision therein,
(iii) to change the timing and/or nature of deposits in the Principal and
Interest Account or the Distribution Account or to change the name in which the
Principal and Interest Account is maintained to that of the Servicer alone;
provided that (a) the Remittance Date would in no event be later than the
related Payment Date, (b) such change would not adversely affect in any material
respect the interests of any Securityholder, as evidenced by an opinion of
counsel, and (c) such change would not adversely affect the then-current rating
of any rated classes of Securities, as evidenced by a letter from each
applicable Rating Agency, (iv) if a REMIC election has been made with respect to
the related Trust Estate, to modify, eliminate or add to any of its provisions
(A) to such extent as shall be necessary to maintain the qualification of the
Trust Estate as a REMIC or to avoid or minimize the risk of imposition of any
tax on the related Trust Estate, provided that the Trustee has received an
Opinion of Counsel to the effect that (a) such action is necessary or desirable
to maintain such qualifications or to avoid or minimize such risk, and (b) such
action will not adversely affect in any material respect the interests of any
holder of Securities covered by the Pooling and Servicing Agreement, or (B) to
restrict the transfer of the REMIC Residual Securities, provided that the
Company has determined that the then-current ratings of the classes of the
Securities that have been rated will not be adversely affected, as evidenced by
a letter from each applicable Rating Agency, and that any such amendment will
not give rise to any tax with respect to the transfer of the REMIC Residual
Securities to a non-permitted transferee, (v) to make any other provisions with
respect to matters or questions arising under such Pooling and Servicing
Agreement which are not materially inconsistent with the provisions thereof,
provided that such action will not adversely affect in any material respect the
interests of any Securityholder or (vi) to make any changes required by law.

    The Pooling and Servicing Agreement may also be amended by the Company, the
Servicer, the Master Servicer and the Trustee with the consent of the holders of
Securities of each class affected thereby evidencing, in each case, not less
than 51% of the aggregate Percentage Interests constituting such class for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the provisions of such Pooling and Servicing Agreement or of modifying in any
manner the rights of the holders of Securities covered by such Pooling and
Servicing Agreement, except that no such amendment may (i) reduce in any manner
the amount of, or delay the timing of, payments received on Mortgage Loans which
are required to be distributed on a Security of any class without the consent of
the holder of such Security or (ii) reduce the aforesaid percentage of
Securities of any class the holders of which are required to consent to any such
amendment without the consent of the holders of all Securities of such class
covered by such Pooling and Servicing Agreement then outstanding.

                                          52

<PAGE>

    Notwithstanding the foregoing, if a REMIC election has been made with
respect to the related Trust Estate, the Trustee will not be entitled to consent
to any amendment to a Pooling and Servicing Agreement without having first
received an Opinion of Counsel to the effect that such amendment or the exercise
of any power granted to the Servicer, the Company or the Trustee in accordance
with such amendment will not result in the imposition of a tax on the related
Trust Estate or cause such Trust Estate to fail to qualify as a REMIC.

    Each Pooling and Servicing Agreement may also be amended by the Trustee,
the Servicer, the Company or the Master Servicer at any time and from time to
time, with the prior written approval of a Financial Guaranty Insurer, if
required, and not less than a majority of the Percentage Interest represented by
each related class of Securities then outstanding, for the purpose of adding any
provisions or changing in any manner or eliminating any of the provisions of
such Pooling and Servicing Agreement or of modifying in any manner the rights of
the Securityholders thereunder; provided, however, that no such amendment shall
(a) change in any manner the amount of, or delay the timing of, payments which
are required to be distributed to any Securityholders without the consent of the
holder of such Security or (b) change the aforesaid percentages of Percentage
Interest which are required to consent to any such amendments, without the
consent of the holders of all Securities of the class or classes affected then
outstanding.

TERMINATION; RETIREMENT OF SECURITIES

    Each Pooling and Servicing Agreement will provide that a Trust will
terminate upon the earlier of (i) the payment to the Securityholders of all
Securities issued by the Trust from amounts other than those available under, if
applicable, a Financial Guaranty Insurance Policy of all amounts required to be
paid to such Securityholders upon the later to occur of (a) the final payment or
other liquidation (or any advance made with respect thereto) of the last
Mortgage Loan in the Trust Estate or (b) the disposition of all property
acquired in respect of any Mortgage Loan remaining in the Trust Estate, (ii) any
time when a Qualified Liquidation (as defined in the Code) of the Trust Estate
is effected.  In no event, however, will the trust created by the Pooling and
Servicing Agreement continue beyond the expiration of 21 years from the death of
the survivor of certain persons named in such Pooling and Servicing Agreement.
Written notice of termination of the Pooling and Servicing Agreement will be
given to each Securityholder, and the final distribution will be made only upon
surrender and cancellation of the Securities at an office or agency appointed by
the Trustee that will be specified in the notice of termination.  If the
Securityholders are permitted to terminate the trust under the applicable
Pooling and Servicing Agreement, a penalty may be imposed upon the
Securityholders based upon the fee that would be foregone by the Servicer
because of such termination.  Written notice of termination of the Pooling and
Servicing Agreement will be given to each Securityholder, and the final
distribution will be made only upon surrender and cancellation of the Securities
at an office or agency appointed by the Trustee that will be specified in the
notice of termination.  If the Securityholders are permitted to terminate the
trust under the applicable Pooling and Servicing Agreement, a penalty may be
imposed upon the Securityholders based upon the fee that would be foregone by
the Servicer because of such termination.

    Any purchase of Mortgage Loans and property acquired in respect of Mortgage
Loans evidenced by a series of Securities shall be made at the option of the
Servicer, the Company or, if applicable, the holder of the REMIC Residual
Securities at the price specified in the related Prospectus Supplement.  The
exercise of such right will effect earlier than expected retirement of the
Securities of that series, but the right of the Servicer, the Company or, if
applicable, such holder to so purchase is, unless otherwise specified in the
applicable Prospectus Supplement, subject to the aggregate principal balance of
the Mortgage Loans for that series as of any Remittance Date being less than the
percentage specified in the related Prospectus Supplement of the aggregate
principal balance of the Mortgage Loans at the Cut-Off Date for that series.
The Prospectus Supplement or Form 8-K for each series of Securities will set
forth the amounts that the holders of such Securities will be entitled to
receive upon such earlier than expected retirement.  If a REMIC election has
been made, the termination of the related Trust Estate will be effected in a
manner consistent with applicable federal income tax regulations and its status
as a REMIC.

THE TRUSTEE

    The Trustee under each Pooling and Servicing Agreement will be named in the
related Prospectus Supplement.  The commercial bank or trust company serving as
Trustee may have normal banking relationships with the Company and/or its
affiliates.

    The Trustee may resign at any time, in which event the Company will be
obligated to appoint a successor Trustee.  The Company may also remove the
Trustee if the Trustee ceases to be eligible to continue as such under the
Pooling and Servicing Agreement or if the Trustee becomes insolvent.  Upon
becoming aware of such

                                          53

<PAGE>

circumstances, the Company will be obligated to appoint a successor Trustee.
The Trustee may also be removed at any time by the holders of Securities
evidencing not less than 51% of the aggregate undivided interests (or, if so
specified in the related Prospectus Supplement, voting rights) in the related
Trust Estate or by the related Financial Guaranty Insurer or Credit Enhancer, if
any.  Any resignation or removal of the Trustee and appointment of a successor
Trustee will not become effective until acceptance of the appointment by the
successor Trustee.

                                 YIELD CONSIDERATIONS

    The yield to maturity of a Security will depend on the price paid by the
holder for such Security, the Pass-Through Rate on any such Security entitled to
payments of interest (which Pass-Through Rate may vary if so specified in the
related Prospectus Supplement) and the rate of payment of principal on such
Security (or the rate at which the notional amount thereof is reduced if such
Security is not entitled to payments of principal) and other factors.

    Each month the interest payable on an actuarial type of Mortgage Loan will
be calculated as one-twelfth of the applicable Mortgage Rate multiplied by the
principal balance of such Mortgage Loan outstanding as of a specified day,
usually the first day of the month prior to the month in which the Payment Date
for the related series of Securities occurs, after giving effect to the payment
of principal due on such day, subject to any Deferred Interest.  With respect to
date of payment Mortgage Loans, interest is charged to the Mortgagor at the
Mortgage Rate on the outstanding principal balance of such Note and calculated
based on the number of days elapsed between receipt of the Mortgagor's last
payment through receipt of the Mortgagor's most current payments.  The amount of
such payments with respect to each Mortgage Loan distributed (or accrued in the
case of Deferred Interest or Accrual Securities) either monthly, quarterly or
semi-annually to holders of a class of Securities entitled to payments of
interest will be similarly calculated on the basis of such class specified
percentage of each such payment of interest (or accrual in the case of Accrual
Securities) and will be expressed as a fixed, adjustable or variable
Pass-Through Rate payable on the outstanding principal balance or notional
amount of such Security, calculated as described herein and in the related
Prospectus Supplement.  Holders of Strip Securities or a class of Securities
having a fixed Pass-Through Rate that varies based on the weighted average
Mortgage Rate of the underlying Mortgage Loans will be affected by
disproportionate prepayments and repurchases of Mortgage Loans having higher Net
Mortgage Rates or rates applicable to the Strip Securities, as applicable.

    The effective yield to maturity to each holder of fixed-rate Securities
entitled to payments of interest will be below that otherwise produced by the
applicable Pass-Through Rate and purchase price of such Security because, while
interest will accrue on each Mortgage Loan from the first day of each month, the
distribution of such interest will be made on the 25th day (or, if such day is
not a business day, the next succeeding business day) of the month (or, in the
case of quarterly-pay Securities, the twenty-fifth day of every third month, or,
in the case of semi-annually-pay Securities, the twenty-fifth day of every sixth
month) following the month of accrual.

    A class of Securities may be entitled to payments of interest at a fixed
Pass-Through Rate specified in the related Prospectus Supplement, a variable
Pass-Through Rate or adjustable Pass-Through Rate calculated based on the
weighted average of the Mortgage Rates (net of Servicing Fees and any
Originator's Retained Yield (each, a "Net Mortgage Rate")) of the related
Mortgage Loans for the designated periods preceding the Payment Date if so
specified in the related Prospectus Supplement, or at such other variable rate
as may be specified in the related Prospectus Supplement.

