CONTISECURITIES ASSET FUNDING CORP
S-3/A, 1997-02-19
ASSET-BACKED SECURITIES
Previous: FIBERCORE INC, 424B3, 1997-02-19
Next: SCHWAB ANNUITY PORTFOLIOS, 24F-2NT, 1997-02-19



   
     As filed with the Securities and Exchange Commission on February 19, 1997
                                            Registration Statement No. 333-19427

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                     ---------------------------------------
                               Amemdment NO.1 to
                                    FORM S-3
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
                     ---------------------------------------
                       CONTISECURITIES ASSET FUNDING CORP.
      (Exact name of Registrant as specified in its governing instruments)
                     ---------------------------------------
           DELAWARE                                  13-2937238
   (State of Incorporation)            (I.R.S. Employer Identification Number)
                                 277 Park Avenue
                            New York, New York 10172
                    (Address of principal executive offices)
                                 (212) 207-2840
                                 James E. Moore
                                    President
                       ContiSecurities Asset Funding Corp.
                                 (212) 207-2842
                               Fax: (212) 207-5251
                                 277 Park Avenue
                            New York, New York 10172
                     (Name and address of agent for service)
                     ---------------------------------------
                    Please send copies of communications to:
        Joseph V. Gatti, Esq.                     Alan L. Langus, Esq.
           Arter & Hadden                             Chief Counsel
         1801 K Street, N.W.                   ContiTrade Services L.L.C.
             Suite 400K                        277 Park Avenue, 38th Floor
        Washington, DC  20006                   New York, New York  10172
           (202) 775-4442                            (212) 207-2822
        Fax:  (202) 857-0172                      Fax:  (212) 207-2937
                     ---------------------------------------
    APPROXIMATE  DATE OF COMMENCEMENT  OF PROPOSED SALE TO PUBLIC.  From time to
time after the effective  date of this  Registration  Statement as determined by
market conditions and pursuant to Rule 415.
    If the only  securities  being  registered  on this Form are  being  offered
pursuant to dividend or interest  reinvestment plans, please check the following
box. [ ]
     If any of the securities being registered on this Form are to be offered on
a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act of
1933, other than securities offered only in connection with dividend or interest
reinvestment plans, please check the following box. [X]
    If this Form is filed to  register  additional  securities  for an  offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. [ ]
    If this Form is a  post-effective  amendment  filed  pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [ ]
    If delivery of the  prospectus  is expected to be made pursuant to Rule 434,
please check the following box. [ ]
    Pursuant to Rule 429 under the Securities Act of 1933, the Prospectus  filed
as part of this  Registration  Statement  may be  used in  connection  with  the
securities covered by Registration Statement No. 33-99340.
                     ---------------------------------------
<TABLE>
<CAPTION>
                                                   CALCULATION OF REGISTRATION FEE
============================================================================================================================
                                                     Proposed Maximum         Proposed Maximum            Amount of
      Title of Securities       Amount Being          Offering Price         Aggregate Offering       Registration Fee
       Being Registered          Registered              Per Unit*                 Price
- ----------------------------------------------------------------------------------------------------------------------------
<S>                              <C>                       <C>                   <C>                        <C>    
Asset-Backed Certificates        $5,000,000,000             100%               $5,000,000,000             $1,515,151.51**
============================================================================================================================
</TABLE>
*            Estimated solely for purposes of calculating the registration fee.
**           $303.03 paid by wire transfer on January 8, 1997.
                     ---------------------------------------
         The Registrant hereby amends this  Registration  Statement on such date
or dates as may be necessary to delay its  effective  date until the  Registrant
shall file a further amendment which specifically  states that this Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933, as amended,  or until the  Registration  Statement
shall become  effective on such date as the Commission  acting  pursuant to said
Section 8(a), may determine.    
<PAGE>



                              CROSS REFERENCE SHEET


<TABLE>
<CAPTION>

                     Items and Caption in Form S-3                           Location in Prospectus



<S>                                                                          <C>              
1.   Forepart of Registration Statement and Outside Front Cover
        Page of Prospectus..............................................     Forepart of Registration
                                                                             Statement and Outside Front
                                                                             Cover Page **

2.   Inside Front and Outside Back Cover Pages of Prospectus............     Inside Front Cover Page and
                                                                             Outside Back Cover Page of
                                                                             Prospectus **

3.   Summary Information, Risk Factors and Ratio of
        Earnings to Fixed Charges.......................................     Summary of Prospectus**; The
                                                                             Company**; Risk Factors**

4.   Use of Proceeds....................................................     Use of Proceeds**

5.   Determination of Offering Price....................................     *

6.   Dilution...........................................................     *

7.   Selling Security-Holders...........................................     *

8.   Plan of Distribution...............................................     Plan of Distribution **

9.   Description of Securities to be Registered.........................     Outside Front Cover page;
                                                                             Summary of  Terms; The Trust
                                                                             Fund; Description of
                                                                             Certificates; Pooling and
                                                                             Servicing Agreement**

10.  Interests of Named Experts and Counsel.............................     *

11.  Material Changes...................................................     *

12.  Incorporation of Certain Information by Reference..................     Inside Front Cover Page**;
                                                                             Incorporation of Certain
                                                                             Documents by Reference**

13.  Disclosure of Commission Position on Indemnification for
        Securities Act Liabilities......................................     See Page II-2
</TABLE>

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

*  Answer negative or item inapplicable.

**  To be completed or supplemented from time to time by Prospectus Supplement.





                                        2

[Information   contained  herein  is  subject  to  completion  or  amendment.  A
registration  statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This preliminary prospectus shall not constitute an offer to sell or
the  solicitation  of an  offer  to buy nor  shall  there  be any  sale of these
securities  in any State in which  such  offer,  solicitation  or sale  would be
unlawful prior to registration or qualification under the securities laws of any
such                                                                     State.]
- --------------------------------------------------------------------------------

             SUBJECT TO COMPLETION, DATED __________, 199_             VERSION 1
<PAGE>

PROSPECTUS SUPPLEMENT
(To Prospectus Dated ________, 199__,

                                  $-----------
                 _______________ Home Equity Loan Trust 199__-__
                   $___________ ____% Class A-1 Certificates
                    $___________ ____% Class A-2 Certificates
                    $__________ ____% Class A-3 Certificates
                    $__________ ____% Class A-4 Certificates
                    $__________ ____% Class A-5 Certificates*
               $__________ Class A-6 Adjustable Rate Certificates
                                   ----------
                            [Insert name of Servicer]
                                    Servicer
                       CONTISECURITIES ASSET FUNDING CORP.
                                    Depositor
                                   ----------
         The _______________ Home Equity Loan Pass-Through Certificates,  Series
199__-__ (the  "Certificates")  will consist of (i) the Class A-1  Certificates,
Class A-2 Certificates, Class A-3 Certificates, Class A-4 Certificates and Class
A-5 Certificates (collectively,  the "Fixed Rate Certificates"),  (ii) the Class
A-6  Certificates  (the  "Adjustable  Rate  Certificates")  and the Class  A-7IO
Certificates (collectively,  with the Fixed Rate Certificates and the Adjustable
Rate  Certificates,  the "Class A  Certificates"),  (iii) one or more classes of
subordinate  Certificates and (iv) a residual class (the "Class R Certificates";
and  together  with  such  other  subordinate  Certificates,   the  "Subordinate
Certificates"). Only the Class A Certificates are offered hereby.

         The Certificates  represent undivided ownership interests in one of two
pools (each, a "Home Equity Loan Group") of fixed and  adjustable  rate mortgage
loans (the "Home Equity Loans") held by  _______________  Home Equity Loan Trust
199__-__ (the "Trust").  The Fixed Rate  Certificates  will represent  undivided
ownership  interests in the Home Equity Loans in the Fixed Rate Group, which are
secured  by first and second  lien  mortgages  or deeds of trust.  The Class A-6
Certificates  will represent  undivided  ownership  interests in the Home Equity
Loans in the  Adjustable  Rate  Group,  which are  secured  solely by first lien
mortgages or deeds of trust. The Class A Certificates  also represent  undivided
ownership  interest in all monies due under the  respective  Home  Equity  Loans
(other than Retained Yield referred to herein) after _______, 199_ (the "Cut-Off
Date"),  security interests in the properties which secure the Home Equity Loans
(the "Mortgaged Properties"),  a certificate guaranty insurance policy, funds on
deposit in certain trust accounts,  and certain other property.  The Home Equity
Loans were  originated  or  purchased  by the Seller.  The Trust will be created
pursuant  to a Pooling and  Servicing  Agreement  (the  "Pooling  and  Servicing
Agreement") to be dated as of ________,  199_, among the Depositor,  the Seller,
the     Servicer,      _______________,      as     Master      Servicer     and
_______________________________, as Trustee (the "Trustee").
         For a discussion of  significant  matters  affecting  investment in the
Certificates,  see "Risk Factors" beginning on Page S-13 herein and beginning on
Page 6 in the related Prospectus.
                                                  (Cover continued on next page)
                                   ----------
  THE CLASS A CERTIFICATES REPRESENT BENEFICIAL INTERESTS IN THE TRUST ONLY AND
 DO NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE DEPOSITOR, THE SELLER, THE
  SERVICER OR ANY OF THEIR AFFILIATES. NEITHER THE CLASS A 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
  EXCHANGECOMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
    AND EXCHANGECOMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
   ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY
                             IS A CRIMINAL OFFENSE.
                                   ----------

         The Class A Certificates will be purchased by the Underwriters from the
Depositor  and will be  offered  by the  Underwriters  from  time to time to the
public  in  negotiated  transactions  or  otherwise  at  varying  prices  to  be
determined at the time of sale.  Proceeds to the Depositor  from the sale of the
Class  A  Certificates  will be  approximately  $_______________,  plus  accrued
interest on the Fixed Rate Certificates at the applicable Pass-Through Rate from
________,  ____ to,  but not  including,  the  Closing  Date,  before  deducting
expenses   payable   by   the   Depositor    estimated   to   be   approximately
$_______________.
         The Class A Certificates  are offered subject to prior sale,  when, as,
and if accepted by the  Underwriters and subject to the  Underwriters'  right to
reject  orders in whole or in part.  It is expected that delivery of the Class A
Certificates  will be made in  book-entry  form  through the  facilities  of The
Depository  Trust  Seller,  CEDEL  S.A.  and the  Euroclear  System  on or about
_________,  199_.  The Class A  Certificates  will be  offered in Europe and the
United States of America.
- --------
* The Class  A-5  Pass-Through  Rate will be  subject  to  certain  limitations
  described in the Summary herein.

                                 [UNDERWRITERS]
            The date of this Prospectus Supplement is ________, 199_


<PAGE>
(Cover continued from previous page)
         On or before the  issuance  of the  Certificates,  the  Depositor  will
obtain from __________________________ (the "Certificate Insurer") a certificate
guaranty insurance policy relating to the Class A Certificates (the "Certificate
Insurance  Policy") in favor of the Trustee.  The Certificate  Insurance  Policy
will  provide for a 100%  coverage  of the  principal  amount of, and  scheduled
interest due on, the Class A Certificates.

                                [Guarantor Logo]

         The Home  Equity  Loan Pool will be divided  into two groups  (each,  a
"Home  Equity  Loan  Group" or a  "Group").  The Fixed  Rate  Certificates  will
represent an undivided  ownership  interest in a group of fixed-rate Home Equity
Loans (the "Fixed Rate Group").  The Adjustable Rate Certificates will represent
an undivided ownership interest in a group of adjustable-rate  Home Equity Loans
(the "Adjustable Rate Group").
  
       The Pooling and Servicing Agreement provides that additional fixed rate
mortgage  loans (the  "Subsequent  Home Equity  Loans") may be  purchased by the
Trust from the Depositor  from time to time on or before  __________,  199_ from
funds on deposit in the Pre-Funding Account. All Subsequent Home Equity Loans so
acquired by the Trust will be  assigned to the Fixed Rate Group.  On the Closing
Date an aggregate cash amount of approximately  $_____________ will be deposited
with the  Trustee in the  Pre-Funding  Account to be used to acquire  Subsequent
Home Equity Loans for the Fixed Rate Group.