    As will be described in the related Prospectus Supplement, the aggregate
payments of interest on a class of Securities, and the yield to maturity
thereon, will be effected by the rate of payment of principal on the Securities
(or the rate of reduction in the notional balance of Securities entitled only to
payments of interest) and, in the case of Securities evidencing interests in ARM
Loans, by changes in the Net Mortgage Rates on the ARM Loans.  See "Maturity and
Prepayment Considerations" below.  The yield on the Securities also will be
effected by liquidations of Mortgage Loans following Mortgagor defaults and by
purchases of Mortgage Loans required by the Pooling and Servicing Agreement in
the event of breaches of representations made in respect of such Mortgage Loans
by the Company, the Originators, the Servicer and others, or repurchases due to
conversions of ARM Loans to a fixed interest rate.  See "Mortgage Loan
Program--Representations by Originators" and "Descriptions of the
Securities--Assignment of Mortgage Loans" above.  In general, if a class of
Securities is purchased at initial issuance at a premium and payments of
principal on the related Mortgage Loans occur at a rate faster than anticipated
at the time of purchase, the purchaser's actual yield to maturity will be lower
than that assumed at the time of purchase.  Conversely, if a class of Securities
is purchased at initial issuance at a discount and payments of principal on the
related Mortgage Loans occur at a rate slower than that assumed at the time of
purchase, the

                                          54

<PAGE>

purchaser's actual yield to maturity will be lower than that originally
anticipated.  The effect of principal prepayments, liquidations and purchases on
yield will be particularly significant in the case of a series of Securities
having a class entitled to payments of interest only or to payments of interest
that are disproportionately high relative to the principal payments to which
such class is entitled.  Such a class will likely be sold at a substantial
premium to its principal balance, if any, and any faster than anticipated rate
of prepayments will adversely affect the yield to holders thereof.  In certain
circumstances, rapid prepayments may result in the failure of such holders to
recoup their original investment.  In addition, the yield to maturity on certain
other types of classes of Securities, including Accrual Securities or certain
other classes in a series including more than one class of Securities, may be
relatively more sensitive to the rate of prepayment on the related Mortgage
Loans than other classes of Securities.

    The timing of changes in the rate of principal payments on or repurchases
of the Mortgage Loans may significantly affect an investor's actual yield to
maturity, even if the average rate of principal payments experienced over time
is consistent with an investor's expectation.  In general, the earlier a
prepayment of principal on the underlying Mortgage Loans or a repurchase
thereof, the greater will be the effect on an investor's yield to maturity.  As
a result, the effect on an investor's yield of principal payments and
repurchases occurring at a rate higher (or lower) than the rate anticipated by
the investor during the period immediately following the issuance of a series of
Securities would not be fully offset by a subsequent like reduction (or
increase) in the rate of principal payments.

    When a full prepayment is made on a Mortgage Loan, the Mortgagor is charged
interest on the principal amount of the Mortgage Loan so prepaid for the number
of days in the month actually elapsed up to the date of the prepayment, at a
daily rate determined by dividing the Mortgage Rate by 365.  The effect of
prepayments in full will be to reduce the amount of interest paid in the next
succeeding month to holders of Securities entitled to payments of interest
because interest on the principal amount of any Mortgage Loan so prepaid will be
paid only to the date of prepayment rather than for a full month.  A partial
prepayment of principal is applied so as to reduce the outstanding principal
balance of the related Mortgage Loan as of the first day of the month in which
such partial prepayment is received.  As a result, unless otherwise specified in
the related Prospectus Supplement, the effect of a partial prepayment on a
Mortgage Loan will be to reduce the amount of interest passed through to holders
of Securities on the Payment Date following the receipt of such partial
prepayment by an amount equal to one month's interest at the applicable
Pass-Through Rate or Net Mortgage Rate, as the case may be, on the prepaid
amount.  With respect to amounts due the Servicer from Sub-Servicers in respect
of partial principal prepayments, see "Description of the Securities--Payment on
Mortgage Loans; Deposits to Distribution Account."  Neither full nor partial
principal prepayments are passed through until the month following receipt.  See
"Maturity and Prepayment Considerations."

    The Mortgage Rates on certain ARM Loans subject to negative amortization
adjust monthly and their amortization schedules adjust less frequently.  During
a period of rising interest rates as well as immediately after origination
(initial Mortgage Rates are generally lower than the sum of the indices
applicable at origination and the related Note Margins) the amount of interest
accruing on the principal balance of such Mortgage Loans may exceed the amount
of the minimum scheduled monthly payment thereon.  As a result, a portion of the
accrued interest on negatively amortizing Mortgage Loans may become Deferred
Interest that will be added to the principal balance thereof and will bear
interest at the applicable Mortgage Rate.  The addition of any such Deferred
Interest to the principal balance will lengthen the weighted average life of the
Securities evidencing interests in such Mortgage Loans and may adversely affect
yield to holders thereof depending upon the price at which such Securities were
purchased.  In addition, with respect to certain ARM Loans subject to negative
amortization, during a period of declining interest rates, it might be expected
that each minimum scheduled monthly payment on such a Mortgage Loan would exceed
the amount of scheduled principal and accrued interest on the principal balance
thereof, and since such excess will be applied to reduce such principal balance,
the weighted average life of such Securities will be reduced and may adversely
affect yield to holders thereof depending upon the price at which such
Securities were purchased.

    For each Mortgage Pool, if all necessary advances are made, if there is no
unrecoverable loss on any Mortgage Loan and if the related Credit Enhancer is
not in default under its obligations or other credit enhancement has not been
exhausted, the net effect of each distribution respecting interest will be to
pass-through to each holder of a class of Securities entitled to payments of
interest an amount which is equal to one month's interest (or, in the case of
quarterly-pay Securities, three month's interest or, in the case of
semi-annually-pay Securities, six month's interest) at the applicable
Pass-Through Rate on such class' principal balance or notional balance, as
adjusted downward to reflect any decrease in interest caused by any principal
prepayments and the addition of any Deferred Interest to the principal balance
of any Mortgage Loan "Description of the Securities--Principal and Interest on
the Securities."

                                          55
<PAGE>
    With respect to certain of the ARM Loans, the Mortgage Rate at origination
may be below the rate that would result if the index and margin relating thereto
were applied at origination.  Under the Company's underwriting standards, the
Mortgagor under each Mortgage Loan will be qualified on the basis of the
Mortgage Rate in effect at origination.  The repayment of any such Mortgage Loan
may thus be dependent on the ability of the Mortgagor to make larger level
monthly payments following the adjustment of the Mortgage Rate.

                        MATURITY AND PREPAYMENT CONSIDERATIONS

    As indicated above under "The Mortgage Pools," the original terms to
maturity of the Mortgage Loans in a given Mortgage Pool will vary depending upon
the type of Mortgage Loans included in such Mortgage Pool.  The Prospectus
Supplement for a series of Securities will contain information with respect to
the types and maturities of the Mortgage Loans in the related Mortgage Pool.
Generally, all of the Mortgage Loans may be prepaid without penalty in full or
in part at any time.  The prepayment experience with respect to the Mortgage
Loans in a Mortgage Pool will affect the maturity, average life and yield of the
related series of Securities.

    With respect to Balloon Loans, payment of the Balloon Amount (which, based
on the amortization schedule of such Mortgage Loans, may be a substantial
amount) will generally depend on the Mortgagor's ability to obtain refinancing
of such Mortgage Loan or to sell the Mortgaged Property prior to the maturity of
the Balloon Loan.  The ability to obtain refinancing will depend on a number of
factors prevailing at the time refinancing or sale is required, including,
without limitation, real estate values, the Mortgagor's financial situation,
prevailing mortgage loan interest rates, the Mortgagor's equity in the related
Mortgaged Property, tax laws and prevailing general economic conditions.
Neither the Company, the Servicer, nor any of their affiliates will be obligated
to refinance or repurchase any Mortgage Loan or to sell the Mortgaged Property.

    A number of factors, including homeowner mobility, economic conditions,
enforceability of due-on-sale clauses, mortgage market interest rates and the
availability of mortgage funds, affect prepayment experience.  Generally all
Mortgage Loans will contain due-on-sale provisions permitting the mortgagee to
accelerate the maturity of the Mortgage Loan upon sale or certain transfers by
the Mortgagor of the underlying Mortgaged Property.  Unless the related
Prospectus Supplement indicates otherwise, the Servicer will generally enforce
any due-on-sale clause to the extent it has knowledge of the conveyance or
proposed conveyance of the underlying Mortgaged Property and it is entitled to
do so under applicable law; provided, however, that the Servicer will not take
any action in relation to the enforcement of any due-on-sale provision which
would adversely affect or jeopardize coverage under any applicable insurance
policy.  Certain ARM Loans may be assumable under certain conditions if the
proposed transferee of the related Mortgaged Property establishes its ability to
repay the Mortgage Loan and, in the reasonable judgment of the Servicer or the
related Sub-Servicer, the security for the ARM Loan would not be impaired or
might be improved by the assumption.  The extent to which ARM Loans are assumed
by purchasers of the Mortgaged Properties rather than prepaid by the related
Mortgagors in connection with the sales of the Mortgaged Properties will affect
the weighted average life of the related series of Securities.  See "Description
of the Securities--Collection and Other Servicing Procedures" and "Certain Legal
Aspects of the Mortgage Loans and Related Matters--Enforceability of Certain
Provisions" for a description of certain provisions of the Pooling and Servicing
Agreement and certain legal developments that may affect the prepayment
experience on the Mortgage Loans.

    There can be no assurance as to the rate of prepayment of the Mortgage
Loans.  The Company is not aware of any reliable, publicly available statistics
relating to the principal prepayment experience of diverse portfolios of
mortgage loans such as the Mortgage Loans over an extended period of time.  All
statistics known to the Company that have been compiled with respect to
prepayment experience on mortgage loans indicates that while some mortgage loans
may remain outstanding until their stated maturities, a substantial number will
be paid prior to their respective stated maturities.

    Although the Mortgage Rates on ARM Loans will be subject to periodic
adjustments, such adjustments generally will, (i) not increase or decrease such
Mortgage Rates by more than a fixed percentage amount on each adjustment date,
(ii) not increase such Mortgage Rates over a fixed percentage amount during the
life of any ARM Loan and (iii) be based on an index (which may not rise and fall
consistently with mortgage interest rates) plus the related Note Margin (which
may be different from margins being used at the time for newly originated
adjustable rate mortgage loans).  As a result, the Mortgage Rates on the ARM
Loans in a Mortgage Pool at any time may not equal the prevailing rates for
similar, newly originated adjustable rate mortgage loans.  In certain rate
environments, the prevailing rates on fixed-rate mortgage loans may be
sufficiently low in relation to the then-current Mortgage Rates on ARM Loans
that the rate of prepayment may increase as a result of refinancings.  There can
be no
                                          56
<PAGE>
certainty as to the rate of prepayments on the Mortgage Loans during any period
or over the life of any series of Securities.

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

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

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

    Under certain circumstances, the Servicer, the Company or, if specified in
the related Prospectus Supplement, the holders of the REMIC Residual Securities
or the Credit Enhancer may have the option to purchase the Mortgage Loans in a
Trust Estate.  See "The Pooling and Servicing Agreement--Termination; Retirement
of Securities."

             CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS AND RELATED MATTERS

    The following discussion contains summaries of certain legal aspects of
mortgage loans that are general in nature.  Because such legal aspects are
governed in part by applicable state laws (which laws may differ substantially),
the summaries do not purport to be complete nor to reflect the laws of any
particular state nor to encompass the laws of all states in which the Mortgaged
Properties may be situated.  The summaries are qualified in their entirety by
reference to the applicable federal and state laws governing the Mortgage Loans.

GENERAL

    The Mortgage Loans will be secured by either deeds of trust or mortgages,
depending upon the prevailing practice in the state in which the Mortgaged
Property subject to a Mortgage Loan is located.  In California, Mortgage Loans
are secured by deeds of trust.  In some states, a mortgage creates a lien upon
the real property encumbered by the mortgage.  In other states, the mortgage
conveys legal title to the property to the mortgagee subject to a condition
subsequent (i.e., the payment of the indebtedness secured thereby).  The
mortgage is not prior to the lien for real estate taxes and assessments and
other charges imposed under governmental police powers.  Priority between
mortgages depends on their terms in some cases or on the terms of separate
subordination or intercreditor agreements, and generally on the order of
recordation of the mortgage in the appropriate recording office.  There are two
parties to a mortgage, the mortgagor, who is the borrower and homeowner, and the
mortgagee, who is the lender.  Under the mortgage instrument, the mortgagor
delivers to the mortgagee a note or bond and the mortgage.  In the case of a
land trust, there are three parties because title to the property is held by a
land trustee under a land trust agreement of which the borrower is the
beneficiary; at origination of a mortgage loan, the borrower executes a separate
undertaking to make payments on the mortgage note.  Although a deed of trust is
similar to a mortgage, a deed of trust has three parties; the borrower-homeowner
called the trustor (similar to a mortgagor), a lender (similar to a mortgagee)
called the beneficiary, and a third-party grantee called the trustee.  Under a
deed of trust, the borrower grants the property, irrevocably until the debt is
paid, in trust, generally with a power of sale, to the trustee to secure payment
of the obligation.  The trustee's authority under a deed of trust and the
mortgagee's authority under a mortgage are governed by law, the express
provisions of the deed of trust or mortgage, and, in some cases, the directions
of the beneficiary.
                                          57
<PAGE>

FORECLOSURE

    Foreclosure of a deed of trust is generally accomplished by a non-judicial
trustee's sale (private sale) under a specific provision in the deed of trust
and state laws which authorize the trustee to sell the property upon any default
by the borrower under the terms of the note or deed of trust.  Beside the
non-judicial remedy, a deed of trust may be judicially foreclosed.  In addition
to any notice requirements contained in a deed of trust, in some states, the
trustee must record a notice of default and within a certain period of time send
a copy to the borrower trustor and to any person who has recorded a request for
a copy of notice of default and notice of sale.  In addition, the trustee must
provide notice in some states to any other individual having an interest of
record in the real property, including any junior lienholders.  If the deed of
trust is not reinstated within a specified period, a notice of sale must be
posted in a public place and, in most states, published for a specific period of
time in one or more local newspapers.  In addition, some state laws require that
a copy of the notice of sale be posted on the property and sent to all parties
having an interest of record in the real property.

    Foreclosure of a mortgage is generally accomplished by judicial action.
Generally, the action is initiated by the service of legal pleadings upon all
parties having an interest of record in the real property.  Delays in completion
of the foreclosure may occasionally result from difficulties in locating
necessary parties.  Judicial foreclosure proceedings are often not contested by
any of the applicable parties.  If the mortgagee's right to foreclose is
contested, the legal proceedings necessary to resolve the issue can be
time-consuming.

    In some states, the borrower-trustor has the right to reinstate the loan at
any time following default until shortly before the trustee's sale.  In general,
in such states, the borrower, or any other person having a junior encumbrance on
the real estate, may, during a reinstatement period, cure the default by paying
the entire amount in arrears plus the costs and expenses incurred in enforcing
the obligation.

    In the case of foreclosure under either a mortgage or a deed of trust, the
sale by the referee or other designated officer or by the trustee is a public
sale.  However, because of the difficulty a potential buyer at the sale would
have in determining the exact status of title and because the physical condition
of the property may have deteriorated during the foreclosure proceedings, it is
uncommon for a third party to purchase the property at a foreclosure sale unless
there is a great deal of economic incentive for new purchaser to purchase the
subject property at the sale.  Rather, it is common for the lender to purchase
the property from the trustee or referee for a credit bid less than or equal to
the unpaid principal amount of the mortgage or deed of trust, accrued and unpaid
interest and the expense of foreclosure.  Generally, state law controls the
amount of foreclosure costs and expenses, including attorneys' fees, which may
be recovered by a lender.  Thereafter, subject to the right of the borrower in
some states to remain in possession during the redemption period, the lender
will assume the burdens of ownership, including obtaining hazard insurance and
making such repairs at its own expense as are necessary to render the property
suitable for sale.  The lender will commonly obtain the services of a real
estate broker and pay the broker's commission in connection with the sale of the
property.  Depending upon market conditions, the ultimate proceeds of the sale
of the property may not equal the lender's investment in the property and, in
some states, the lender may be entitled to a deficiency judgment.  Any loss may
be reduced by the receipt of any mortgage insurance proceeds.

RIGHTS OF REDEMPTION

    In some states, after sale pursuant to a deed of trust or foreclosure of a
mortgage, the borrower and foreclosed junior lienors or other parties are given
a statutory period in which to redeem the property from the foreclosure sale.
In some states, redemption may occur only upon payment of the entire principal
balance of the loan, accrued interest and expenses of foreclosure.  In other
states, redemption may be authorized if the former borrower pays only a portion
of the sums due.  The effect of a statutory right of redemption is to diminish
the ability of the lender to sell the foreclosed property.  The rights of
redemption would defeat the title of any purchaser subsequent to foreclosure or
sale under a deed of trust.  Consequently, the practical effect of the
redemption right is to force the lender to maintain the property and pay the
expenses of ownership until the redemption period has expired.  In some states,
there is no right to redeem property after a Trustee's sale under a deed of
trust.

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

    Certain states have imposed statutory prohibitions that limit the remedies
of a beneficiary under a deed of trust or a mortgagee under a mortgage.  In some
states including California, statutes limit the right of the beneficiary or
mortgagee to obtain a deficiency judgment against the borrower following
foreclosure.  A deficiency judgment is a personal judgment against the former
borrower equal in most cases to the difference between the amount due to the
lender and the net amount realized upon the public sale of the real property.
In the case of a

                                          58

<PAGE>

Mortgage Loan secured by a property owned by a trust where the Mortgage Note is
executed on behalf of the trust, a deficiency judgment against the trust
following foreclosure or sale under a deed of trust, even if obtainable under
applicable law, may be of little value to the mortgagee or beneficiary if there
are no trust assets against which such deficiency judgment may be executed.
Other statutes require the beneficiary or mortgagee to exhaust the security
afforded under a deed of trust or mortgage by foreclosure in an attempt to
satisfy the full debt before bringing a personal action against the borrower.
In certain other states, the lender has the option of bringing a personal action
against the borrower on the debt without first exhausting such security;
however, in some of these states the lender, following judgment on such personal
action, may be deemed to have elected a remedy and may be precluded from
exercising remedies with respect to the security.  Consequently, the practical
effect of the election requirement, in those states permitting such election, is
that lenders will usually proceed against the security first rather than
bringing a personal action against the borrower.  Finally, in certain other
states, statutory provisions limit any deficiency judgment against the former
borrower following a foreclosure to the excess of the outstanding debt over the
fair value of the property at the time of the public sale.  The purpose of these
statutes is generally to prevent a beneficiary or mortgagee from obtaining a
large deficiency judgment against the former borrower as a result of low or no
bids at the judicial sale.

    In addition to laws limiting or prohibiting deficiency judgments, numerous
other federal and state statutory provisions, including the federal bankruptcy
laws and state laws affording relief to debtors, may interfere with or affect
the ability of the secured mortgage lender to realize upon collateral or enforce
a deficiency judgment.  For example, with respect to federal bankruptcy law, a
court with federal bankruptcy jurisdiction may permit a debtor through his or
her Chapter 11 or Chapter 13 rehabilitative plan to cure a monetary default in
respect of a mortgage loan on a debtor's residence by paying arrearages within a
reasonable time period and reinstating the original mortgage loan payment
schedule even though the lender accelerated the mortgage loan and final judgment
of foreclosure had been entered in state court (provided no sale of the
residence had yet occurred) prior to the filing of the debtor's petition.  Some
courts with federal bankruptcy jurisdiction have approved plans, based on the
particular facts of the reorganization case, that effected the curing of a
mortgage loan default by paying arrearages over a number of years.

    Courts with federal bankruptcy jurisdiction also have indicated that the
terms of a mortgage loan secured by property of the debtor may be modified.
These courts have allowed modifications that include reducing the amount of each
monthly payment, changing the rate of interest, altering the repayment schedule,
forgiving all or a portion of the debt and reducing the lender's security
interest to the value of the residence, thus leaving the lender a general
unsecured creditor for the difference between the value of the residence and the
outstanding balance of the loan.

    California courts have imposed general equitable principles upon judicial
foreclosure.  These equitable principles are generally designed to relieve the
borrower from the legal effect of the borrower's default under the related loan
documents.  Examples of judicial remedies that have been fashioned include
judicial requirements that the lender undertake affirmative and expensive
actions to determine the causes for the borrower's default and the likelihood
that the borrower will be able to reinstate the loan.  In some cases, California
courts have required that lenders reinstate loans or recast payment schedules in
order to accommodate borrowers who are suffering from temporary financial
disabilities.  In other cases, such courts have limited the right of the lender
to foreclose if the default under the loan is not monetary, such as the borrower
failing to adequately maintain the property or the borrower executing a second
deed of trust affecting the property.

    Certain tax liens arising under the Internal Revenue Code of 1986, as
amended, may in certain circumstances provide priority over the lien of a
mortgage or deed of trust.  In addition, substantive requirements are imposed
upon mortgage lenders in connection with the origination and the servicing of
mortgage loans by numerous federal and some state consumer protection laws.
These laws include, by example, the federal Truth-in-Lending Act, Real Estate
Settlement Procedures Act, Equal Credit Opportunity Act, Fair Credit Billing
Act, Fair Credit Reporting Act and related statutes and the California Fair Debt
Collection Practices Act.  These laws and regulations impose specific statutory
liabilities upon lenders who originate mortgage loans and who fail to comply
with the provisions of the law.  In some cases, this liability may affect
assignees of the mortgage loans.

ENVIRONMENTAL LEGISLATION

    Certain states, including California, impose a statutory lien for
associated costs on property that is the subject of a cleanup action by the
state on account of hazardous wastes or hazardous substances released or
disposed of on the property.  Such a lien generally will have priority over all
subsequent liens on the property and, in certain

                                          59

<PAGE>

of these states, will have priority over prior recorded liens including the lien
of a mortgage.  In California, however, such a lien will not have priority over
prior recorded liens of a deed of trust.  In addition, under federal
environmental legislation and under state law in a number of states including
California, a secured party which takes a deed in lieu of foreclosure or
acquires a mortgaged property at a foreclosure sale or assumes active control
over the operation or management of a property so as to be deemed an "owner" or
"operator" of the property may be liable for the costs of cleaning up a
contaminated site.  Although such costs could be substantial, it is unclear
whether they would be imposed on a lender (such as a Trust Estate) secured by
residential real property.  In the event that title to a Mortgaged Property
securing a Mortgage Loan in a Trust Estate was acquired by the Trust and cleanup
costs were incurred in respect of the Mortgaged Property, the holders of the
related series of Securities might realize a loss if such costs were required to
be paid by the Trust.  The Servicer shall take into account the existence of any
hazardous substances, hazardous wastes or solid wastes, as such terms are
defined in the Comprehensive Environmental Response Compensation and Liability
Act, the Resource Conservation and Recovery Act of 1976, or other federal, state
or local environmental legislation, on a Mortgaged Property in determining
whether to foreclose upon or otherwise comparably convert the ownership of such
Mortgaged Property.