         It is a  condition  to issuance  of the Class A  Certificates  that the
Class A Certificates  be rated "Aaa" by Moody's  Investors  Service and "AAA" by
Standard and Poor's Ratings Group.

         Distributions   of  interest   will  be  made  to  the  Owners  of  the
Certificates  on the 25th day of each month  (or,  if such day is not a business
day, the next  business  day)  beginning  ____________,  199_.  Interest will be
passed  through on each Payment  Date to the Owners of the Class A  Certificates
based on the related Certificate  Principal Balance (as defined herein),  and at
the  rate  applicable  to each  Class  of the  Class  A  Certificates  (each,  a
"Pass-Through  Rate").  The  Pass-Through  Rate for each Class of the Fixed Rate
Certificates  is set out on the  cover  hereof.  The  Pass-Through  Rate for the
Adjustable  Rate  Certificates  adjusts  monthly based upon one-month  LIBOR (as
defined herein) or as otherwise described herein.  Distributions in reduction of
the  Certificate  Principal  Balances  will be made on each  Payment Date in the
manner  and the  amounts  described  herein.  Distributions  on the  Subordinate
Certificates are subordinate to distributions on the Class A Certificates to the
extent described herein.

         The yield to investors on the Class A Certificates sold at prices other
than par may be extremely sensitive to the rate and timing of principal payments
(including  prepayments,  repurchases,  defaults and  liquidations)  on the Home
Equity   Loans,   which  may  vary  over  time.   See   "Prepayment   and  Yield
Considerations"  herein and "Risk  Factors" and "Yield,  Prepayment and Maturity
Considerations" in the Prospectus.

         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. All of the Class A Certificates will constitute
"regular  interests" in a REMIC. See "Certain  Federal Income Tax  Consequences"
herein and in the Prospectus.
                                   ----------
         UNTIL 90 DAYS AFTER THE DATE OF THIS PROSPECTUS SUPPLEMENT, ALL DEALERS
EFFECTING TRANSACTIONS IN THE CLASS A CERTIFICATES, WHETHER OR NOT PARTICIPATING
IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS SUPPLEMENT 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 Depositor pursuant to its
Prospectus  dated _______,  199_, 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.
                              AVAILABLE INFORMATION
         The Depositor has filed with the Securities  and Exchange  Commission a
Registration  Statement  under the  Securities  Act of 1933 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  Citicorp  Center,  500 West  Madison  Street,  Suite 1400,
Chicago,  Illinois 60661. Copies of such materials can be obtained at prescribed
rates from the Public  Reference  Section of the Commission at 450 Fifth Street,
N.W., Washington, D.C. 20549.
                                REPORTS TO OWNERS
         Monthly and annual reports  concerning the  Certificates  and the Trust
will be sent by the  Trustee to the Owners of Class A  Certificates.  So long as
any Class A Certificate is in book-entry form, such reports will be sent to Cede
& Co., as the nominee of DTC and as Owner of such Class A Certificates  pursuant
to the Pooling and Servicing  Agreement.  DTC will supply such reports to Owners
of any such Class A Certificates in accordance with its procedures.

<PAGE>

<TABLE>
<CAPTION>


                                TABLE OF CONTENTS
                              Prospectus Supplement

                                                                                   Page  
<S>                                                                             <C>
SUMMARY OF TERMS...................................................................S-1

RISK FACTORS.......................................................................S-13

THE PORTFOLIO OF HOME EQUITY LOANS.................................................S-17
     General.......................................................................S-17
     Underwriting Standards........................................................S-18
     The Servicer..................................................................S-18

USE OF PROCEEDS....................................................................S-20

THE DEPOSITOR......................................................................S-20

THE HOME EQUITY LOAN POOL..........................................................S-20
     General.......................................................................S-20
     Initial Home Equity Loans -- Fixed Rate Group.................................S-21
     Initial Home Equity Loans -- Adjustable Rate Group............................S-27
     Conveyance of Subsequent Home Equity Loans....................................S-33
     Interest Payments on the Home Equity Loans....................................S-33

PREPAYMENT AND YIELD CONSIDERATIONS................................................S-34
     General.......................................................................S-34
     Mandatory Prepayment..........................................................S-34
     Projected Prepayment and Yield for Class A Certificates.......................S-35
     Payment Lag Feature of Class A Certificates...................................S-39

FORMATION OF THE TRUST AND TRUST PROPERTY..........................................S-39

ADDITIONAL INFORMATION.............................................................S-39

DESCRIPTION OF THE CLASS A CERTIFICATES............................................S-40
     General.......................................................................S-40
     Payment Dates.................................................................S-40
     Distributions.................................................................S-40
     Pre-Funding Account...........................................................S-43
     Capitalized Interest Account..................................................S-43
     Calculation of LIBOR..........................................................S-43
     Book Entry Registration of the Class A Certificates...........................S-44
     Assignment of Rights..........................................................S-47

THE CERTIFICATE INSURER............................................................S-47

CREDIT ENHANCEMENT.................................................................S-50
     Certificate Insurance Policy..................................................S-50
     Overcollateralization Provisions..............................................S-50
     Crosscollateralization Provisions.............................................S-52

THE POOLING AND SERVICING AGREEMENT................................................S-52
     Covenant of the Seller to Take Certain Actions with Respect to the Home
         Equity Loans in Certain Situations........................................S-52
     Assignment of Home Equity Loans...............................................S-53
     Servicing and Sub-Servicing...................................................S-54
     Removal and Resignation of Servicer...........................................S-57
     The Trustee...................................................................S-58
     Reporting Requirements........................................................S-58
     Removal of Trustee for Cause..................................................S-59
     Governing Law.................................................................S-59
     Amendments....................................................................S-59
     Termination of the Trust......................................................S-60
     Optional Termination..........................................................S-60

CERTAIN FEDERAL INCOME TAX CONSEQUENCES............................................S-61
     REMIC Election................................................................S-61

ERISA CONSIDERATIONS...............................................................S-61

RATINGS............................................................................S-64

LEGAL INVESTMENT CONSIDERATIONS....................................................S-64

UNDERWRITING.......................................................................S-64

REPORT OF EXPERTS..................................................................S-65

CERTAIN LEGAL MATTERS..............................................................S-66

GLOBAL CLEARANCE, SETTLEMENT AND TAX
  DOCUMENTATION PROCEDURES......................................................Annex I
INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS........................................A-1
AUDITED FINANCIAL STATEMENTS FOR THE
  CERTIFICATE INSURER...............................................................B-1
UNAUDITED FINANCIAL STATEMENTS FOR THE
  CERTIFICATE INSURER...............................................................C-1

</TABLE>

                                   Prospectus



<PAGE>



                                                                        Page 

SUMMARY OF PROSPECTUS....................................................  1  
RISK FACTORS.............................................................  6  
DESCRIPTION OF THE CERTIFICATES..........................................  9  
  General................................................................ 10  
  Classes of Certificates................................................ 10  
  Distributions of Principal and Interest................................ 11  
  Book Entry Registration................................................ 13  
  List Owners of Certificates............................................ 13  
THE TRUSTS............................................................... 14  
  Home Equity Loans...................................................... 14  
  Contracts.............................................................. 16  
  Mortgage-Backed Securities............................................. 16  
  Other Mortgage Securities.............................................. 17  
CREDIT ENHANCEMENT....................................................... 17  
SERVICING OF Home Equity LoanS AND CONTRACTS............................. 21  
  Payments on Home Equity Loans.......................................... 22  
  Advances............................................................... 22  
  Collection and Other Servicing Procedures.............................. 23  
  Primary Mortgage Insurance............................................. 25  
  Standard Hazard Insurance.............................................. 25  
  Title Insurance Policies............................................... 26  
  Claims Under Primary Mortgage Insurance Policies and Standard Hazard        
       Insurance Policies; Other Realization Upon Defaulted Loan......... 26  
  Servicing Compensation and Payment of Expenses......................... 27  
  Master Servicer........................................................ 27  
ADMINISTRATION........................................................... 27  
  Assignment of Mortgage Assets.......................................... 27  
  Evidence as to Compliance.............................................. 30  
  The Trustee............................................................ 30  
  Administration of the Certificate Account.............................. 30  
  Reports................................................................ 31  
  Forward Commitments; Pre-Funding....................................... 32  
  Servicer Events of Default............................................. 32  
  Rights Upon Servicer Event of Default.................................. 32  
  Amendment.............................................................. 33  
  Termination............................................................ 33  
USE OF PROCEEDS.......................................................... 34 
THE DEPOSITOR.............................................................34
CERTAIN LEGAL ASPECTS OF THE MORTGAGE ASSETS..............................34
  General................................................................ 34
  Foreclosure............................................................ 35
  Soldiers' and Sailors' Civil Relief Act................................ 40
  The Contracts.......................................................... 40
  The Title I Program.................................................... 43
LEGAL INVESTMENT MATTERS................................................. 47
ERISA CONSIDERATIONS..................................................... 48
CERTAIN FEDERAL INCOME TAX CONSEQUENCES.................................. 49
  Federal Income Tax Consequences For REMIC Certificates................. 49
  Taxation of Regular Certificates....................................... 51
  Taxation of Residual Certificates...................................... 56
  Treatment of Certain Items of REMIC Income and Expense................. 58
  Tax-Related Restrictions on Transfer of Residual Certificates.......... 60
  Sale or Exchange of a Residual Certificate..............................62
  Taxes That May Be Imposed on the REMIC Pool............................ 62
  Liquidation of the REMIC Pool.......................................... 63
  Administrative Matters................................................. 63
  Limitations on Deduction of Certain Expenses........................... 64
  Taxation of Certain Foreign Investors.................................. 64
  Backup Withholding..................................................... 65
  Reporting Requirements................................................. 65
  Federal Income Tax Consequences for Certificates as to Which    
       No REMIC Election Is Made......................................... 66
  Premium and Discount................................................... 66
  Standard Certificates ................................................. 67
  Stripped Certificates.................................................. 69
  Reporting Requirements and Backup Withholding.......................... 71
  Taxation of Certain Foreign Investors.................................. 71
  Debt Securities........................................................ 72
  Taxation of Securities Classified as Partnership Interests............. 73
PLAN OF DISTRIBUTION..................................................... 73
LEGAL MATTERS............................................................ 73
FINANCIAL INFORMATION.................................................... 73
                                                                    
INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS.............................A-1






<PAGE>




                                SUMMARY OF TERMS

    This  summary is  qualified  in its  entirety by  reference  to the detailed
information   appearing   elsewhere  in  this  Prospectus   Supplement  and  the
accompanying  Prospectus.  Reference is made to the Index of  Principal  Defined
Terms for the location of certain capitalized terms.

Issuer:                        _______________  Home Equity Loan Trust  199__-__
                               (the "Trust").

Certificates Offered:          $___________   Home  Equity   Loan   Pass-Through
                               Certificates,  Series  199__-__,  to be issued in
                               the following Classes (each, a "Class"):
<TABLE>
<CAPTION>

                               Initial Certificate       Pass-Through
                               Principal Balance             Rate            Class
                               -----------------             ----            -----
<S>                                                          <C>              <C>    

                                 $__________                 ____%            Class A-1 Certificates
                                 $__________                 ____%            Class A-2 Certificates
                                 $__________                 ____%            Class A-3 Certificates
                                 $__________                 ____%            Class A-4 Certificates
                                 $__________                 ____%  (1)       Class A-5 Certificates
                                 $__________                   (2)            Class A-6 Certificates
</TABLE>

                               (1) The  Pass-Through  Rate with  respect  to the
                               Class  A-5  Certificates  shall  be the  lower of
                               ____%  and the  weighted  average  of the  Coupon
                               Rates of each Home  Equity Loan in the Fixed Rate
                               Group  less  ____%  representing  the  sum of the
                               rates at which the  Servicing  Fee,  the  Premium
                               Amount and the Trustee Fee are calculated (except
                               as  otherwise   set  forth  in  the  Pooling  and
                               Servicing Agreement).  Approximately ____% of the
                               Initial Home Equity Loans in the Fixed Rate Group
                               by  Loan  Balance  as of the  Cut-Off  Date  bear
                               interest  at  Coupon  Rates   which,   after  the
                               deduction of ____% would be lower than ____%.  As
                               a  result,  it  is  unlikely  that  the  weighted
                               average  of the Coupon  Rates of the Home  Equity
                               Loans in the Fixed  Rate  Group will be less than
                               ____%.