ENFORCEABILITY OF CERTAIN PROVISIONS

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

    The Garn-St.  Germain Act also sets forth nine specific instances in which
a mortgage lender covered by the Garn-St.  Germain Act may not exercise a
due-on-sale clause, notwithstanding the fact that a transfer of the property may
have occurred.  These include intra-family transfers, certain transfers by
operation of law, leases of fewer than three years and the creation of a junior
encumbrance.  Regulations promulgated under the Garn-St.  Germain Act also
prohibit the imposition of a prepayment penalty upon the acceleration of a loan
pursuant to a due-on-sale clause.

    The inability to enforce a due-on-sale clause may result in a mortgage loan
bearing an interest rate below the current market rate being assumed by a new
home buyer rather than being paid off, that may have an impact upon the average
life of the Mortgage Loans and the number of Mortgage Loans that may be
outstanding until maturity.

    Upon foreclosure, courts have imposed general equitable principles.  These
equitable principles generally are designed to relieve the borrower from the
legal effect of his defaults under the loan documents.  Examples of judicial
remedies that have been fashioned include judicial requirements that the lender
undertake affirmative and expensive actions to determine the causes for the
borrower's default and the likelihood that the borrower will be able to
reinstate the loan.  In some cases, courts have substituted their judgment for
the lender's judgment and have required that lenders reinstate loans or recast
payment schedules in order to accommodate borrowers who are suffering from
temporary financial disability.  In other cases, courts have limited the right
of the lender to foreclose if the default under the mortgage instrument is not
monetary, such as the borrower failing to adequately maintain the property or
the borrower executing a second mortgage or deed of trust affecting the
property.  Finally, some courts have been faced with the issue of whether or not
federal or state constitutional provisions reflecting due process concerns for
adequate notice require that borrowers under deeds of trust or mortgages receive
notices in addition to the statutorily prescribed minimum.  For the most part,
these cases have upheld the notice provisions as being reasonable or have found
that the sale by a trustee under a deed of trust, or under a mortgage having a
power of sale, does not involve sufficient state action to afford constitutional
protections to the borrower.

                                          60

<PAGE>


CERTAIN PROVISIONS OF CALIFORNIA DEEDS OF TRUST

    Most institutional lenders in California, including the Company, use a form
of deed of trust that confers on the beneficiary the right both to receive all
proceeds collected under any hazard insurance policy and all awards made in
connection with any condemnation proceedings, and to apply such proceeds and
awards to any indebtedness secured by the deed of trust, in such order as the
beneficiary may determine; PROVIDED, HOWEVER, that California law prohibits the
beneficiary from applying insurance and condemnation proceeds to the
indebtedness secured by the deed of trust unless the beneficiary's security has
been impaired by the casualty or condemnation, and, if such security has been
impaired, permits such proceeds to be so applied only to the extent of such
impairment.  Thus, in the event improvements on the property are damaged or
destroyed by fire or other casualty, or in the event the property is taken by
condemnation, and, as a result thereof, the beneficiary's security is impaired,
the beneficiary under the underlying first deed of trust will have the prior
right to collect any insurance proceeds payable under a hazard insurance policy
and any award of damages in connection with the condemnation and to apply the
same to the indebtedness secured by the first deed of trust.  Proceeds in excess
of the amount of indebtedness secured by a first deed of trust will, in most
cases, be applied to the indebtedness of a junior deed of trust.

    Another provision typically found in the forms of deed of trust used by
most institutional lenders in California obligates the trustor to pay before
delinquency all taxes and assessments on the property and, when due, all
encumbrances, charges and liens on the property which appear prior to the deed
of trust, to provide and maintain fire insurance on the property, to maintain
and repair the property and not to commit or permit any waste thereof, and to
appear in and defend any action or proceeding purporting to affect the property
or the rights of the beneficiary under the deed of trust.  Upon a failure of the
trustor to perform any of these obligations, the beneficiary is given the right
under the deed of trust to perform the obligation itself, at its election, with
the trustor agreeing to reimburse the beneficiary for any sums expended by the
beneficiary on behalf of the trustor.  All sums so expended by the beneficiary
become part of the indebtedness secured by the deed of trust.

APPLICABILITY OF USURY LAWS

    Title V of the Depository Institutions Deregulation and Monetary Control
Act of 1980, enacted in March 1980 ("Title V"), provides that state usury
limitations shall not apply to certain types of residential first mortgage loans
originated by certain lenders after March 31, 1980.  A similar federal statute
was in effect with respect to mortgage loans made during the first three months
of 1980.  The Office of Thrift Supervision is authorized to issue rules and
regulations and to publish interpretations governing implementation of Title V.
The statute authorized any state to reimpose interest rate limits by adopting,
before April 1, 1983, a law or constitutional provision which expressly rejects
application of the federal law.  In addition, even where Title V is not so
rejected, any state is authorized by the law to adopt a provision limiting
discount points or other charges on mortgage loans covered by Title V.  Certain
states have taken action to reimpose interest rate limits or to limit discount
points or other charges.

    As indicated above under "Mortgage Loan Program--Representations by
Originators," each Originator of a Mortgage Loan will have represented that such
Mortgage Loan was originated in compliance with then applicable state laws,
including usury laws, in all material respects.  However, the Mortgage Rates on
the Mortgage Loans will be subject to applicable usury laws as in effect from
time to time.

ALTERNATIVE MORTGAGE INSTRUMENTS

    Alternative mortgage instruments, including ARM Loans and early ownership
mortgage loans, originated by non-federally chartered lenders have historically
been subjected to a variety of restrictions.  Such restrictions differed from
state to state, resulting in difficulties in determining whether a particular
alternative mortgage instrument originated by a state-chartered lender was in
compliance with applicable law.  These difficulties were alleviated
substantially as a result of the enactment of Title VIII of the Garn-St.
Germain Act ("Title VIII").  Title VIII provides that: notwithstanding any state
law to the contrary, state-chartered banks may originate alternative mortgage
instruments in accordance with regulations promulgated by the Comptroller of the
Currency with respect to origination of alternative mortgage instruments by
national banks; state-chartered credit unions may originate alternative mortgage
instruments in accordance with regulations promulgated by the National Credit
Union Administration with respect to origination of alternative mortgage
instruments by federal credit unions; and all other non-federally chartered
housing creditors, including state-chartered savings and loan associations,
state-chartered savings banks and mutual savings banks and mortgage banking
companies, may originate alterative mortgage instruments in accordance with the
regulations promulgated by the Federal Home Loan Bank Board, predecessor to the
Office of Thrift Supervision, with respect to origination of alternative
mortgage instruments by federal savings and loan associations.  Title VIII
provides that any state may reject applicability of the provisions of Title VIII
by

                                          61

<PAGE>

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

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940

    Under the terms of the Soldiers' and Sailors' Civil Relief Act of 1940, as
amended (the "Relief Act"), a Mortgagor who enters military service after the
origination of such Mortgagor's Mortgage Loan (including a Mortgagor who was in
reserve status and is called to active duty after origination of the Mortgage
Loan), may not be charged interest (including fees and charges) above an annual
rate of 6% during the period of such Mortgagor's active duty status, unless a
court orders otherwise upon application of the lender.  The Relief Act applies
to Mortgagors who are members of the Army, Navy, Air Force, Marines, National
Guard, Reserves, Coast Guard, and officers of the U.S.  Public Health Service
assigned to duty with the military.  Because the Relief Act applies to
Mortgagors who enter military service (including reservists who are called to
active duty) after origination of the related Mortgage Loan, no information can
be provided as to the number of loans that may be effected by the Relief Act.
Application of the Relief Act would adversely affect, for an indeterminate
period of time, the ability of the Servicer to collect full amounts of interest
on certain of the Mortgage Loans.  Any shortfall in interest collections
resulting from the application of the Relief Act or similar legislation or
regulations, which would not be recoverable from the related Mortgage Loans,
would result in a reduction of the amounts distributable to the holders of the
related Securities, and would not be covered by advances, any Letter of Credit
or any other form of credit enhancement (other than a Certificate Insurance
Policy) provided in connection with the related series of Securities.  In
addition, the Relief Act imposes limitations that would impair the ability of
the Servicer to foreclose on an affected Mortgage Loan during the Mortgagor's
period of active duty status, and, under certain circumstances, during an
additional three month period thereafter.  Thus, in the event that the Relief
Act or similar legislation or regulations applies to any Mortgage Loan which
goes into default, there may be delays in payment and losses on the related
Securities in connection therewith.  Any other interest shortfalls, deferrals or
forgiveness of payments on the Mortgage Loans resulting from similar legislation
or regulations may result in delays in payments or losses to Securityholders of
the related series.

                       CERTAIN FEDERAL INCOME TAX CONSEQUENCES

GENERAL

    The following is a general discussion of the material anticipated federal
income tax consequences to investors of the purchase, ownership and disposition
of the Securities offered hereby.  The discussion is based upon laws,
regulations, rulings and decisions now in effect, all of which are subject to
change.  The discussion below does not purport to deal with all federal tax
consequences applicable to all categories of investors, some of which may be
subject to special rules.  Investors should consult their own tax advisors in
determining the federal, state, local and any other tax consequences to them of
the purchase, ownership and disposition of the Securities.

    The following discussion addresses securities of three general types: (i)
securities ("Grantor Trust Securities") representing interests in a Trust Estate
(a "Grantor Trust Estate") which the Sponsor will covenant not to elect to have
treated as a real estate mortgage investment conduit ("REMIC"), and (ii)
securities ("REMIC Securities") representing interests in a Trust Estate, or a
portion thereof, which the Sponsor will covenant to elect to have treated as a
REMIC under sections 860A through 860G of the Internal Revenue Code of 1986, as
amended (the "Code"); and (iii) securities ("Debt Securities") that are intended
to be treated for federal income tax purposes as indebtedness secured by the
underlying Mortgage Loans.  This Prospectus does not address the tax treatment
of partnership interests.  Such a discussion will be set forth in the applicable
Prospectus Supplement for any Trust issuing Securities characterized as
partnership interests.  The Prospectus Supplement for each Series of Securities
will indicate whether a REMIC election (or elections) will be made for the
related Trust Estate and, if a REMIC election is to be made, will identify all
"regular interests" and "residual interests" in the REMIC.  For purposes of this
discussion, references to a "Securityholder" or a "Holder" are to the beneficial
owner of a Security.

GRANTOR TRUST SECURITIES

    With respect to each Series of Grantor Trust Securities, Arter & Hadden,
special tax counsel to the Sponsor, will deliver its opinion to the Sponsor that
(unless otherwise limited in the applicable Prospectus Supplement) the related
Grantor Trust Estate will be classified as a grantor trust and not as a
partnership or an association taxable as a corporation.  Accordingly, each
Holder of a Grantor Trust Security will generally be treated as the owner of an
interest in the Mortgage Loans included in the Grantor Trust Estate.

                                          62

<PAGE>

    For purposes of the following discussion, a Grantor Trust Security
representing an undivided equitable ownership interest in the principal of the
Mortgage Loans constituting the related Grantor Trust Estate, together with
interest thereon at a pass-through rate, will be referred to as a "Grantor Trust
Fractional Interest Security."  A Grantor Trust Security representing ownership
of all or a portion of the difference between interest paid on the Mortgage
Loans constituting the related Grantor Trust Estate and interest paid to the
Holders of Grantor Trust Fractional Interest Securities issued with respect to
such Grantor Trust Estate will be referred to as a "Grantor Trust Strip
Security."