                               (2)  On  each   Payment   Date,   the  Class  A-6
                               Pass-Through  Rate will be equal to the lesser of
                               (i)  the  rate  equal  to  the  London  interbank
                               offered rate for  one-month  United States dollar
                               deposits ("LIBOR") (calculated as described under
                               "Description  of  the  Class  A  Certificates  --
                               Calculation  of  LIBOR"  herein)  plus  ____% per
                               annum and (ii) the weighted average of the Coupon
                               Rates on the Home Equity Loans in the  Adjustable
                               Rate Group,  less ____% per annum (the "Available
                               Funds Cap").

                               The   Class   A-1    Certificates,    Class   A-2
                               Certificates,  Class A-3 Certificates,  Class A-4
                               Certificates   and  Class  A-5  Certificates  are
                               collectively  referred  to herein  as the  "Fixed
                               Rate    Certificates,"    and   the   Class   A-6
                               Certificates  are also  referred to herein as the
                               "Adjustable  Rate  Certificates."  The Fixed Rate
                               Certificates,  the Adjustable  Rate  Certificates
                               and the Class A-7IO Certificates are collectively
                               referred to as the "Class A Certificates."

Depositor:                     ContiSecurities    Asset   Funding   Corp.   (the
                               "Depositor"), a Delaware corporation.

Seller and Servicer:           ______________________    (the    "Seller"    and
                               "Servicer"), a Delaware corporation.

Trustee:                       _______________________________  (the "Trustee"),
                               a _______________ banking corporation.

Cut-Off Date:                  As of the close of business on _______, 199_.

Closing Date:                  On or about _________, 199_.


                               
                                       S-1

<PAGE>
Description of
the Certificates:              The Home  Equity Loan  Pass-Through  Certificates
                               (the  "Certificates") will consist of the Class A
                               Certificates,  one or more classes of subordinate
                               Certificates  and a residual  class (the "Class R
                               Certificates"   and  together   with  such  other
                               subordinate   Certificates,    the   "Subordinate
                               Certificates").  The Certificates  will be issued
                               pursuant  to a Pooling  and  Servicing  Agreement
                               (the  "Pooling and  Servicing  Agreement")  to be
                               dated as of ________,  199_, among the Depositor,
                               the Seller,  the Servicer  and the Trustee.  Only
                               the Class A Certificates will be offered hereby.

                               On the Closing Date, an aggregate  cash amount of
                               approximately   $_____________   (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    fixed-rate    Home   Equity   Loans
                               satisfying the criteria  specified in the Pooling
                               and Servicing  Agreement  (the  "Subsequent  Home
                               Equity  Loans")  will be  purchased  by the Trust
                               from the Depositor from time to time on or before
                               __________,  199_ from  funds on  deposit  in the
                               Pre-Funding Account.  Each Subsequent Home Equity
                               Loan so acquired by the Trust will be assigned to
                               the Fixed Rate Group. As a result,  the aggregate
                               principal balance of the Home Equity Loans in the
                               Fixed Rate Group will increase by an amount equal
                               to  the  aggregate   principal   balance  of  the
                               Subsequent Home Equity 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
                               Home Equity Loans.

Denominations:                 The Class A  Certificates  are  issuable  in book
                               entry form in minimum original  principal amounts
                               of $_____ and integral multiples thereof.

The Home Equity Loans:         The mortgage loans to be conveyed to the Trust by
                               the  Depositor on the Closing Date (the  "Initial
                               Home Equity  Loans")  consist of ______ fixed and
                               adjustable  rate   conventional   mortgage  loans
                               evidenced  by  promissory   notes  (the  "Notes")
                               secured by first and second  lien deeds of trust,
                               security  deeds or mortgages  (the  "Mortgages"),
                               which  are  located  in  _____   states  and  the
                               District of Columbia. The properties securing the
                               Initial  Home  Equity  Loans  (the  "Properties")
                               consist  primarily  of  single-family  residences
                               (which  may  be  attached,  detached,  part  of a
                               two-to-four  family dwelling,  a condominium unit
                               or a unit in a planned unit development) and also
                               include mixed use properties.  The Properties may
                               be   owner-occupied    and   non-owner   occupied
                               investment properties.  No Combined Loan-to-Value
                               Ratio (based upon  appraisals made at the time of
                               origination)  exceeded  _____% as of the  Cut-Off
                               Date.  The Initial  Home  Equity  Loans are [not]
                               insured  by  either   primary  or  pool  mortgage
                               insurance     policies;      however,     certain
                               distributions  due to the  Owners  of the Class A
                               Certificates  (the  "Owners")  are insured by the
                               Certificate  Insurer  pursuant to the Certificate
                               Insurance   Policy.   See  "Credit   Enhancement"
                               herein.  The Home Equity Loans are not guaranteed
                               by the Seller or any affiliate thereof.  The Home
                               Equity  Loans will be  serviced  by the  Servicer
                               generally in  accordance  with the  standards and
                               procedures    required    by   FNMA    for   FNMA
                               mortgage-backed securities.

                               Unless    otherwise    noted,   all   statistical
                               percentages  in this  Prospectus  Supplement  are
                               measured by the  aggregate  principal  balance of
                               the  Initial  Home  Equity  Loans (the  "Original
                               Aggregate  Loan  Balance") or of the Initial Home
                               Equity
                        
                                       S-2
<PAGE>
                               Loans in the  applicable  Home Equity Loan Group,
                               in  each  case  as  of  the  CutOff   Date.   The
                               statistical  characteristics  of the Home  Equity
                               Loans will vary upon the transfer  into the Fixed
                               Rate Group of Subsequent Home Equity Loans.

                               Fixed Rate  Group.  As of the Cut-Off  Date,  the
                               average  Loan  Balance of the Initial Home Equity
                               Loans in the Fixed Rate Group was $_________; the
                               interest  rates  (the  "Coupon  Rates")  of  such
                               Initial  Home Equity  Loans  ranged from ____% to
                               _____%; the weighted average  Loan-to-Value Ratio
                               of such Initial Home Equity Loans was _____%; the
                               weighted average Combined Loan- to-Value Ratio of
                               the  Initial  Home Equity  Loans was _____%;  the
                               weighted average Coupon Rate of such Initial Home
                               Equity Loans was _____%;  the weighted average of
                               the Coupon Rate being  retained by the Seller and
                               not  being  sold  to  the  Trust  (the  "Retained
                               Yield") for such  Initial  Home Equity  Loans was
                               _______%;  the weighted average remaining term to
                               maturity of such  Initial  Home Equity  Loans was
                               _____ months.  The remaining terms to maturity as
                               of the Cut-Off  Date of the  Initial  Home Equity
                               Loans in the Fixed Rate Group  ranged  from _____
                               months to _____ months.  The maximum Loan Balance
                               of the Home Equity  Loans in the Fixed Rate Group
                               as of the Cut-Off Date was  $__________.  Initial
                               Home  Equity   Loans  in  the  Fixed  Rate  Group
                               containing  "balloon"  payments  represented  not
                               more than _____% of the Original  Aggregate  Loan
                               Balance of the Fixed Rate Group.  No Initial Home
                               Equity  Loan in the Fixed Rate Group will  mature
                               later than ________,  ____.  _____ of the Initial
                               Home  Equity  Loans in the Fixed  Rate  Group are
                               secured by first  mortgages  representing  in the
                               aggregate  _____% of the Original  Aggregate Loan
                               Balance  of the Fixed  Rate Group and ____ of the
                               Initial Home Equity Loans in the Fixed Rate Group
                               are secured by second lien mortgages representing
                               in the aggregate _____% of the Original Aggregate
                               Loan  Balance  of  the  Fixed  Rate  Group.  As a
                               percentage of the Original Aggregate Loan Balance
                               of the Fixed Rate Group,  _____% were  secured by
                               mortgages on  single-family  detached  dwellings,
                               ____%  by  mortgages  on  single-family  attached
                               dwellings,  ____%  by  mortgages  on  two-to-four
                               family  dwellings,  ____%  by  condominiums,  and
                               ____% by other types of dwellings.  See "The Home
                               Equity Loan Pool -- Initial  Home Equity Loans --
                               Fixed Rate Group" herein.

                               Adjustable  Rate Group.  [All] of the Home Equity
                               Loans in the Adjustable  Rate Group bear interest
                               at rates that  adjust  semiannually  based on the
                               London  interbank   offered  rate  for  six-month
                               United States dollar  deposits.  [Other indices.]
                               The Coupon  Rates with respect to all of the Home
                               Equity  Loans in the  Adjustable  Rate  Group are
                               subject to periodic  and lifetime  interest  rate
                               adjustment  caps.  See "The Home Equity Loan Pool
                               -- Initial Home Equity Loans --  Adjustable  Rate
                               Group."

                               As of the Cut-Off Date,  the average Loan Balance
                               of  the  Initial   Home   Equity   Loans  in  the
                               Adjustable Rate Group was $_________;  the Coupon
                               Rates of such  Initial  Home Equity  Loans ranged
                               from  ____%  to  _____%;   the  weighted  average
                               Loan-to-Value  Ratio of such  Initial Home Equity
                               Loans was _____%;  the  weighted  average  Coupon
                               Rate  of  such  Initial  Home  Equity  Loans  was
                               _____%;  the weighted  average  remaining term to
                               maturity of such  Initial  Home Equity  Loans was
                               _____ months.  The remaining terms to maturity as
                               of the Cut-Off  Date of the  Initial  Home Equity
                               Loans in the  Adjustable  Rate Group  ranged from
                               _____  months to _____  months.  The maximum Loan
                               Balance   of  the  Home   Equity   Loans  in  the
                               Adjustable  Rate Group as of the Cut-Off Date was
                               $__________.  None  of the  Initial  Home  Equity
                               Loans  in  the  Adjustable   Rate  Group  contain
                               "balloon"  payments.  No Initial Home Equity Loan
                               in the  Adjustable  Rate Group will mature  later
                               than  ________,  ____.  All of the  Initial  Home
                               Equity  Loans in the  Adjustable  Rate  Group are
                               secured by first  mortgages  representing  in the
                               aggregate  ___% of the  Original  Aggregate  Loan
                               Balance of the Adjustable  Rate Group and none of
                               the Initial Home Equity Loans in the
                        
                                       S-3

<PAGE>
                               Adjustable  Rate  Group are  secured  by a second
                               lien  mortgage.  As a percentage  of the Original
                               Aggregate  Loan  Balance of the  Adjustable  Rate
                               Group,   _____%  were  secured  by  mortgages  on
                               single-family   detached   dwellings,   ____%  by
                               mortgages on  single-family  attached  dwellings,
                               ____%  by   mortgages   on   two-to-four   family
                               dwellings  and  ____% by  condominiums.  See "The
                               Home  Equity  Loan Pool --  Initial  Home  Equity
                               Loans -- Adjustable Rate Group" herein.

                               All of the Home  Equity  Loans in the  Adjustable
                               Rate  Group  have  maximum   Coupon  Rates.   The
                               weighted  average  maximum  Coupon  Rate  of  the
                               Initial Home Equity Loans in the Adjustable  Rate
                               Group is _____%,  with maximum  Coupon Rates that
                               range from  approximately  _____% to _____%.  The
                               Initial Home Equity Loans in the Adjustable  Rate
                               Group have a weighted  average gross margin as of
                               the Cut-Off  Date of ____%.  The gross margin for
                               the Initial Home Equity  Loans in the  Adjustable
                               Rate Group ranges from ____% to -----%.

Final Scheduled
Payment Dates:                 The Final Scheduled Payment Dates for each of the
                               respective classes of Class A Certificates are as
                               follows,  although  it is  anticipated  that  the
                               actual  final  Payment  Date for each  Class  may
                               occur  earlier than the Final  Scheduled  Payment
                               Date. See "Prepayment  and Yield  Considerations"
                               herein.

<TABLE>
<CAPTION>
                                                                      Final Scheduled
                                                                       Payment Date

<S>                            <C>                                  <C>                
                               Class A-1 Certificates:              ____________, ____
                               Class A-2 Certificates:              ____________, ____
                               Class A-3 Certificates:              ____________, ____
                               Class A-4 Certificates:              ____________, ____
                               Class A-5 Certificates:              ____________, ____
                               Class A-6 Certificates:              ____________, ____
</TABLE>

Distributions--General:        On the _____ day of each month, or if such day is
                               not a  Business  Day,  then the  next  succeeding
                               Business Day, commencing ____________, 199_ (each
                               such day being a  "Payment  Date"),  the  Trustee
                               will be required to  distribute  to the Owners of
                               the Fixed Rate  Certificates  of record as of the
                               last  day  of  the  calendar  month   immediately
                               preceding  the  calendar   month  in  which  such
                               Payment  Date  occurs  and to the  Owners  of the
                               Adjustable Rate  Certificates of record as of the
                               day immediately preceding such Payment Date (each
                               such  date,  the  "Record  Date")  the  "Class  A
                               Distribution  Amount"  which  shall be the sum of
                               (x)  Current   Interest  and  (y)  the  Principal
                               Distribution Amount (each as defined below).

                               For each Payment Date,  interest due with respect
                               to the Fixed Rate  Certificates  will be interest
                               which has  accrued  thereon  during the  calendar
                               month  immediately  preceding  the month in which
                               such Payment  Date occurs;  the interest due with
                               respect to the Adjustable Rate  Certificates will
                               be the interest which has accrued  thereon at the
                               Class A-6  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. 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
                               Adjustable Rate  Certificates will be made on the
                               basis of the actual number of days elapsed in the
                               related Accrual Period and in a year of 360 days.


                                            
                                       S-4

<PAGE>
                               A  "Business   Day"  is  any  day  other  than  a
                               Saturday,  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
                               is located are  authorized or obligated by law or
                               executive order to close.

Allocations of Interest
and Principal:                 The Class A Distribution  Amount relating to each
                               Group of Home Equity  Loans 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  Group,  the related
                               Class A  Current  Interest  on a pro  rata  basis
                               without   any   priority   among   such  Class  A
                               Certificates.

                               (ii) Second,  to the Owners of the related  Class
                               of  Class  A   Certificates   (A)  the  Principal
                               Distribution  Amount (as defined  below under the
                               heading "Principal") applicable to the Fixed Rate
                               Group shall be distributed as follows: (I) first,
                               to the Owners of the Class A-1 Certificates until
                               the Class A-1  Certificate  Principal  Balance is
                               reduced to zero;  (II)  second,  to the Owners of
                               the  Class A-2  Certificates  until the Class A-2
                               Certificate Principal Balance is reduced to zero;
                               (III)  third,  to the  Owners  of the  Class  A-3
                               Certificates,  until the  Class  A-3  Certificate
                               Principal   Balance  is  reduced  to  zero;  (IV)
                               fourth,   to  the   Owners   of  the   Class  A-4
                               Certificates,  until the  Class  A-4  Certificate
                               Principal  Balance is reduced to zero;  and,  (V)
                               fifth,   to  the   Owners   of  the   Class   A-5
                               Certificates,  until the  Class  A-5  Certificate
                               Principal  Balance is reduced to zero and (B) the
                               Principal  Distribution  Amount applicable to the
                               Adjustable Rate Group shall be distributed to the
                               Owners of the Class  A-6  Certificates  until the
                               Class A-6 Certificate  Principal Balance has been
                               reduced to zero.

                               "Current  Interest" with respect to each Class of
                               Class A Certificates  means,  with respect to any
                               Payment Date (i) the aggregate amount of interest
                               accrued  during the preceding  Accrual  Period on
                               the Certificate  Principal Balance of the related
                               Class A  Certificates  plus  (ii) the  Preference
                               Amount as it relates to interest  previously paid
                               on such Class of the Class A  Certificates  prior
                               to such Payment Date plus (iii) the Carry Forward
                               Amount,  if any,  with  respect  to such Class of
                               Class A Certificates.

                               The "Carry  Forward  Amount"  with respect to any
                               Class of the Class A Certificates for any Payment
                               Date  is the sum of (x) the  amount,  if any,  by
                               which  (i)  the  Class  A   Distribution   Amount
                               allocable  to such  Class  as of the  immediately
                               preceding  Payment Date  exceeded (ii) the amount
                               of the actual  distribution made to the Owners of
                               such  Class  of  Class  A  Certificates  on  such
                               immediately  preceding  Payment  Date plus (y) 30
                               days' interest on such amount,  calculated at the
                               related  Pass-Through Rate in effect with respect
                               to such Class of Class A Certificates.

Principal:                     The credit  enhancement  provisions  of the Trust
                               result in a  limited  acceleration  of  principal
                               payments  to the Owners of the Classes of Class A
                               Certificates;  such  provisions  are  more  fully
                               described     under     "Credit     Enhancement--
                               Overcollateralization   Provisions"  and  "Credit
                               Enhancement--  Crosscollateralization Provisions"
                               herein.  Such credit enhancement  provisions also
                               have an effect on the weighted  average  lives of
                               the Class A  Certificates;  see  "Prepayment  and
                               Yield  Considerations"  herein. In addition,  the
                               following  discussion  makes  use of a number  of
                               technical  defined  terms which are defined under
                               "Credit        Enhancement--Overcollateralization
                               Provisions"     and     "Credit     Enhancement--
                               Crosscollateralization Provisions" herein.


      
                                       S-5

<PAGE>
                               The Fixed Rate  Certificates are "sequential pay"
                               classes  such  that the  Owners  of the Class A-5
                               Certificates   will   receive  no   payments   of
                               principal   until  the   Class  A-4   Certificate
                               Principal  Balance has been reduced to zero,  the
                               Owners of the Class A-4 Certificates will receive
                               no  payments  of  principal  until  the Class A-3
                               Certificate Principal Balance has been reduced to
                               zero,  the  Owners of the Class A-3  Certificates
                               will receive no payments of  principal  until the
                               Class A-2 Certificate  Principal Balance has been
                               reduced to zero,  and the Owners of the Class A-2
                               Certificates   will   receive  no   payments   of
                               principal   until  the   Class  A-1   Certificate
                               Principal Balance has been reduced to zero.

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

                               (a) the Total  Available Funds (as defined below)
                               for the  related  Home Equity Loan Group plus any
                               related   Insured   Payments  minus  the  related
                               Current  Interest  with  respect  to the  related
                               Class A Certificates; and

                               (b) the excess, if any, of (i) the sum of:

                                   (A) the  Preference  Amount  with  respect to
                               principal  owed  to the  Owners  of the  Class  A
                               Certificates  for the related  Group that remains
                               unpaid as of such Payment Date;

                                   (B) the principal  actually  collected by the
                               Servicer with respect to the Home Equity Loans in
                               the related  Home  Equity  Loan Group  during the
                               related Remittance Period;

                                   (C) the Loan Balance of each Home Equity Loan
                               in the  related  Home  Equity Loan Group that was
                               repurchased  by the  Seller or  purchased  by the
                               Servicer  on or  prior  to  the  related  Monthly
                               Remittance  Date, to the extent such Loan Balance
                               is  actually  received by the Trustee on or prior
                               to the related Monthly Remittance Date;

                                   (D)  any  Substitution   Amounts  (i.e.,  the
                               excess,  if any,  of the Loan  Balance  of a Home
                               Equity Loan being  replaced over the  outstanding
                               principal  balance of a  replacement  Home Equity
                               Loan)  delivered  by the  Seller  on the  related
                               Monthly  Remittance  Date  in  connection  with a
                               substitution of a Home Equity Loan in the related
                               Home  Equity  Loan  Group,  to  the  extent  such
                               Substitution Amounts are actually received by the
                               Trustee  on  or  prior  to  the  related  Monthly
                               Remittance Date;

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

                                   (F) the amount of any  Subordination  Deficit
                               with  respect to the  related  Home  Equity  Loan
                               Group for such Payment Date;

                                   (G) the portion of the proceeds received with
                               respect to the related  Home Equity Loan Group by
                               the Trustee upon termination of the Trust (to the
                               extent such proceeds relate to principal);

                                       
                                       S-6
<PAGE>
                                   (H) with  respect  to the  Fixed  Rate  Group
                               only,  any moneys  released from the  Pre-Funding
                               Account  as  a  prepayment   of  the  Fixed  Rate
                               Certificates    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 the  related  Home Equity
                               Loan Group for such Payment Date to the extent of
                               any Net Monthly  Excess Cash Flow  available  for
                               such purpose;

                                                           over

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

                               The sum of  Current  Interest  and the  Principal
                               Distribution  Amount  with  respect  to each Home
                               Equity  Loan  Group and any  Payment  Date is the
                               "Class  A  Distribution  Amount"  for  such  Home
                               Equity Loan Group and Payment Date.

                               The  "Remittance  Period"  with  respect  to  any
                               Monthly  Remittance  Date is the  calendar  month
                               immediately preceding the calendar month in which
                               the Monthly  Remittance  Date occurs.  A "Monthly
                               Remittance  Date" is any  date on which  funds on
                               deposit in the Principal and Interest Account are
                               remitted to the Certificate Account, which is the
                               _____ day of each month,  or if such day is not a
                               Business Day, the next  succeeding  Business Day,
                               commencing  in the month  following  the month in
                               which the Closing Date occurs.

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

                               The  Owners  of  the  Class  A  Certificates  are
                               entitled to receive ultimate recovery of Realized
                               Losses  which  occur in the  related  Home Equity
                               Loan Group to the  extent  such  Realized  Losses
                               create a  Subordination  Deficit  in the  related
                               Home Equity  Loan Group,  and payment in recovery
                               of such  losses will be in the form of an Insured
                               Payment on the next following Payment Date if not
                               covered  through Net Monthly Excess Cashflow from
                               the   related   Home   Equity   Loan   Group   or
                               cross-collateralization   from  the  other   Home
                               Equity Loan Group.

                               A "Subordination  Deficit" with respect to a Home
                               Equity  Loan  Group  and a  Payment  Date  is the
                               amount,  if  any,  by  which  (x)  the  aggregate
                               related  Class A Certificate  Principal  Balance,
                               after taking into account all distributions to be
                               made on such Payment Date, exceeds (y) the sum of
                               (i)  the  aggregate  Loan  Balances  of the  Home
                               Equity  Loans in the  related  Home  Equity  Loan
                               Group as of the close of business on the last day
                               of the  related  Remittance  Period and (ii) with
                               respect to the Fixed Rate Group only, the amount,
                               if any, on deposit in the Pre-Funding  Account as
                               of the close of  business  on the last day of the
                               related Remittance Period.

                               "Preference  Amount" means any amount  previously
                               distributed  to an Owner on a Class A Certificate
                               that is recoverable and sought to be recovered as
                               a voidable  preference by a trustee in bankruptcy
                               under  the  United  States   Bankruptcy  Code  as
                               amended from time to time, in  accordance  with a
                               final  nonappealable  order  of  a  court  having
                               competent jurisdiction.

Monthly Servicing  Fees:       The Master  Servicer  is  entitled  to a fee (the
                               "[Master]  Servicing  Fee")  equal to  ____%  per
                               annum (subject to certain exceptions set forth in
                               the Pooling  and  Servicing  Agreement),  payable
                               monthly at one-twelfth the annual rate, of the

                         
                                       S-7

<PAGE>
                               then  outstanding  principal  amount of each Home
                               Equity Loan as of the first day of each  calendar
                               month. [Allocation to  servicers/subservicers  or
                               separate payment.]

Credit Enhancement:            The Credit  Enhancement  provided for the benefit
                               of  the  Owners  of  the  Class  A   Certificates
                               consists  of (x)  the  overcollateralization  and
                               crosscollateralization  mechanics  which  utilize
                               the internal  cash flows of the Trust and (y) the
                               Certificate Insurance Policy (as defined below).