    SPECIAL TAX ATTRIBUTES

    Unless otherwise disclosed in an applicable Prospectus Supplement, Arter &
Hadden, special tax counsel to the Sponsor, will deliver its opinion to the
Sponsor that (a) Grantor Trust Fractional Interest Securities will represent
interests in (i) "qualifying real property loans" within the meaning of section
593(d) of the Code; (ii) "loans . . . secured by an interest in real property"
within the meaning of section 7701(a)(19)(C)(v) of the Code; and (iii)
"obligation[s] (including any participation or certificate of beneficial
ownership therein) which . . . [are] principally secured by an interest in real
"property" within the meaning of section 860G(a)(3)(A) of the Code; and (b)
interest on Grantor Trust Fractional Interest Securities will be considered
"interest on obligations secured by mortgages on real property or on interests
in real property" within the meaning of section 856(c)(3)(B) of the Code.  In
addition, the Grantor Trust Strip Securities will be "obligation[s] (including
any participation or certificate of beneficial ownership therein) . . .
principally secured by an interest in real "property" within the meaning of
section 860G(a)(3)(A) of the Code.

    TAXATION OF HOLDERS OF GRANTOR TRUST SECURITIES

    Holders of Grantor Trust Fractional Interest Securities generally will be
required to report on their federal income tax returns their respective shares
of the income from the Mortgage Loans (including amounts used to pay reasonable
servicing fees and other expenses but excluding amounts payable to Holders of
any corresponding Grantor Trust Strip Securities) and, subject to the
limitations described below, will be entitled to deduct their shares of any such
reasonable servicing fees and other expenses.  If a Holder acquires a Grantor
Trust Fractional Interest Security for an amount that differs from its
outstanding principal amount, the amount includible in income on a Grantor Trust
Fractional Interest Security may differ from the amount of interest
distributable thereon.  See "Discount and Premium," below.  Individuals holding
a Grantor Trust Fractional Interest Security directly or through certain
pass-through entities will be allowed a deduction for such reasonable servicing
fees and expenses only to the extent that the aggregate of such Holder's
miscellaneous itemized deductions exceeds two percent of such Holder's adjusted
gross income.   Further, Holders (other than corporations) subject to the
alternative minimum tax may not deduct miscellaneous itemized deductions in
determining alternative minimum taxable income.

    Holders of Grantor Trust Strip Securities generally will be required to
treat such Securities as "stripped coupons" under section 1286 of the Code.
Accordingly, such a Holder will be required to treat the excess of the total
amount of payments on such a Security over the amount paid for such Security as
original issue discount and to include such discount in income as it accrues
over the life of such Security.  See "Discount and Premium," below.

    Grantor Trust Fractional Interest Securities may also be subject to the
coupon stripping rules if a class of Grantor Trust Strip Securities is issued as
part of the same series of Securities.  The consequences of the application of
the coupon stripping rules would appear to be that any discount arising upon the
purchase of such a Security (and perhaps all stated interest thereon) would be
classified as original issue discount and includible in the in the Holder's
income as it accrues (regardless of the Holder's method of accounting), as
described below under "Discount and Premium."  The coupon stripping rules will
not apply, however, if (i) the pass-through rate is no more than 100 basis
points lower than the gross rate of interest payable on the underlying Mortgage
Loans and (ii) the difference between the outstanding principal balance on the
Security and the amount paid for such Security is less than 0.25% of such
principal balance times the weighted average remaining maturity of the Security.

    SALES OF GRANTOR TRUST SECURITIES

    Any gain or loss recognized on the sale of a Grantor Trust Security (equal
to the difference between the amount realized on the sale and the adjusted basis
of such Grantor Trust Security) will be capital gain or loss, except to the
extent of accrued and unrecognized market discount, which will be treated as
ordinary income, and in the case of banks and other financial institutions
except as provided under section 582(c) of the Code.  The adjusted basis of a
Grantor Trust Security will generally equal its cost, increased by any income
reported by the seller

                                          63

<PAGE>

(including original issue discount and market discount income) and reduced (but
not below zero) by any previously reported losses, any amortized premium and by
any distributions of principal.

    GRANTOR TRUST REPORTING

    The Trustee will furnish to each Holder of a Grantor Trust Fractional
Interest Security with each distribution a statement setting forth the amount of
such distribution allocable to principal on the underlying Mortgage Loans and to
interest thereon at the related Pass-Through Rate.  In addition, within a
reasonable time after the end of each calendar year, based on information
provided by the Servicer, the Trustee will furnish to each Holder during such
year such customary factual information as the Servicer deems necessary or
desirable to enable Holders of Grantor Trust Securities to prepare their tax
returns and will furnish comparable information to the Internal Revenue Service
(the "IRS") as and when required to do so by law.

REMIC SECURITIES

    If provided in an applicable Prospectus Supplement, an election will be
made to treat a Trust Estate as a REMIC under the Code.  Qualification as a
REMIC requires ongoing compliance with certain conditions.  With respect to each
Series of Securities for which such an election is made, Arter & Hadden, special
tax counsel to the Sponsor, will deliver its opinion to the Sponsor that (unless
otherwise limited in the applicable Prospectus Supplement), assuming compliance
with the Pooling and Servicing Agreement, the Trust Estate will be treated as a
REMIC for federal income tax purposes.  A Trust Estate for which a REMIC
election is made will be referred to herein as a "REMIC Trust."  The Securities
of each Class will be designated as "regular interests" in the REMIC Trust
except that a separate Class will be designated as the "residual interest" in
the REMIC Trust.  The Prospectus Supplement for each Series of Securities will
state whether Securities of each Class will constitute a regular interest (a
"Regular Security") or a residual interest (a "Residual Security").

    A REMIC Trust will not be subject to federal income tax except with respect
to income from prohibited transactions and in certain other instances described
below.  See "Taxes on a REMIC Trust".  Generally, the total income from the
Mortgage Loans in a REMIC Trust will be taxable to the Holders of the Securities
of that Series, as described below.

    Regulations issued by the Treasury Department on December 23, 1992 (the
"REMIC Regulations") provide some guidance regarding the federal income tax
consequences associated with the purchase, ownership and disposition of REMIC
Securities.  While certain material provisions of the REMIC Regulations are
discussed below, investors should consult their own tax advisors regarding the
possible application of the REMIC Regulations in their specific circumstances.

    SPECIAL TAX ATTRIBUTES

    Regular and Residual Securities will be "regular or residual interests in a
REMIC" within the meaning of section 7701(a)(19)(C)(xi) of the Code, "qualifying
real property loans" within the meaning of section 593(d) of the Code and "real
estate assets" within the meaning of section 856(c)(5)(A) of the Code.  If at
any time during a calendar year less than 95 percent of the assets of a REMIC
Trust consist of "qualified mortgages" (within the meaning of section 860G(a)(3)
of the Code) then the portion of the Regular and Residual Securities that are
qualifying assets under those sections during such calendar year may be limited
to the portion of the assets of such REMIC Trust that are qualified mortgages.
Similarly, income on the Regular and Residual Securities will be treated as
"interest on obligations secured by mortgages on real property" within the
meaning of section 856(c)(3)(B) of the Code, subject to the same limitation as
set forth in the preceding sentence.  For purposes of applying this limitation,
a REMIC Trust should be treated as owning the assets represented by the
qualified mortgages.  The assets of the Trust Estate will include, in addition
to the Mortgage Loans, payments on the Mortgage Loans held pending distribution
on the Regular and Residual Securities and any reinvestment income thereon.
Regular and Residual Securities held by a financial institution to which section
585, 586 or 593 of the Code applies will be treated as evidences of indebtedness
for purposes of section 582(c)(1) of the Code.  Regular Securities will also be
qualified mortgages with respect to other REMICs.

    TAXATION OF HOLDERS OF REGULAR SECURITIES

    Except as indicated below in this federal income tax discussion, the
Regular Securities will be treated for federal income tax purposes as debt
instruments issued by the REMIC Trust on the date such Securities are first sold
to the public (the "Settlement Date") and not as ownership interests in the
REMIC Trust or its assets.  Holders of Regular Securities that otherwise report
income under a cash method of accounting will be required to report

                                          64

<PAGE>

income with respect to such Securities under an accrual method.  For additional
tax consequences relating to Regular Securities purchased at a discount or with
premium, see "Discount and Premium," below.

    TAXATION OF HOLDERS OF RESIDUAL SECURITIES

    DAILY PORTIONS.  Except as indicated below, a Holder of a Residual Security
for a REMIC Trust generally will be required to report its daily portion of the
taxable income or net loss of the REMIC Trust for each day during a calendar
quarter that the Holder owned such Residual Security.  For this purpose, the
daily portion shall be determined by allocating to each day in the calendar
quarter its ratable portion of the taxable income or net loss of the REMIC Trust
for such quarter and by allocating the amount so allocated among the Residual
Holders (on such day) in accordance with their percentage interests on such day.
Any amount included in the gross income or allowed as a loss of any Residual
Holder by virtue of this paragraph will be treated as ordinary income or loss.

    The requirement that each Holder of a Residual Security report its daily
portion of the taxable income or net loss of the REMIC Trust will continue until
there are no Securities of any Class outstanding, even though the Holder of the
Residual Security may have received full payment of the stated interest and
principal on its Residual Security.

    The Trustee will provide to Holders of Residual Securities of each Series
of Securities (i) such information as is necessary to enable them to prepare
their federal income tax returns and (ii) any reports regarding the Securities
of such Series that may be required under the Code.

    TAXABLE INCOME OR NET LOSS OF A REMIC TRUST.  The taxable income or net
loss of a REMIC Trust will be the income from the qualified mortgages it holds
and any reinvestment earnings less deductions allowed to the REMIC Trust.  Such
taxable income or net loss for a given calendar quarter will be determined in
the same manner as for an individual having the calendar year as the taxable
year and using the accrual method of accounting, with certain modifications.
The first modification is that a deduction will be allowed for accruals of
interest (including any original issue discount, but without regard to the
investment interest limitation in section 163(d) of the Code) on the Regular
Securities (but not the Residual Securities), even though Regular Securities are
for non-tax purposes evidences of beneficial ownership rather than indebtedness
of a REMIC Trust.  Second, market discount or premium equal to the difference
between the total stated principal balances of the qualified mortgages and the
basis to the REMIC Trust therein generally will be included in income (in the
case of discount) or deductible (in the case of premium) by the REMIC Trust as
it accrues under a constant yield method, taking into account the Prepayment
Assumption.  The basis to a REMIC Trust in the qualified mortgages is the
aggregate of the issue prices of all the Regular and Residual Securities in the
REMIC Trust on the Settlement Date.  If, however, a substantial amount of a
Class of Regular or Residual Securities has not been sold to the public, then
the fair market value of all the Regular or Residual Securities in that Class as
of the date of the Prospectus Supplement should be substituted for the issue
price.