                               Overcollateralization.   The  credit  enhancement
                               provisions  of  the  Trust  result  in a  limited
                               acceleration of the Class A Certificates  (in the
                               aggregate)  relative to the  amortization  of the
                               related  Home Equity Loans in the early months of
                               the transaction.  The accelerated amortization is
                               achieved  by the  application  of certain  excess
                               interest  and excess  principal to the payment of
                               Class A Certificate principal.  This acceleration
                               feature creates, with respect to each Home Equity
                               Loan  Group,   overcollateralization  (i.e.,  the
                               excess of the aggregate  outstanding Loan Balance
                               of the  Home  Equity  Loans in the  related  Home
                               Equity Loan  Group,  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,  until  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  Home
                               Equity Loan Group may  increase or decrease  over
                               time.  An  increase  would  result in a temporary
                               period of accelerated amortization of the Class A
                               Certificates  to  increase  the  actual  level of
                               overcollateralization  to its required  level;  a
                               decrease  would  result in a temporary  period of
                               decelerated  amortization  to reduce  the  actual
                               level of  overcollateralization  to its  required
                               level.

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

                               Crosscollateralization.   In   addition   to  the
                               foregoing,  the Pooling and  Servicing  Agreement
                               provides for  crosscollateralization  through the
                               application  of excess  amounts  generated by one
                               Home  Equity  Loan  Group to fund  shortfalls  in
                               Available      Funds     and     the     required
                               overcollateralization  level  in the  other  Home
                               Equity Loan Group,  subject to certain prior debt
                               service and credit  enhancement  requirements  of
                               such Home Equity Loan Group.

                               See   "Prepayment   and  Yield   Considerations",
                               "Credit    Enhancement    --Overcollateralization
                               Provisions"    and   "Credit    Enhancement    --
                               Crosscollateralization"    herein   and   "Credit
                               Enhancement" in the Prospectus.

                               Certificate           Insurance           Policy.
                               __________________________,   a  New  York  stock
                               insurance  company (the  "Certificate  Insurer"),
                               will provide a Certificate  Insurance Policy with
                               respect to the Class A Certificates.

                               Subject  to the terms  thereof,  the  Certificate
                               Insurance Policy  unconditionally and irrevocably
                               guarantees  the  obligation  of the  Trust on any
                               Payment  Date  to pay  Current  Interest  and any
                               Subordination Deficit.

                               The    Certificate     Insurance     Policy    is
                               noncancellable for any reason.

                               "Insured Payments" means with respect to any Home
                               Equity  Loan  Group  and  Payment  Date,  (A) the
                               excess,  if any,  of (i)  the sum of the  related
                               Current    Interest   and   the   then   existing
                               Subordination Deficit for the related Home Equity

                    
                                       S-8

<PAGE>
                               Loan  Group,  if any,  over (ii) Total  Available
                               Funds  (net of the  Premium  Amount for such Home
                               Equity  Loan  Group)  for such Home  Equity  Loan
                               Group  (after  taking into account the portion of
                               any Principal  Distribution Amount to be actually
                               distributed  on such Payment Date without  regard
                               to any Insured Payment to be made with respect to
                               such  Payment  Date) plus (B) an amount  equal to
                               the  Preference  Amount with respect to such Home
                               Equity Loan Group.

                               Insured  Payments  do not cover  Realized  Losses
                               except to the extent that a Subordination Deficit
                               exists.   Insured   Payments  do  not  cover  the
                               Servicer's failure to make Delinquency  Advances,
                               except to the extent that a Subordination Deficit
                               would otherwise result  therefrom.  Nevertheless,
                               the effect of the Certificate Insurance Policy is
                               to  guarantee  the timely  payment of interest on
                               all classes of the Class A  Certificates  and the
                               ultimate  payment of the principal  amount of the
                               Class A Certificates.

                               The   Certificate   Insurance   Policy  does  not
                               guarantee any specified rate of prepayments,  nor
                               does the  Certificate  Insurance  Policy  provide
                               funds to redeem the Certificates on any specified
                               date. The Certificate  Insurer's obligation under
                               the   Certificate   Insurance   Policy   will  be
                               discharged  to the extent that funds are received
                               by the Trustee for  distribution to the Owners of
                               the Class A  Certificates.  See "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 will be in the name of, and
                               maintained by, the Trustee on behalf of the Trust
                               and used to acquire  the  Subsequent  Home Equity
                               Loans  for  addition  to the  Fixed  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  $_______,
                               (ii) the date on which an event of default  under
                               the Pooling and  Servicing  Agreement  occurs and
                               (iii)  __________,  199_, 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 Home Equity 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 Home Equity Loans
                               purchased by and added to the Fixed Rate Group on
                               any date (each,  a  "Subsequent  Transfer  Date")
                               must  satisfy  the  criteria  set  forth  in  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 Fixed
                               Rate   Certificates   then  entitled  to  receive
                               distributions  of  principal  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  Fixed  Rate   Certificates   as
                               specified   herein  under   "Description  of  the
                               Certificates--  Distributions."  All interest and
                               other  investment  earnings on amounts on deposit
                               in the  Pre-Funding  Account will be deposited in
                               the Capitalized Interest Account. The Pre-Funding
                               Account  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
                               Home Equity  Loans sold to the Trust and added to
                               the Fixed 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
                               holders of the Fixed Rate  Certificates  from the
                               Pre-Funding   Account.  In  the  event  that  the
                               Depositor  is  unable  to  sell  Subsequent  Home
                               Equity  Loans to the Trust in an amount  equal to
                               the   Original   Pre-Funded   Amount,   principal
                               prepayments   to  Owners   of  the   Fixed   Rate
                               Certificates  will occur on the  Payment  Date in
                               ________  199_ in an  amount  equal  to the  Pre-
                               Funded Amount remaining at the end of the Funding
                               Period.

                        
                                       S-9

<PAGE>
Capitalized Interest Account:  On the Closing Date,  cash will be deposited in a
                               trust   account   (the   "Capitalized    Interest
                               Account") in the name of, and  maintained by, the
                               Trustee  on behalf of the  Trust.  The  amount on
                               deposit  in  the  Capitalized  Interest  Account,
                               including  reinvestment  income thereon,  will be
                               used by the Trustee to fund the  excess,  if any,
                               of (i) the sum of the amount of interest accruing
                               during the related Accrual Period at the weighted
                               average  Pass-Through  Rate  on  all  Fixed  Rate
                               Certificates on the amount by which the aggregate
                               Certificate  Principal  Balance of the Fixed Rate
                               Certificates  exceeds the aggregate  Loan Balance
                               of the Home Equity  Loans in the Fixed Rate Group
                               plus the Trustee  and  Certificate  Insurer  fees
                               accruing  during the  related  Accrual  Period on
                               such excess  balance  over (ii) the amount of any
                               reinvestment  income on monies on  deposit in the
                               Pre-Funding Account; 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  Seller at the end of the  Funding
                               Period. The Capitalized Interest Account 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  Original  Pre-  Funded
                               Amount has been used to acquire  Subsequent  Home
                               Equity  Loans,  then the Fixed Rate  Certificates
                               then  entitled to receive  payments of  principal
                               will receive a prepayment  on the Payment Date in
                               ________ 199_.

Optional Termination:          The  Owners  of  Class  R  Certificates  and,  in
                               limited  circumstances,  the Certificate  Insurer
                               will  have  the  right to  purchase  all the Home
                               Equity Loans on any Monthly  Remittance Date when
                               the  aggregate  Loan  Balances of the Home Equity
                               Loans has declined to less than __% of the sum of
                               (x) the  aggregate  Loan  Balances of all Initial
                               Home Equity Loans as of the Cut-Off Date plus (y)
                               the  original  Pre-Funded  Amount  (the  "Maximum
                               Collateral   Amount").   See  "The   Pooling  and
                               Servicing    Agreement--Optional     Termination"
                               herein.

Book-Entry Registration
of the Class A
Certificates:                  The Class A Certificates will initially be issued
                               in book-entry form. Persons acquiring  beneficial
                               ownership  interests in such Class A Certificates
                               ("Beneficial  Owners")  may  elect to hold  their
                               interests  through The  Depository  Trust  Seller
                               ("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 Class A 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.   Cross-market  transfers
                               between  persons  holding  directly or indirectly
                               through DTC, on the one hand, and  counterparties
                               holding  directly or indirectly  through CEDEL or
                               Euroclear,  on the other, will be effected in DTC
                               through  Citibank  N.A.  ("Citibank")  or  Morgan
                               Guaranty Trust Seller of New York ("Morgan",  and
                               together    with    Citibank,    the    "European
                               Depositaries"),   the  relevant  depositaries  of
                               CEDEL  and  Euroclear,  respectively,  and each a
                               participating   member   of  DTC.   The  Class  A
                               Certificates  will initially be registered in the
                               name of Cede. The interests of the Owners of such
                               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 Class A  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
                            
                                      S-10

<PAGE>
                               Class  A  Certificates   are  held  by  DTC.  See
                               "Description  of  the  Class  A  Certificates  --
                               Book-Entry    Registration   of   the   Class   A
                               Certificates"  herein,  and Annex I  hereto,  and
                               "Description   of  the   Certificates--Book-Entry
                               Registration" in the Prospectus.

Ratings:                       It is a  condition  of  issuance  of the  Class A
                               Certificates   that  the  Class  A   Certificates
                               receive  ratings  of "AAA" by  Standard  & Poor's
                               Ratings  Group, a division of McGraw Hill ("S&P")
                               and   "Aaa"   by   Moody's    Investors   Service
                               ("Moody's").  S&P and  Moody's  are  referred  to
                               herein  collectively as the "Rating  Agencies." 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.

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

                               Prepayment   Considerations.    For   information
                               regarding the  consequences of prepayments of the
                               Home  Equity  Loans  and  of the  failure  of the
                               Depositor  to  purchase  Subsequent  Home  Equity
                               Loans  during  the  Funding  Period  in an amount
                               equal  to the  Original  Pre-Funded  Amount,  see
                               "Prepayment and Yield  Considerations"  and "Risk
                               Factors"--"Sensitivity to Prepayments" and "--The
                               Subsequent  Home Equity 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    Class   A
                               Certificates,  see "Risk  Factors"  herein and in
                               the Prospectus.

Federal Tax Aspects:           An  election  will  be made to  treat  the  Trust
                               Estate (exclusive of the Pre-Funding  Account and
                               the Capitalized  Interest Account) created by the
                               Pooling and Servicing Agreement as a "real estate
                               mortgage  investment   conduit"  ("REMIC").   The
                               Certificates    (other    than   the    Class   R
                               Certificates) will constitute "regular interests"
                               in the REMIC.  The Class R  Certificates  will be
                               designated  as  the  "residual  interest"  in the
                               REMIC.

                               Owners  of the  Class A  Certificates,  including
                               Owners that  generally  report income on the cash
                               method of accounting, will be required to include
                               interest on the Class A Certificates in income in
                               accordance with the accrual method of accounting.
                               The Class A  Certificates  may be  considered  to
                               have been issued with original  issue discount or
                               at a premium.  Any such original  issue  discount
                               will be  includable in the income of the Owner as
                               it accrues under a method taking into account the
                               compounding  of interest and using the Prepayment
                               Assumption.    See    "Prepayment    and    Yield
                               Considerations"  and "Certain  Federal Income Tax
                               Consequences"  herein.  Premium may be deductible
                               by  the  Owner  either  as  it  accrues  or  when
                               principal is received.  No representation is made
                               as to whether the Home  Equity  Loans will prepay
                               in accordance with the Prepayment Assumption,  or
                               any other rate.  In  general,  as a result of the
                               qualification  of the  Class  A  Certificates  as
                               regular   interests  in  a  REMIC,  the  Class  A
                               Certificates  will be treated as "qualifying real
                               property  loans"  under  Section  593(d)  of  the
                               Internal  Revenue  Code of 1986,  as amended (the
                               "Code"),  "regular . . .  interest(s) in a REMIC"
                               under  Section  7701(a)(19)(C)  of the  Code  and
                               "real estate  assets" under Section 856(c) of the
                               Code in the same  proportion  that the  assets in
                               the REMIC consist of qualifying assets under such
                               sections.  In  addition,  interest on the Class A
                               Certificates  will be  treated  as  "interest  on
                               obligations   secured   by   mortgages   on  real
                               property" under Section 856(c) of the Code to the
                               extent  that such  Certificates  are  treated  as
                               "real estate  assets" under Section 856(c) of the
                               Code.
                           
                                      S-11
<PAGE>
ERISA Considerations:          As described under "ERISA Considerations" herein,
                               the  Class A  Certificates  may be  purchased  by
                               employee  benefit  plans that are  subject to the
                               Employee  Retirement Income Security Act of 1974,
                               as amended. See "ERISA Considerations" herein and
                               in    the    Prospectus.     Legal     Investment
                               Considerations:  [The Class [A/A-6]  Certificates
                               will constitute "mortgage related securities" for
                               purposes  of  the   Secondary   Mortgage   Market
                               Enhancement  Act of 1984 ("SMMEA") for so long as
                               they are rated in one of the two  highest  rating
                               categories by one or more  nationally  recognized
                               statistical rating  organizations.  As such, such
                               Classes of Certificates will be legal investments
                               for certain  entities  to the extent  provided in
                               SMMEA, subject to state laws overriding SMMEA. In
                               addition,     institutions    whose    investment
                               activities  are  subject  to review by federal or
                               state regulatory authorities may be or may become
                               subject   to    restrictions,    which   may   be
                               retroactively    imposed   by   such   regulatory
                               authorities,    on   the   investment   by   such
                               institutions in certain forms of mortgage related
                               securities.   Furthermore,  certain  states  have
                               enacted   legislation    overriding   the   legal
                               investment  provisions  of  SMMEA.  In  addition,
                               institutions  whose  activities  are  subject  to
                               review by federal or state regulatory authorities
                               may be or may  become  subject  to  restrictions,
                               which  may  be  retroactively   imposed  by  such
                               regulatory authorities, on the investment by such
                               institutions in certain forms of mortgage related
                               securities.]

                               [Although   the  Fixed  Rate   Certificates   are
                               expected  to be rated  "AAA" by S&P and  "Aaa" by
                               Moody's,  such  Certificates  will not constitute
                               "mortgage related securities" for purposes of the
                               Secondary Mortgage Market Enhancement Act of 1984
                               ("SMMEA")  because the Home  Equity  Loans in the
                               Fixed   Rate   Group   include    second   liens.
                               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.]
                       
                                      S-12
<PAGE>
                                  RISK FACTORS

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

         Sensitivity to  Prepayments.  A [majority] of the Home Equity Loans may
be prepaid in whole or in part at any time without penalty. [Describe Prepayment
penalty provisions?] In addition, a substantial portion of the Home Equity Loans
contain  due-on-sale  provisions  which, to the extent enforced by the Servicer,
will result in prepayment of such Home Equity Loans.  See  "Prepayment and Yield
Considerations"    herein   and    "Certain    Legal    Aspects   of    Mortgage
Assets--Enforceability  of Certain  Provisions" in the  Prospectus.  The rate of
prepayments  on fixed-rate  mortgage  loans,  such as the Home Equity Loans,  is
sensitive to prevailing interest rates.  Generally, if prevailing interest rates
fall  significantly  below the interest rates on the Home Equity Loans, the Home
Equity  Loans  are  likely to be  subject  to higher  prepayment  rates  than if
prevailing rates remain at or above the interest rates on the Home Equity Loans.
Conversely,  if prevailing  interest rates rise significantly above the interest
rates on the Home Equity Loans,  the rate of  prepayments is likely to decrease.
The average  life of the Class A  Certificates,  and, if purchased at other than
par, the yields realized by Owners of the Class A Certificates will be sensitive
to levels of payment  (including  prepayments  relating to the Home Equity Loans
(the  "Prepayments")) on the Home Equity Loans. In general, the yield on a Class
A  Certificate  that is purchased at a premium  from the  outstanding  principal
amount thereof will be adversely  affected by a higher than anticipated level of
Prepayments  of the Home Equity Loans and  enhanced by a lower than  anticipated
level.  Conversely,  the yield on a Class A  Certificate  that is purchased at a
discount from the  outstanding  principal  amount  thereof will be enhanced by a
higher than anticipated  level of Prepayments and adversely  affected by a lower
than anticipated level. See "Prepayment and Yield Considerations" herein.

         [Nature of  Collateral.  Because ____ of the Initial Home Equity Loans,
all of  which  are in  the  Fixed  Rate  Group,  are  secured  by  second  liens
subordinate  to the rights of the  mortgagee  or  beneficiary  under the related
first mortgage or deed of trust, the proceeds from any liquidation, insurance or
condemnation  proceedings  with  respect  to  such  Home  Equity  Loans  will be
available to satisfy the  outstanding  balance of a Home Equity Loan only to the
extent  that the  claims  of such  first  mortgagee  or  beneficiary  have  been
satisfied in full,  including  any related  foreclosure  costs.  In addition,  a
second  mortgagee may not foreclose on the property  securing a second  mortgage
unless it forecloses subject to the first mortgage, in which case it must either
pay the entire  amount due on the first  mortgage to the first  mortgagee  at or
prior to the  foreclosure  sale or undertake the  obligation to make payments on
the first  mortgage.  In  servicing  second  mortgages in its  portfolio,  it is
generally the  Servicer's  practice to satisfy the first mortgage at or prior to
the  foreclosure  sale.  The Servicer  may also advance  funds to keep the first
mortgage  current until such time as the Servicer  satisfies the first mortgage.
The Trust will have no source of funds (and may not be permitted under the REMIC
provisions  of the Code) to satisfy the first  mortgage or make  payments due to
the first  mortgagee.  See "The Pooling and Servicing  Agreement--Servicing  and
Sub-Servicing" herein.

         An overall decline in the residential  real estate market,  the general
condition of a Property,  or other factors,  could adversely affect the value of
the  Property  such  that the  outstanding  balance  of the Home  Equity  Loans,
together with any senior liens on the Property, equal or exceed the value of the
Property.  A decline in the value of a Property would affect the interest of the
Trust in the  Property  before  having any effect on the interest of the related
first  mortgagee,  and could  cause the Trust's  interest in the  Property to be
extinguished.  If such a decline  occurs,  the  actual  rates of  delinquencies,
foreclosures  and losses on the Home  Equity  Loans  could be higher  than those
currently  experienced in the mortgage lending industry in general. In addition,
adverse economic  conditions  (which may or may not affect real property values)
may affect the timely  payment by borrowers  of scheduled  payments of principal
and  interest on the Home Equity  Loans and,  accordingly,  the actual  rates of
delinquencies, foreclosures and losses with respect to the Trust.]

         Risk of Home  Equity  Loan Rates  Reducing  the Class A-6  Pass-Through
Rate. The calculation of the Class A-6  Pass-Through  Rate is based upon (i) the
value of an  index  (LIBOR)  which is  different  from  the  value of the  index
applicable  to the Home Equity  Loans as  described  under "The Home Equity Loan
Pool -- Initial Home Equity Loans -- Adjustable  Rate Group" (either as a result
of the use of a different rate determination date or rate
                       
                                      S-13
<PAGE>
adjustment  date)  and (ii) the  weighted  average  on the  Coupon  Rates of the
Adjustable  Rate  Group  Home  Equity  Loans,  which  are  subject  to  periodic
adjustment  caps,  maximum rate caps and minimum  rate  floors.  The Home Equity
Loans in the Adjustable  Rate Group adjust  semi-annually  based upon the London
interbank  offered rate for six-month United States dollar deposits  ("Six-Month
LIBOR"),  whereas the Pass-Through  Rate on the Class A-6  Certificates  adjusts
monthly  based  upon  LIBOR  as  described  under  "Description  of the  Class A
Certificates  -- Calculation of LIBOR"  herein,  subject to the Available  Funds
Cap.  Consequently,  the interest  which becomes due on the Home Equity Loans in
the Adjustable  Rate Group (net of the Servicing Fee, the Premium Amount and the
Trustee Fee related to the Adjustable  Rate Group) during any Remittance  Period
may not equal the amount of interest  that would accrue at LIBOR plus the margin
on the Class A-6 Certificates  during the related Accrual Period. In particular,
the Class A-6 Pass-Through Rate adjusts monthly, while the interest rates of the
Home Equity Loans in the Adjustable  Rate Group adjust less  frequently with the
result  that the  Available  Funds  Cap may  limit  increases  in the  Class A-6
Pass-Through Rate for extended periods in a rising interest rate environment. In
addition, LIBOR and Six-Month LIBOR may respond to different economic and market
factors,  and there is not necessarily a correlation  between them.  Thus, it is
possible,  for example,  that LIBOR may rise during  periods in which Six- Month
LIBOR is stable or is falling or that,  even if both LIBOR and  Six-Month  LIBOR
rise during the same period,  LIBOR may rise more rapidly than Six-Month  LIBOR.
Furthermore,  if the Available  Funds Cap determines the Class A-6  Pass-Through
Rate  for a  Payment  Date,  the  value of the  Class  A-6  Certificates  may be
temporarily or permanently reduced.

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

         To the extent that amounts on deposit in the  Pre-Funding  Account have
not been fully  applied to the purchase of  Subsequent  Home Equity Loans by the
Trust for  inclusion  in the Fixed Rate Group by the end of the Funding  Period,
the Owners of the Fixed Rate  Certificates  then entitled to receive payments of
principal  will  receive a  prepayment  of  principal  in an amount equal to the
Pre-Funded Amount remaining in the Pre-Funding Account on the first Payment Date
following  the end of the Funding  Period (in no event  later than the  ________
199_ Payment Date).  Although no assurances can be given, the Depositor  intends
that the principal amount of Subsequent Home Equity 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 from the Pre-Funded Amount.

         Each Subsequent Home Equity Loan must satisfy the eligibility  criteria
referred to above at the time of its addition.  However,  Subsequent Home Equity
Loans may have been  originated  or  purchased  by the  Depositor  using  credit
criteria  different  from those which were  applied to the  Initial  Home Equity
Loans  and  may be of a  different  credit  quality.  Therefore,  following  the
transfer of Subsequent Home Equity Loans to the Fixed Rate Group,  the aggregate
characteristics  of the Home Equity  Loans then held in the Fixed Rate Group may
vary from those of the Initial  Home Equity  Loans in the Fixed Rate Group.  See
"The Home Equity Loan Pool--Conveyance of Subsequent Home Equity Loans."
                       
                                      S-14
<PAGE>
         Social,  Economic and Other Factors. The ability of the Trust to invest
in  Subsequent  Home Equity Loans is largely  dependent  upon the ability of the
Seller to originate or purchase  additional  mortgage loans.  The ability of the
Seller 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 Depositor is unable to
determine  and has no basis to predict  whether or to what  extent  economic  or
social factors will affect the Seller's origination ability and the availability
of Subsequent Home Equity Loans.

         Other Legal  Considerations.  Applicable state laws generally  regulate
interest  rates and other  charges,  require  certain  disclosure,  and  require
licensing of the Originators.  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 Home Equity Loans.  The Seller will be required
to repurchase any Home Equity 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  Home  Equity  Loans,  may  entitle  the  borrower  to a refund  of  amounts
previously  paid and,  in  addition,  could  subject  the Seller to damages  and
administrative  enforcement.  See "Certain Legal Aspects of Mortgage  Assets" in
the Prospectus.

         The Home Equity Loans are also subject to federal laws, including:

                  (i)  the  Federal  Truth  in  Lending  Act  and  Regulation  Z
         promulgated  thereunder,  which  require  certain  disclosures  to  the
         borrowers regarding the terms of the Home Equity 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.

Violations of certain  provisions of these federal laws may limit the ability of
the Seller to collect  all or part of the  principal  of or interest on the Home
Equity  Loans  and  in  addition   could  subject  the  Seller  to  damages  and
administrative  enforcement.  The Seller will be required to repurchase any Home
Equity Loans which, at the time of origination, did not comply with such federal
laws or regulations.  See "Certain Legal Aspects of the Mortgage  Assets" in the
Prospectus.

         The federal  Soldiers' and Sailors' Civil Relief Act of 1940 may affect
the ability of the  Servicer to collect full amounts of interest on certain Home
Equity Loans and could  interfere  with the ability of the Servicer to foreclose
on  certain   properties.   See   "Certain   Legal   Aspects  of  the   Mortgage
Assets--Soldiers' and Sailors' Civil Relief Act of 1940" in the Prospectus.