    Third, no item of income, gain, loss or deduction allocable to a prohibited
transaction (see "Taxes on a REMIC Trust--PROHIBITED TRANSACTIONS" below) will
be taken into account.  Fourth, a REMIC Trust generally may not deduct any item
that would not be allowed in calculating the taxable income of a partnership by
virtue of section 703(a)(2) of the Code.  Finally, the limitation on
miscellaneous itemized deductions imposed on individuals by section 67 of the
Code will not be applied at the REMIC Trust level to any servicing and guaranty
fees. (See, however, "Pass-Through of Servicing and Guaranty Fees to
Individuals" below.) In addition, under the REMIC Regulations, any expenses that
are incurred in connection with the formation of a REMIC Trust and the issuance
of the Regular and Residual Securities are not treated as expenses of the REMIC
Trust for which a deduction is allowed.  If the deductions allowed to a REMIC
Trust exceed its gross income for a calendar quarter, such excess will be a net
loss for the REMIC Trust for that calendar quarter.  The REMIC Regulations also
provide that any gain or loss to a REMIC Trust from the disposition of any
asset, including a qualified mortgage or "permitted investment" (as defined in
section 86OG(a)(5) of the Code) will be treated as ordinary gain or loss.

    A Holder of a Residual Security may be required to recognize taxable income
without being entitled to receive a corresponding amount of cash.  This could
occur, for example, if the qualified mortgages are considered to be purchased by
the REMIC Trust at a discount, some or all of the Regular Securities are issued
at a discount, and the discount included as a result of a prepayment on a
Mortgage Loan that is used to pay principal on the Regular Securities exceeds
the REMIC Trust's deduction for unaccrued original issue discount relating to
such Regular Securities.  Taxable income may also be greater in earlier years
because interest expense deductions, expressed as a percentage of the
outstanding principal amount of the Regular Securities, may increase over time
as the earlier Classes of Regular Securities are paid, whereas interest income
with respect to any given Mortgage Loan

                                          65

<PAGE>

expressed as a percentage of the outstanding principal amount of that Mortgage
Loan, will remain constant over time.

    BASIS RULES AND DISTRIBUTIONS

    A Holder of a Residual Security has an initial basis in its Security equal
to the amount paid for such Residual Security.  Such basis is increased by
amounts included in the income of the Holder and decreased by distributions and
by any net loss taken into account with respect to such Residual Security.  A
distribution on a Residual Security to a Holder is not included in gross income
to the extent it does not exceed such Holder's basis in the Residual Security
(adjusted as described above) and, to the extent it exceeds the adjusted basis
of the Residual Security, shall be treated as gain from the sale of the Residual
Security.

    A Holder of a Residual Security is not allowed to take into account any net
loss for any calendar quarter to the extent such net loss exceeds such Holder's
adjusted basis in its Residual Security as of the close of such calendar quarter
(determined without regard to such net loss).  Any loss disallowed by reason of
this limitation may be carried forward indefinitely to future calendar quarters
and, subject to the same limitation, may be used only to offset income from the
Residual Security.

    EXCESS INCLUSIONS.  Any excess inclusions with respect to a Residual
Security are subject to certain special tax rules.  With respect to a Holder of
a Residual Security, the excess inclusion for any calendar quarter is defined as
the excess (if any) of the daily portions of taxable income over the sum of the
"daily accruals" for each day during such quarter that such Residual Security
was held by such Holder.  The daily accruals are determined by allocating to
each day during a calendar quarter its ratable portion of the product of the
"adjusted issue price" of the Residual Security at the beginning of the calendar
quarter and 120 percent of the "federal long-term rate" in effect on the
Settlement Date, based on quarterly compounding, and properly adjusted for the
length of such quarter.  For this purpose, the adjusted issue price of a
Residual Security as of the beginning of any calendar quarter is equal to the
issue price of the Residual Security, increased by the amount of daily accruals
for all prior quarters and decreased by any distributions made with respect to
such Residual Security before the beginning of such quarter.  The issue price of
a Residual Security is the initial offering price to the public (excluding bond
houses and brokers) at which a substantial amount of the Residual Securities was
sold.  The federal long-term rate is a blend of current yields on Treasury
securities having a maturity of more than nine years, computed and published
monthly by the IRS.

    For Holders of Residual Securities that are thrift institutions described
in section 593 of the Code, income from a Residual Security generally may be
offset by losses from other activities.  Under the REMIC Regulations, such an
organization is treated as having applied its allowable deductions for the year
first to offset income that is not an excess inclusion and then to offset that
portion of its income that is an excess inclusion.  For other Holders of
Residual Securities, any excess inclusions cannot be offset by losses from other
activities.  For Holders that are subject to tax only on unrelated business
taxable income (as defined in section 511 of the Code), an excess inclusion of
such Holder is treated as unrelated business taxable income.  With respect to
variable contracts (within the meaning of section 817 of the Code), a life
insurance company cannot adjust its reserve to the extent of any excess
inclusion, except as provided in regulations.  The REMIC Regulations indicate
that if a Holder of a Residual Security is a member of an affiliated group
filing a consolidated income tax return, the taxable income of the affiliated
group cannot be less than the sum of the excess inclusions attributable to all
residual interests in REMICs held by members of the affiliated group.  For a
discussion of the effect of excess inclusions on certain foreign investors that
own Residual Securities, see "Foreign Investors" below.

    The REMIC Regulations provide that an organization to which section 593 of
the Code applies and which is the Holder of a Residual Security may not use its
allowable deductions to offset any excess inclusions with respect to such
Security if such Security does not have "significant value." For this purpose, a
Residual Security has significant value under the REMIC Regulations if (i) its
issue price is at least 2% of the aggregate of the issue prices of all the
Regular and Residual Securities in that REMIC Trust and (ii) its "anticipated
weighted average life" is at least 20% of the "anticipated weighted average
life" of such REMIC Trust.

    In determining whether a Residual Security has significant value, the
anticipated weighted average life of such Security is based in part on the
Prepayment Assumption, except that all anticipated payments on such Security are
taken into account, regardless of their designation as principal or interest.
The anticipated weighted average life of a REMIC Trust is the weighted average
of the anticipated weighted average lives of the Securities.

                                          66

<PAGE>

     The Treasury Department also has the authority to issue regulations that
would treat all taxable income of a REMIC Trust as excess inclusions if the
Residual Security does not have "significant value."  Although the Treasury
Department did not exercise this authority in the REMIC Regulations, future
regulations may contain such a rule.  If such a rule were adopted, it is unclear
whether the test for significant value that is contained in the REMIC
Regulations and discussed in the two preceding paragraphs would be applicable.
If no such rule is applicable, excess inclusions should be calculated as
discussed above.

    In the case of any Residual Securities that are held by a real estate
investment trust, the aggregate excess inclusions with respect to such Residual
Securities reduced (but not below zero) by the real estate investment trust
taxable income (within the meaning of section 857(b)(2) of the Code, excluding
any net capital gain) will be allocated among the shareholders of such trust in
proportion to the dividends received by such shareholders from such trust, and
any amount so allocated will be treated as an excess inclusion with respect to a
Residual Security as if held directly by such shareholder.  Similar rules will
apply in the case of regulated investment companies, common trust funds and
certain cooperatives that hold a Residual Security.

    PASS-THROUGH OF SERVICING AND GUARANTY FEES TO INDIVIDUALS.  A Holder of a
Residual Security who is an individual will be required to include in income a
share of any servicing and guaranty fees.  A deduction for such fees will be
allowed to such Holder only to the extent that such fees, along with certain of
such Holder's other miscellaneous itemized deductions exceed 2 percent of such
Holder's adjusted gross income.  In addition, a Holder of a Residual Security
may not be able to deduct any portion of such fees in computing such Holder's
alternative minimum tax liability.  A Holder's share of such fees will generally
be determined by (i) allocating the amount of such expenses for each calendar
quarter on a pro rata basis to each day in the calendar quarter, and (ii)
allocating the daily amount among the Holders in proportion to their respective
holdings on such day.

    TAXES ON A REMIC TRUST

    PROHIBITED TRANSACTIONS.  The Code imposes a tax on a REMIC equal to 100
percent of the net income derived from "prohibited transactions." In general, a
prohibited transaction means the disposition of a qualified mortgage other than
pursuant to certain specified exceptions, the receipt of investment income from
a source other than a Mortgage Loan or certain other permitted investments, the
receipt of compensation for services, or the disposition of an asset purchased
with the payments on the qualified mortgages for temporary investment pending
distribution on the regular and residual interests.

    CONTRIBUTIONS TO A REMIC AFTER THE STARTUP DAY.  The Code imposes a tax on
a REMIC equal to 100 percent of the value of any property contributed to the
REMIC after the "startup day" (generally the same as the Settlement Date).
Exceptions are provided for cash contributions to a REMIC (i) during the three
month period beginning on the startup day, (ii) made to a qualified reserve fund
by a Holder of a residual interest, (iii) in the nature of a guarantee, (iv)
made to facilitate a qualified liquidation or clean-up call, and (v) as
otherwise permitted by Treasury regulations.

    NET INCOME FROM FORECLOSURE PROPERTY.  The Code imposes a tax on a REMIC
equal to the highest corporate rate on "net income from foreclosure property."
The terms "foreclosure property" (which includes property acquired by deed in
lieu of foreclosure) and "net income from foreclosure property" are defined by
reference to the rules applicable to real estate investment trusts.  Generally,
foreclosure property would be treated as such for a period of two years, with
possible extensions.  Net income from foreclosure property generally means gain
from the sale of foreclosure property that is inventory property and gross
income from foreclosure property other than qualifying rents and other
qualifying income for a real estate investment trust.

SALES OF REMIC SECURITIES

    GENERAL.  Except as provided below, if a Regular or Residual Security is
sold, the seller will recognize gain or loss equal to the difference between the
amount realized in the sale and its adjusted basis in the Security.  The
adjusted basis of a Regular Security generally will equal the cost of such
Security to the seller, increased by any original issue discount or market
discount included in the seller's gross income with respect to such Security and
reduced by distributions on such Security previously received by the seller of
amounts included in the stated redemption price at maturity and by any premium
that has reduced the seller's interest income with respect to such Security.
See "Discount and Premium."  The adjusted basis of a Residual Security is
determined as described above under "Taxation of Holders of Residual
Securities-Basis Rules and Distributions." Except as provided in the following
paragraph or under section 582(c) of the Code, any such gain or loss will be
capital gain or loss, provided

                                          67

<PAGE>

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

    Gain from the sale of a Regular Security that might otherwise be capital
gain will be treated as ordinary income to the extent that such gain does not
exceed the excess, if any, of (i) the amount that would have been includible in
the income of the Holder of a Regular Security had income accrued at a rate
equal to 110 percent of the "applicable federal rate" (generally, an average of
current yields on Treasury securities) as of the date of purchase over (ii) the
amount actually includible in such Holder's income.  In addition, gain
recognized on such a sale by a Holder of a Regular Security who purchased a such
Security at a market discount would also be taxable as ordinary income in an
amount not exceeding the portion of such discount that accrued during the period
such Security was held by such Holder, reduced by any market discount includible
in income under the rules described below under "Discount and Premium."

    If a Holder of a Residual Security sells its Residual Security at a loss,
the loss will not be recognized if, within six months before or after the sale
of the Residual Security, such Holder purchases another residual interest in any
REMIC or any interest in a taxable mortgage pool (as defined in section 7701(i)
of the Code) comparable to a residual interest in a REMIC.  Such disallowed loss
would be allowed upon the sale of the other residual interest (or comparable
interest) if the rule referred to in the preceding sentence does not apply to
that sale.  While this rule may be modified by Treasury regulations, no such
regulations have yet been published.