         [It is possible  that some of the Home Equity  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, 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 mortgage loans with high interest rates or high upfront fees
and  charges.  In general,  mortgage  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 mortgage loans  originated on or after October
1,  1995.  These  provisions  can impose  specific  statutory  liabilities  upon
creditors  who  fail  to  comply  with  their  provisions  and  may  affect  the
enforceability of the related loans. In
         
                                      S-15
<PAGE>
addition,  any assignee of the creditor would generally be subject to all claims
and defenses that the consumer  could assert  against the  creditor,  including,
without limitation, the right to rescind the mortgage loan.]

         [Risk of  Higher  Default  Rates for Home  Equity  Loans  with  Balloon
Payments.  _____% of the Initial  Home  Equity  Loans in the Fixed Rate Group by
aggregate  Loan Balance as of the Cut-Off Date are "balloon  loans" that provide
for the payment of the  unamortized  Loan  Balance of such Home Equity Loan in a
single payment at maturity ("Balloon  Loans").  None of the Home Equity Loans in
the  Adjustable  Rate Group are Balloon  Loans.  Such Balloon  Loans provide for
equal monthly payments, consisting of principal and interest, generally based on
a 30-year amortization  schedule,  and a single payment of the remaining balance
of the Balloon Loan 15 years after  origination.  Amortization of a Balloon Loan
based on a scheduled  period that is longer than the term of the loan results in
a remaining principal balance at maturity that is substantially  larger than the
regular  scheduled  payments.  The  Depositor  does  not  have  any  information
regarding  the  default  history or  prepayment  history of  payments on Balloon
Loans.  Because  borrowers  of Balloon  Loans are  required to make  substantial
single  payments upon maturity,  it is possible that the default risk associated
with the Balloon  Loans is greater than that  associated  with  fully-amortizing
Home Equity Loans.]

         Risk of Seller Insolvency. The Seller believes that the transfer of the
Home Equity Loans to the Depositor and by the Depositor to the Trust constitutes
a sale by the Seller to the  Depositor  and by the  Depositor  to the Trust and,
accordingly,  that such Home Equity  Loans will not be part of the assets of the
Seller in the event of the insolvency of the Seller and will not be available to
the  creditors  of the Seller.  However,  in the event of an  insolvency  of the
Seller, it is possible that a bankruptcy trustee or a creditor of the Seller may
argue that the transaction  between the Seller and the Depositor was a pledge of
such Home Equity Loans in connection  with a borrowing by the Seller 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 and the Seller will have received an
opinion of Arter & Hadden,  counsel to the Seller, with respect to the true sale
of the Initial Home Equity Loans from the Seller to the  Depositor  and from the
Depositor to the Trustee, in form and substance satisfactory to the Trustee, the
Certificate Insurer and the Rating Agencies.

         [Risk of Higher  Default Rates  Associated  with  _______________  Real
Property.  Because _____% of the Mortgaged  Properties  relating to Initial Home
Equity Loans are located in the State of _______________,  an overall decline in
the related residential real estate markets could adversely affect the values of
the  Mortgaged  Properties  securing  such Home  Equity  Loans  causing the Loan
Balances of the related  Home Equity  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 Home  Equity  Loan does not  insure  against  physical  damage
arising from earth movement  (including  earthquakes,  landslides and mudflows).
See "Servicing of Home Equity Loans and Contracts--Standard Hazard Insurance" in
the Prospectus.]

         Risk  Associated  with  the  Certificate  Insurer.  If  the  protection
afforded by overcollateralization is insufficient and if, upon the occurrence of
a  Subordination  Deficit,  the  Certificate  Insurer  is  unable  to  meet  its
obligations  under the Certificate  Insurance  Policies,  then the Owners of the
Class A Certificates could experience a loss on their investment.

         Risk of Higher  Delinquencies  Associated with Underwriting  Standards.
The  Guidelines  (as  described  below  under  "The  Portfolio  of  Home  Equity
Loans--Underwriting  Standards")  are intended to assess the credit quality of a
borrower and the value of the mortgaged property and to evaluate the adequacy of
such property as collateral for the mortgage loan. The Originators provide loans
primarily to borrowers who do not qualify for loans conforming to FNMA and FHLMC
guidelines but who also have substantial equity in their property.

         As a result of the  Guidelines,  the Home  Equity  Loans are  likely to
experience rates of delinquency, foreclosure and bankruptcy that are higher, and
that may be  substantially  higher,  than those  experienced  by mortgage  loans
underwritten to FNMA and FHLMC conforming  guidelines.  Furthermore,  changes in
the values

                                      S-16
<PAGE>
of  Mortgaged   Properties  may  have  a  greater  effect  on  the  delinquency,
foreclosure,  bankruptcy  and loss  experience  of the Home Equity Loans than on
mortgage  loans  originated in a more  traditional  manner.  No assurance can be
given that the values of the Mortgaged  Properties  have remained or will remain
at the levels in effect on the dates of  origination  of the related Home Equity
Loans.

         In   addition,   [none  of  the   Originators   nor]  the   Seller  has
representative historical delinquency,  bankruptcy, foreclosure, default or loss
experience  that may be  referred  to for  purposes  of  estimating  the  future
delinquency and loss experience of the Home Equity Loans.

         The Subsequent  Home Equity Loans and the Pre-Funding  Account.  If the
principal  amount of eligible  Home Equity  Loans  available  during the Funding
Period and sold by the Seller to the Depositor is less than 100% of the Original
Pre-Funded  Amount,  the Depositor will have  insufficient  Home Equity Loans to
sell to the Trust on the  Subsequent  Transfer  Dates,  thereby  resulting  in a
prepayment  of  principal to Owners of the Class A-1  Certificates  as described
herein  and  a  return  to  the  Owners  of  the  Class  A-1  Certificates  of a
proportionate  amount of their purchase price related to the Pre-Funded  Amount.
See  "Social,  Economic  and  Other  Factors"  below and  "Prepayment  and Yield
Considerations--Mandatory  Prepayments"  herein. In addition,  any conveyance of
Subsequent  Home  Equity  Loans is subject to the  following  conditions,  among
others  (i)  each  such   Subsequent   Home   Equity   Loan  must   satisfy  the
representations and warranties specified in the agreement pursuant to which such
Subsequent  Home Equity Loans are  transferred  to the Trust (each a "Subsequent
Transfer  Agreement")  and in the Agreement;  (ii) the Depositor will not select
such Subsequent Home Equity Loans in a manner that it believes is adverse to the
interest of the Owners of the Class A Certificates or the  Certificate  Insurer;
(iii) the Depositor will deliver certain opinions of counsel with respect to the
validity of the conveyance of such Subsequent Home Equity Loans;  and (iv) as of
each cut-off date (each, a "Subsequent  Cut-Off Date") applicable  thereto,  the
Home Equity Loans,  including the Subsequent Home Equity Loans to be conveyed by
the Depositor as of such  Subsequent  CutOff Date, will satisfy the criteria set
forth in the Agreement,  as described herein under "The Portfolio of Home Equity
Loans--Conveyance of Subsequent Home Equity Loans."

         To the extent that amounts on deposit in the  Pre-Funding  Account have
not been fully  applied to the purchase of  Subsequent  Home Equity Loans by the
Trust by the end of the Funding Period, the Owners of the Class A-1 Certificates
will  receive a prepayment  of  principal  in an amount equal to the  Pre-Funded
Amount remaining in the Pre-Funding Account no later than the first Distribution
Date  following the end of the Funding  Period.  Although no  assurances  can be
given, the Depositor intends that the principal amount of Subsequent Home Equity
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 Class  A-1  Certificates  from the
Pre-Funded Amount.

         Each Subsequent Home Equity Loan must satisfy the eligibility  criteria
referred to above at the time of its addition.  However,  Subsequent Home Equity
Loans may have been purchased by the Depositor using credit  criteria  different
from those which were  applied to the Initial  Home Equity Loans and may be of a
different credit quality.  Therefore,  following the transfer of Subsequent Home
Equity Loans to the Home Equity Loan Pool, the aggregate  characteristics of the
Home Equity  Loans then held in the Home Equity Loan Pool may vary from those of
the   Initial   Home  Equity   Loans.   See  "The   Portfolio   of  Home  Equity
Loans--Conveyance of Subsequent Home Equity Loans."

                       THE PORTFOLIO OF HOME EQUITY LOANS

General

         The Home Equity Loan Pool  primarily  includes newly  originated  loans
which were purchased by the Depositor from the Seller, which acquired such loans
from the Originators.

         [None  of  the   Originators],   the  Seller  [or  the  Servicer]  have
representative  historical  delinquency,   bankruptcy,  foreclosure  or  default
experience  that may be  referred  to for  purposes  of  estimating  the  future
delinquency and loss experience of the Home Equity Loans.
         
                                      S-17
<PAGE>
         The  Originator of a Home Equity Loan has made certain  representations
and warranties with respect to such Home Equity Loan, as specified  below,  and,
upon a breach of such representations and warranties occurring after sale of the
related Home Equity Loan to the Trust,  may be required to repurchase  such Home
Equity Loan from the Trust.

Underwriting Standards

         [To be provided]

The Servicer

         [Description of Servicer]

         The  following  tables set forth,  as of December 31, 1993 and 1994 and
_______________ 1995 certain information relating to the delinquency  experience
(including imminent foreclosures,  foreclosures in progress and bankruptcies) of
one- to  four-family  residential  mortgage  loans  included  in the  Servicer's
servicing  portfolio  (which  portfolio does not include mortgage loans that are
subserviced  by  others)  at the end of the  indicated  periods.  The  indicated
periods of delinquency are based on the number of days past due on a contractual
basis. No mortgage loan is considered  delinquent for these purposes until it is
one month past due on a contractual basis.
<TABLE>
<CAPTION>

                              Delinquencies and Foreclosures
                                  (Dollars in Thousands)

                                At December 31,                At December 31,                  At December 31,
                                      1993                           1994                             1995
                    ------------------------------------------------------------------------------------------------------
<S>                   <C>     <C>     <C>      <C>     <C>       <C>    <C>       <C>      <C>    <C>    <C>      <C>
                                      Percent  Percent                  Percent   Percent                Percent  Percent
                      By No.    By     By No.    by                By    By No.      by    By No.   By    By No.     by
                       of     Dollar    of     Dollar   By No.   Dollar    of      Dollar    of   Dollar    of     Dollar
                      Loans   Amount   Loans   Amount  of Loan   Amount   Loans    Amount  Loans  Amount  Loans    Amount
                    ------------------------------------------------------------------------------------------------------
</TABLE>

Total Portfolio.................
Period of Delinquency:
          0 - 30 days...........
         31 - 59 days...........
         60 - 89 days...........
         90 days or more........
Total Delinquent Loans..........
Loans in Foreclosure*...........

- --------------------
*     Loans in foreclosure are also included under the heading "Total Delinquent
      Loans."

                                      S-18
<PAGE>
<TABLE>
<CAPTION>
                                                 Real Estate Owned
                                              (Dollars in Thousands)

                                    At December 31,                At December 31,               At December 31,
                                         1993                            1994                       1995 (1)
                            -------------------------------------------------------------------------------------------
<S>                             <C>            <C>             <C>            <C>             <C>           <C>
                                               By Dollar                      By Dollar                     By Dollar
                                 By No.         Amount          By No.          Amount         By No.        Amount
                                of Loans       of Loans        of Loans        of Loans       of Loans      of Loans
                            -------------------------------------------------------------------------------------------
</TABLE>
Total Portfolio............
Foreclosed Loans(1)........
Foreclosed Ratio(2)........

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

(1)      For the purposes of these tables,  Foreclosed Loans means the principal
         balance of mortgage loans secured by mortgaged  properties the title to
         which has been acquired by the Servicer,  by investors or by an insurer
         following foreclosure or delivery of a deed in lieu of foreclosure.