    TRANSFERS OF RESIDUAL SECURITIES.  Section 860E(e) of the Code imposes a
substantial tax, payable by the transferor (or, if a transfer is through a
broker, nominee, or other middleman as the transferee's agent, payable by that
agent) upon any transfer of a Residual Security to a disqualified organization
and upon a pass-through entity (including regulated investment companies, real
estate investment trusts, common trust funds, partnerships, trusts, estates,
certain cooperatives, and nominees) that owns a Residual Security if such
pass-through entity has a disqualified organization as a record-holder.  For
purposes of the preceding sentence, a transfer includes any transfer of record
or beneficial ownership, whether pursuant to a purchase, a default under a
secured lending agreement or otherwise.

    The term "disqualified organization" includes the United States, any state
or political subdivision thereof, any foreign government, any international
organization, or any agency or instrumentality of the foregoing (other than
certain taxable instrumentalities), any cooperative organization furnishing
electric energy or providing telephone service to persons in rural areas, or any
organization (other than a farmers' cooperative) that is exempt from federal
income tax, unless such organization is subject to the tax on unrelated business
income.  Moreover, an entity will not qualify as a REMIC unless there are
reasonable arrangements designed to ensure that (i) residual interests in such
entity are not held by disqualified organizations and (ii) information necessary
for the application of the tax described herein will be made available.
Restrictions on the transfer of a Residual Security and certain other provisions
that are intended to meet this requirement are described in the Pooling and
Servicing Agreement, and will be discussed more fully in the applicable
Prospectus Supplement relating to the offering of any Residual Security.  In
addition, a pass-through entity (including a nominee) that holds a Residual
Security may be subject to additional taxes if a disqualified organization is a
record-holder therein.  A transferor of a Residual Security (or an agent of a
transferee of a Residual Security, as the case may be) will be relieved of such
tax liability if (i) the transferee furnishes to the transferor (or the
transferee's agent) an affidavit that the transferee is not a disqualified
organization, and (ii) the transferor (or the transferee's agent) does not have
actual knowledge that the affidavit is false at the time of the transfer.
Similarly, no such tax will be imposed on a pass-through entity for a period
with respect to an interest therein owned by a disqualified organization if (i)
the record-holder of such interest furnishes to the pass-through entity an
affidavit that it is not a disqualified organization, and (ii)  during such
period, the pass-through entity has no actual knowledge that the affidavit is
false.

    Under the REMIC Regulations, a transfer of a "noneconomic residual
interest" to a U.S. Person (as defined below in "Foreign Investors -- Grantor
Trust Securities and Regular Securities") will be disregarded for all federal
tax purposes unless no significant purpose of the transfer is to impede the
assessment or collection of tax.  A Residual Security would be treated as
constituting a noneconomic residual interest unless, at the time of the
transfer, (i) the present value of the expected future distributions on the
Residual Security is no less than the product of the present value of the
"anticipated excess inclusions" with respect to such Security and the highest
corporate rate of tax for the year in which the transfer occurs, and (ii) the
transferor reasonably expects that the transferee will receive distributions
from the applicable REMIC Trust in an amount sufficient to satisfy the liability
for income tax on any "excess inclusions" at or after the time when such
liability accrues.  Anticipated excess inclusions are the excess inclusions that
are anticipated to be allocated to each calendar quarter (or portion thereof)
following the

                                          68

<PAGE>

transfer of a Residual Security, determined as of the date such Security is
transferred and based on events that have occurred as of that date and on the
Prepayment Assumption.  See "Discount and Premium" and "Taxation of Holders of
Residual Securities--Excess Inclusions."

    The REMIC Regulations provide that a significant purpose to impede the
assessment or collection of tax exists if, at the time of the transfer, a
transferor of a Residual Security has "improper knowledge" (i.e., either knew,
or should have known, that the transferee would be unwilling or unable to pay
taxes due on its share of the taxable income of the REMIC Trust).  A transferor
is presumed not to have improper knowledge if (i) the transferor conducts, at
the time of a transfer, a reasonable investigation of the financial condition of
the transferee and, as a result of the investigation, the transferor finds that
the transferee has historically paid its debts as they come due and finds no
significant evidence to indicate that the transferee will not continue to pay
its debts as they come due in the future; and (ii) the transferee makes certain
representations to the transferor in the affidavit relating to disqualified
organizations discussed above.  Transferors of a Residual Security should
consult with their own tax advisors for further information regarding such
transfers.

    REPORTING AND OTHER ADMINISTRATIVE MATTERS

    For purposes of the administrative provisions of the Code, each REMIC Trust
will be treated as a partnership and the Holders of Residual Securities will be
treated as partners.  The Trustee will prepare, sign and file federal income tax
returns for each REMIC Trust, which returns are subject to audit by the IRS.
Moreover, within a reasonable time after the end of each calendar year, the
Trustee will furnish to each Holder that received a distribution during such
year a statement setting forth the portions of any such distributions that
constitute interest distributions, original issue discount, and such other
information as is required by Treasury regulations and, with respect to Holders
of Residual Securities in a REMIC Trust, information necessary to compute the
daily portions of the taxable income (or net loss) of such REMIC Trust for each
day during such year.  The Trustee will also act as the tax matters partner for
each REMIC Trust, either in its capacity as a Holder of a Residual Security or
in a fiduciary capacity.  Each Holder of a Residual Security,  by the acceptance
of its Residual Security, agrees that the Trustee will act as its fiduciary in
the performance of any duties required of it in the event that it is the tax
matters partner.

    Each Holder of a Residual Security is required to treat items on its return
consistently with the treatment on the return of the REMIC Trust, unless the
Holder either files a statement identifying the inconsistency or establishes
that the inconsistency resulted from incorrect information received from the
REMIC Trust.  The IRS may assert a deficiency resulting from a failure to comply
with the consistency requirement without instituting an administrative
proceeding at the REMIC Trust level.  The Trustee does not intend to register
any REMIC Trust as a tax shelter pursuant to section 6111 of the Code.

    TERMINATION

    In general, no special tax consequences will apply to a Holder of a Regular
Security upon the termination of a REMIC Trust by virtue of the final payment or
liquidation of the last Mortgage Loan remaining in the Trust Estate.  If a
Holder of a Residual Security's adjusted basis in its Residual Security at the
time such termination occurs exceeds the amount of cash distributed to such
Holder in liquidation of its interest, although the matter is not entirely free
from doubt, it would appear that the Holder of the Residual Security is entitled
to a loss equal to the amount of such excess.

DEBT SECURITIES

    GENERAL

    With respect to each Series of Debt Securities, Arter & Hadden, special tax
counsel to the Sponsor, will deliver its opinion to the Sponsor that (unless
otherwise limited in the applicable Prospectus Supplement) the Securities will
be classified as debt of the Sponsor secured by the related Mortgage Loans.
Consequently, the Debt Securities will not be treated as ownership interests in
the Mortgage Loans or the Trust.  Holders will be required to report income
received with respect to the Debt Securities in accordance with their normal
method of accounting.  For additional tax consequences relating to Debt
Securities purchased at a discount or with premium, see "Discount and Premium,"
below.

                                          69

<PAGE>

    SPECIAL TAX ATTRIBUTES

    As described above, Grantor Trust Securities will possess certain special
tax attributes by virtue of their being ownership interests in the underlying
Mortgage Loans.  Similarly, REMIC Securities will possess similar attributes by
virtue of the REMIC provisions of the Code.  In general, Debt Securities will
not possess such special tax attributes.  Investors to whom such attributes are
important should consult their own tax advisors regarding investment in Debt
Securities.

    SALE OR EXCHANGE

    If a Holder of a Debt Security sells or exchanges such Security, the Holder
will recognize gain or loss equal to the difference, in any, between the amount
received and the Holder's adjusted basis in the Security.  The adjusted basis in
the Security generally will equal its initial cost, increased by any original
issue discount or market discount previously included in the seller's gross
income with respect to the Security and reduced by the payments previously
received on the Security, other than payments of qualified stated interest, and
by any amortized premium.

    In general (except as described in "Discount and Premium -- Market
Discount," below), except for certain financial institutions subject to section
582(c) of the Code, any gain or loss on the sale or exchange of a Debt Security
recognized by an investor who holds the Security as a capital asset (within the
meaning of section 1221 of the Code), will be capital gain or loss and will be
long-term or short-term depending on whether the Security has been held for more
than one year.

DISCOUNT AND PREMIUM

    A Security purchased for an amount other than its outstanding principal
amount will be subject to the rules governing original issue discount, market
discount or premium.  In addition, all Grantor Trust Strip Securities and
certain Grantor Trust Fractional Interest Securities will be treated as having
original issue discount by virtue of the coupon stripping rules in section 1286
of the Code.  In very general terms, (i) original issue discount is treated as a
form of interest and must be included in a Holder's income as it accrues
(regardless of the Holder's regular method of accounting) using a constant yield
method; (ii) market discount is treated as ordinary income and must be included
in a Holder's income as principal payments are made on the Security (or upon a
sale of a Security) and (iii) if a Holder so elects, premium may be amortized
over the life of the Security and offset against inclusions of interest income.
These tax consequences are discussed in greater detail below.

    ORIGINAL ISSUE DISCOUNT

    In general, a Security will be considered to be issued with original issue
discount equal to the excess, if any, of its "stated redemption price at
maturity" over its "issue price."  The issue price of a Security is the initial
offering price to the public (excluding bond houses and brokers) at which a
substantial amount of the Securities was sold.  The issue price also includes
any accrued interest attributable to the period between the beginning of the
first Interest Accrual Period and the Settlement Date.  The stated redemption
price at maturity of a Security that has a notional principal amount or receives
principal only or that is or may be an accrual Security is equal to the sum of
all distributions to be made under such Security.  The stated redemption price
at maturity of any other Security is its stated principal amount, plus an amount
equal to the excess (if any) of the interest payable on the first Distribution
Date over the interest that accrues for the period from the Settlement Date to
the first Distribution Date.

    Notwithstanding the general definition, original issue discount will be
treated as zero if such discount is less than 0.25 percent of the stated
redemption price at maturity multiplied by its weighted average life.  The
weighted average life of a Security is apparently computed for this purpose as
the sum, for all distributions included in the stated redemption price at
maturity of the amounts determined by multiplying (i) the number of complete
years (rounding down for partial years) from the Settlement Date until the date
on which each such distribution is expected to be made under the assumption that
the Mortgage Loans prepay at the rate specified in the applicable Prospectus
Supplement (the Prepayment Assumption) by (ii) a fraction, the numerator of
which is the amount of such distribution and the denominator of which is the
Security's stated redemption price at maturity.  If original issue discount is
treated as zero under this rule, the actual amount of original issue discount
must be allocated to the principal distributions on the Security and, when each
such distribution is received, gain equal to the discount allocated to such
distribution will be recognized.

    Section 1272(a)(6) of the Code contains special original issue discount
rules directly applicable to REMIC Securities and Debt Securities and applicable
by analogy to Grantor Trust Securities.  Investors in Grantor Trust

                                          70

<PAGE>

Strip Securities should be aware that there can be no assurance that the rules
described below will be applied to such Securities.  Under these rules
(described in greater detail below), (i) the amount and rate of accrual of
original issue discount on each Series of Securities will be based on (x) the
Prepayment Assumption, and (y) in the case of a Security calling for a variable
rate of interest, an assumption that the value of the index upon which such
variable rate is based remains equal to the value of that rate on the Settlement
Date, and (ii) adjustments will be made in the amount of discount accruing in
each taxable year in which the actual prepayment rate differs from the
Prepayment Assumption.

    Section 1272(a)(6)(B)(iii) of the Code requires that the prepayment
assumption used to calculate original issue discount be determined in the manner
prescribed in Treasury regulations.  To date, no such regulations have been
promulgated.  The legislative history of this Code provision indicates that the
assumed prepayment rate must be the rate used by the parties in pricing the
particular transaction.  The Sponsor anticipates that the Prepayment Assumption
for each Series of Securities will be consistent with this standard.  The
Sponsor makes no representation, however, that the Mortgage Loans for a given
Series will prepay at the rate reflected in the Prepayment Assumption for that
Series or at any other rate.  Each investor must make its own decision as to the
appropriate prepayment assumption to be used in deciding whether or not to
purchase any of the Securities.

    Each Securityholder must include in gross income the sum of the "daily
portions" of original issue discount on its Security for each day during its
taxable year on which it held such Security.  For this purpose, in the case of
an original Holder, the daily portions of original issue discount will be
determined as follows.  A calculation will first be made of the portion of the
original issue discount that accrued during each "accrual period."  The Trustee
will supply, at the time and in the manner required by the IRS, to
Securityholders, brokers and middlemen information with respect to the original
issue discount accruing on the Securities.  Unless otherwise disclosed in the
applicable Prospectus Supplement, the Trustee will report original issue
discount based on accrual periods of one month, each beginning on a payment date
(or, in the case of the first such period, the Settlement Date) and ending on
the day before the next payment date.

    Under section 1272(a)(6) of the Code, the portion of original issue
discount treated as accruing for any accrual period will equal the EXCESS, if
any, of (i) the sum of (A) the present values of all the distributions remaining
to be made on the Security, if any, as of the end of the accrual period and (B)
the distribution made on such Security during the accrual period of amounts
included in the stated redemption price at maturity, OVER (ii) the adjusted
issue price of such Security at the beginning of the accrual period.  The
present value of the remaining distributions referred to in the preceding
sentence will be calculated based on (i) the yield to maturity of the Security,
calculated as of the Settlement Date, giving effect to the Prepayment
Assumption, (ii) events (including actual prepayments) that have occurred prior
to the end of the accrual period, (iii) the Prepayment Assumption, and (iv) in
the case of a Security calling for a variable rate of interest, an assumption
that the value of the index upon which such variable rate is based remains the
same as its value on the Settlement Date over the entire life of such Security.
The adjusted issue price of a Security at any time will equal the issue price of
such Security, increased by the aggregate amount of previously accrued original
issue discount with respect to such Security, and reduced by the amount of any
distributions made on such Security as of that time of amounts included in the
stated redemption price at maturity.  The original issue discount accruing
during any accrual period will then be allocated ratably to each day during the
period to determine the daily portion of original issue discount.

    In the case of Grantor Trust Strip Securities and certain REMIC Securities,
the calculation described in the preceding paragraph may produce a negative
amount of original issue discount for one or more accrual periods.  No
definitive guidance has been issued regarding the treatment of such negative
amounts.  The legislative history to section 1272(a)(6) indicates that such
negative amounts may be used to offset subsequent positive accruals but may not
offset prior accruals and may not be allowed as a deduction item in a taxable
year in which negative accruals exceed positive accruals.  Holders of such
Securities should consult their own tax advisors concerning the treatment of
such negative accruals.

    A subsequent purchaser of a Security that purchases such Security at a cost
less than its remaining stated redemption price at maturity also will be
required to include in gross income for each day on which it holds such
Security, the daily portion of original issue discount with respect to such
Security (but reduced, if the cost of such Security to such purchaser exceeds
its adjusted issue price, by an amount equal to the product of (i) such daily
portion and (ii) a constant fraction, the numerator of which is such excess and
the denominator of which is the sum of the daily portions of original issue
discount on such Security for all days on or after the day of purchase).

                                          71

<PAGE>

    MARKET DISCOUNT

    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.

                                          72

<PAGE>

    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
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

                                          73

<PAGE>

federal and state law. Any such plan that is a Qualified Retirement Plan and
exempt from taxation under Sections 401(a) and 501(a) of the Code, however, is
subject to the prohibited transaction rules set forth in Section 503 of the
Code.

    Section 404 of ERISA imposes general fiduciary requirements, including
those of investment prudence and diversification and the requirement that a
Plan's investment be made in accordance with the documents governing the Plan.
In addition, Section 406 of ERISA and Section 4975 of the Code prohibit a broad
range of transactions involving assets of ERISA Plans and Tax-Favored Plans
(collectively, "Plans") and persons ("Parties in Interest" under ERISA or
"Disqualified Persons" under the Code) who have certain specified relationships
to the Plans, unless a statutory or administrative exemption is available.
Certain Parties in Interest (or Disqualified 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

                                          74

<PAGE>

Plan's assets would be deemed to include an ownership interest in the mortgage
loans in the mortgage pool. PTCE 83-1 does not provide an exemption for
Subordinate Securities.

    PTCE 83-1 defines the term "mortgage pool" as "an investment pool the
corpus of which (1) is held in trust; and (2) consists solely of (a) interest
bearing obligations secured by either first or second mortgages or deeds of
trust on one-to four-family, residential property; (b) property which had
secured obligations and which has been 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

                                          75

<PAGE>

transaction exemptions issued by the DOL that could apply to a Plan's
acquisition or holding of Securities. There can be no assurance that any of
those exemptions will apply with respect to any particular Plan that acquires or
holds Securities or, even if all of the conditions specified therein were
satisfied, that the exemption would apply to all transactions involving the
Trust Estate. The applicable Prospectus Supplement under "ERISA Considerations"
may contain additional information regarding the application of PTCE 83-1, or
other prohibited transaction exemptions that may be available, with respect to
the series offered thereby.

TAX EXEMPT INVESTORS

    A Plan that is exempt from federal income taxation pursuant to Section 501
of the Code (a "Tax Exempt Investor") nonetheless will be subject to federal
income taxation to the extent that its income is UBTI within the meaning of
Section 512 of the Code. All "excess inclusions" of a REMIC allocated to a REMIC
Residual Security held by a Tax Exempt Investor will be considered UBTI and thus
will be subject to federal income tax. See "Certain Federal Income Tax
Consequences--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

                                          76
<PAGE>

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
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

                                          77
<PAGE>

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
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>








                         [THIS PAGE INTENTIONALLY LEFT BLANK]
<PAGE>
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
    NO DEALER, SALESMAN OR ANY OTHER PERSON HAS BEEN AUTHORIZED TO GIVE ANY
INFORMATION OR TO MAKE ANY REPRESENTATIONS NOT CONTAINED IN THIS PROSPECTUS
SUPPLEMENT AND THE PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION OR
REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED BY THE COMPANY
OR BY THE UNDERWRITER. THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS DO NOT
CONSTITUTE AN OFFER TO SELL, OR A SOLICITATION OF AN OFFER TO BUY, THE
SECURITIES OFFERED HEREBY TO ANYONE IN ANY JURISDICTION IN WHICH THE PERSON
MAKING SUCH OFFER OR SOLICITATION IS NOT QUALIFIED TO DO SO OR TO ANYONE TO WHOM
IT ITS UNLAWFUL TO MAKE ANY SUCH OFFER OR SOLICITATION. NEITHER THE DELIVERY OF
THIS PROSPECTUS NOR ANY SALE MADE HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES,
CREATE AN IMPLICATION THAT INFORMATION HEREIN OR THEREIN IS CORRECT AS OF ANY
TIME SINCE THE DATE OF THIS PROSPECTUS SUPPLEMENT OR THE PROSPECTUS.
                         ------------------------------
 
                               TABLE OF CONTENTS
                             PROSPECTUS SUPPLEMENT
 
<TABLE>
<CAPTION>
<S>                                                                      <C>
Summary..............................................................        S-1
Risk Factors.........................................................       S-16
The Portfolio of Mortgage Loans......................................       S-18
Use of Proceeds......................................................       S-20
The Mortgage Loan Pool...............................................       S-20
Prepayment and Yield Considerations..................................       S-30
Additional Information...............................................       S-35
Description of the Offered Certificates..............................       S-35
The Company..........................................................       S-45
The Certificate Insurance Policies and the Certificate Insurer.......       S-45
The Pooling and Servicing Agreement..................................       S-49
Certain Federal Income Tax Consequences..............................       S-50
ERISA Considerations.................................................       S-53
Ratings..............................................................       S-55
Legal Investment Considerations......................................       S-55
Underwriting.........................................................       S-55
Report of Experts....................................................       S-56
Certain Legal Matters................................................       S-56
Global Clearance, Settlement and Tax Documentation Procedures........    Annex I
Index to Location of Principal Defined Terms.........................        A-1
 
                                 PROSPECTUS
 
Incorporation of Certain Information by Reference....................          2
Summary of Prospectus................................................          3
Risk Factors.........................................................         12
The Trusts...........................................................         17
The Mortgage Pools...................................................         20
Mortgage Loan Program................................................         22
Description of the Securities........................................         30
Subordination........................................................         43
Description of Credit Enhancement....................................         44
Hazard Insurance; Claims Thereunder..................................         49
The Company..........................................................         49
The Servicer.........................................................         50
The Master Servicer..................................................         50
The Pooling and Servicing Agreement..................................         50
Yield Considerations.................................................         54
Maturity and Prepayment Considerations...............................         56
Certain Legal Aspects of the 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 to Location of Principal Defined Terms.........................         79
</TABLE>
 
    UNTIL 90 DAYS AFTER THE DATE OF EACH PROSPECTUS SUPPLEMENT, ALL DEALERS
EFFECTING TRANSACTIONS IN THE RELATED SECURITIES, WHETHER OR NOT PARTICIPATING
IN THE DISTRIBUTION THEREOF, MAY BE REQUIRED TO DELIVER THIS PROSPECTUS AND THE
RELATED PROSPECTUS SUPPLEMENT. THIS DELIVERY REQUIREMENT IS IN ADDITION TO THE
OBLIGATION OF DEALERS TO DELIVER A PROSPECTUS SUPPLEMENT AND PROSPECTUS WHEN
ACTING AS UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR
SUBSCRIPTIONS.
 
                                  $70,000,000
 
                                     [LOGO]
 
                              COMPANY AND SERVICER
 
                          $22,500,000 6.835% Class A-1
                         Fixed Rate Group Certificates
 
                             $47,500,000 Class A-2
                        Variable Rate Group Certificates
 
                                 Mortgage Loan
                           Asset Backed Certificates
                                 Series 1996-4
 
                         -----------------------------
 
                             PROSPECTUS SUPPLEMENT
 
                         -----------------------------
 
                       PRUDENTIAL SECURITIES INCORPORATED
                                LEHMAN BROTHERS
 
                               December 10, 1996
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------


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