(2)      The Foreclosure  Ratio is equal to the aggregate  principal  balance or
         number of Foreclosed Loans divided by the aggregate  principal balance,
         or number,  as applicable,  of mortgage loans in the Total Portfolio at
         the end of the indicated period.

                           Loan Loss Experience on the
                         Servicer's Servicing Portfolio
                              of Home Equity Loans
                             (Dollars in Thousands)

              Year Ended                 Year Ending December 31,
             December 31,
                 1995                    1994                  1993 
                                         
        -----------------------------------------------------------------
             
Total Portfolio (1)
Gross Losses (2)
Recoveries (3)
Net Losses (4)
Net Losses as a Percentage of
Total Portfolio (5)

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

(1)      "Total Portfolio" on the date stated above is the principal balances of
         the mortgage loans outstanding on the last day of the period.
(2)      "Gross Losses" are actual losses incurred on liquidated  properties for
         each respective period. Losses include all principal, foreclosure costs
         and accrued interest to the date of liquidation.
(3)      "Recoveries"  are recoveries from  liquidation  proceeds and deficiency
         judgments.
(4)      "Net Losses" means "Gross Losses" minus "Recoveries."
(5)      For the six months ending June 30, 1995, "Net Losses as a Percentage of
         Total  Portfolio"  was  annualized by  multiplying  "Net Losses" by 2.0
         before  calculating  the  percentage  of "Net Losses as a Percentage of
         Total Portfolio."

         There can be no assurance that the  delinquency  experience of the Home
Equity  Loans  comprising  the Home  Equity  Loan  Pool will  correspond  to the
delinquency  experience of the  Servicer's  mortgage  portfolio set forth in the
foregoing  tables.  See "The Portfolio of Home Equity Loans -- General"  herein.
The  statistics  shown  above  represent  the  delinquency  experience  for  the
Servicer's  residential  mortgage  servicing  portfolios  only  for the  periods
presented,   whereas  the  delinquency  experience  on  the  Home  Equity  Loans
comprising  the Home Equity Loan Pool will depend on the results  obtained  over
the life of the Home  Equity  Loan Pool.  The  Servicer's  residential  mortgage
servicing  portfolios  include mortgage loans with a variety of payment,  credit
and  other  characteristics  (including  geographic  location)  which may not be
representative  of the  payment,  credit and other  characteristics  of the Home
Equity Loans  comprising  the Home Equity Loan Pool.  It should be noted that if
the  residential  real estate  market should  experience  an overall  decline in
property  values,  the actual rates of delinquencies  and foreclosures  could be
higher than those previously  experienced by the Servicer. In addition,  adverse
economic conditions may affect the

                                      S-19

<PAGE>
timely payment by Mortgagors of scheduled  payments of principal and interest on
the Home Equity Loans and  accordingly,  the actual rates of  delinquencies  and
foreclosures with respect to the Home Equity Loan Pool.

                                 USE OF PROCEEDS

         The  Depositor  will sell the Initial  Home  Equity  Loans to the Trust
concurrently  with delivery of the  Certificates.  Net proceeds from the sale of
the Class A Certificates will be applied by the Depositor to the purchase of the
Initial  Home  Equity  Loans from the Seller,  to the deposit of the  Pre-Funded
Amount in the  Pre-Funding  Account and to the deposit of certain amounts to the
Capitalized Interest Account.  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 Depositor or its affiliates) represent
the purchase price to be paid by the Trust to the Depositor for the Initial Home
Equity Loans.

                                  THE DEPOSITOR

         The Depositor was  incorporated in the State of Delaware on January 31,
1991  and  is a  wholly-owned  subsidiary  of  ContiFinancial  Corporation.  The
Depositor  maintains  its  principal  offices at 277 Park Avenue,  New York,  NY
10172.  Neither  the  Depositor,  the Seller nor the  Servicer  nor any of their
affiliates will insure or guarantee distributions on the Certificates.

                            THE HOME EQUITY LOAN POOL

General

         The statistical  information  presented in this  Prospectus  Supplement
concerning  the pool of Home Equity  Loans is based on the pool of Initial  Home
Equity Loans as of the Cut-Off Date.  Subsequent  Home Equity Loans are intended
to be  purchased  by the Trust for  inclusion  in the Fixed  Rate Group from the
Depositor from time to time on or before __________,  199_ from funds on deposit
in the  Pre-Funding  Account.  The Initial Home Equity Loans and the  Subsequent
Home  Equity  Loans are  referred  to herein  collectively  as the "Home  Equity
Loans." The Subsequent Home Equity Loans,  if available,  to be purchased by the
Trust will be sold by the Seller to the  Depositor  and then by the Depositor to
the Trust.

         This subsection  describes  generally  certain  characteristics  of the
Initial Home Equity Loans. Unless otherwise specified herein,  references herein
to  percentages  of  Initial  Home  Equity  Loans  refer  in  each  case  to the
approximate  percentage of the aggregate  principal  balance of the Initial Home
Equity Loans as of the Cut-Off Date, based on the outstanding principal balances
of the Initial Home Equity Loans or the Home Equity Loans in the applicable Home
Equity Loan Group, in each case as of the Cut-Off Date, and giving effect to all
payments  received  prior to the Cut-Off Date. The Initial Home Equity Loan Pool
consists of  fixed-rate  and  adjustable-rate  Home Equity Loans with  remaining
terms to maturity of not more than 360 months  (including both fully  amortizing
Home Equity  Loans and Balloon  Loans).  The Initial  Home Equity Loans have the
characteristics  set forth below as of the Cut-Off Date.  Percentages  expressed
herein based on Loan  Balances and number of Initial Home Equity Loans have been
rounded,  and in the tables set forth herein the sum of the  percentages may not
equal the respective totals due to such rounding.

         Each Home  Equity  Loan in the  Trust  will be  assigned  to one of two
mortgage  loan groups  comprised of Home Equity Loans which bear fixed  interest
rates  only,  in the case of the Fixed Rate Group,  and Home Equity  Loans which
bear  adjustable  interest rates only, in the case of the Adjustable Rate Group.
The Fixed Rate Certificates  represent undivided ownership interests in all Home
Equity Loans contained in the Fixed Rate Group,  and  distributions on the Fixed
Rate  Certificates will be based primarily on amounts available for distribution
in respect of Home Equity  Loans in the Fixed Rate Group.  The  Adjustable  Rate
Certificates  represent  undivided  ownership interests in all Home Equity Loans
contained in the Adjustable Rate Group, and distributions on the Adjustable Rate
Certificates  will be based primarily on amounts  available for  distribution in
respect of Home Equity Loans in the Adjustable Rate Group.

                                      S-20
<PAGE>
         The Loan-to-Value Ratios and Combined  Loan-to-Value Ratios shown below
were calculated based upon the appraised values of the Properties at the time of
origination (the "Appraised Values"). In a limited number of circumstances,  and
within  the  Seller's  underwriting  guidelines,  the  Seller  has  reduced  the
Appraised Value of Properties where the Properties are unique, have a high value
or where the comparables are not within FNMA guidelines.  The purpose for making
these  reductions  is to value the  Properties  more  conservatively  than would
otherwise be the case if the appraisal were accepted as written.

         No assurance can be given that values of the  Properties  have remained
or will remain at their levels on the dates of  origination  of the related Home
Equity Loans.  If the  residential  real estate market has experienced or should
experience  an overall  decline in  property  values  such that the  outstanding
balance of any Home Equity Loan,  together with the  outstanding  balance of any
first mortgage,  become equal to or greater than the value of the Property,  the
actual  rates of  delinquencies,  foreclosures  and losses  could be higher than
those now generally experienced in the mortgage lending industry.

Initial Home Equity Loans -- Fixed Rate Group

         As of the Cut-Off  Date,  the average  Loan Balance of the Initial Home
Equity  Loans in the Fixed  Rate  Group was  $______;  the  Coupon  Rates of the
Initial  Home Equity  Loans in the Fixed Rate Group  ranged from ____% to ____%;
the weighted average Loan-to-Value Ratio of the Initial Home Equity Loans in the
Fixed Rate Group was ____%; the weighted average Combined Loan-to-Value Ratio of
the Initial  Home Equity  Loans in the Fixed Rate Group was ____%;  the weighted
average Coupon Rate of the Initial Home Equity Loans in the Fixed Rate Group was
____%;  the weighted average Retained Yield for the Initial Home Equity Loans in
the Fixed Rate Group was ____%; the weighted average  remaining term to maturity
was ____ months; the weighted average original term to maturity was ____ months.
The  remaining  terms to  maturity as of the  Cut-Off  Date of the Initial  Home
Equity Loans in the Fixed Rate Group ranged from ____ months to ____ months. The
minimum and maximum Loan Balances of Initial Home Equity Loans in the Fixed Rate
Group as of the Cut-Off Date were $_____ and $_____, respectively.  Initial Home
Equity Loans in the Fixed Rate Group containing  "balloon" payments  represented
not more than  _____%;  of the Original  Aggregate  Loan Balance of Initial Home
Equity  Loans in the Fixed Rate Group.  No Initial Home Equity Loan in the Fixed
Rate Group will mature later than ________, ____.

                                      S-21
<PAGE>
       Geographic Distribution of Mortgaged Properties -- Fixed Rate Group

         The geographic  distribution  of Initial Home Equity Loans in the Fixed
Rate Group by state, as of the Cut-Off Date, was as follows:
<TABLE>


<S>                               <C>                     <C>                 <C>   
                                  Number of Initial         Aggregate         % of Aggregate
State                             Home Equity Loans       Loan Balance         Loan Balance
- -----                             -----------------       ------------         ------------   
Alabama
Alaska
Arizona
Arkansas
California
Colorado
Connecticut
Delaware
District of Columbia  
Florida
Georgia 
Hawaii 
Idaho 
Illinois  
Indiana 
Iowa 
Kansas
Kentucky 
Louisiana 
Maine 
Maryland  
Massachusetts  
Michigan 
Minnesota 
Mississippi
Missouri  
Montana  
Nebraska  
Nevada 
New Hampshire 
New Jersey 
New Mexico 
New York
North Carolina 
North Dakota 
Ohio 
Oklahoma 
Oregon 
Pennsylvania 
Rhode Island 
South Carolina 
South Dakota 
Tennessee 
Texas 
Utah 
Vermont 
Virginia 
Washington 
Wisconsin
Wyoming

Total
</TABLE>
  
                                      S-22
<PAGE>
                Original Loan-to-Value Ratios -- Fixed Rate Group

         The original  loan-to-value ratios as of the date of origination of the
Initial  Mortgage in the Fixed Rate Group Loans (based upon  appraisals  made at
the time of origination thereof) (the "Loan-to-Value  Ratios") as of the Cut-Off
Date were distributed as follows:

<TABLE>

<S>                                  <C>                              <C>                           <C>    
Range of                             Number of Initial                  Aggregate                   % of Aggregate
Original LTV's                       Home Equity Loans                Loan Balance                   Loan Balance
- --------------                       -----------------                ------------                   ------------




</TABLE>






















  
                                      S-23
<PAGE>
                Combined Loan-to-Value Ratios -- Fixed Rate Group

         The  original  combined   loan-to-value  ratios  as  of  the  dates  of
origination of the Initial Home Equity Loans in the Fixed Rate Group (based upon
appraisals   made  at  the  time  of  origination   hereunder)   (the  "Combined
Loan-to-Value Ratios") as of the Cut-Off Date were distributed as follows:
<TABLE>
<CAPTION>

<S>                                  <C>                              <C>                           <C>    <C>    <C>    <C>
Range of                             Number of Initial                  Aggregate                   % of Aggregate
Original CLTV's                      Home Equity Loans                Loan Balance                   Loan Balance
- ---------------                      -----------------                ------------                   ------------





















                  Cut-Off Date Coupon Rates -- Fixed Rate Group

         The Coupon Rates borne by the Notes relating to the Initial Home Equity
Loans in the Fixed  Rate  Group were  distributed  as follows as of the  Cut-Off
Date:

Range of                             Number of Initial                  Aggregate                   % of Aggregate
Coupon Rates                         Home Equity Loans                Loan Balance                   Loan Balance
- ------------                         -----------------                ------------                   ------------




</TABLE>












                                      S-24

<PAGE>



                 Cut-Off Date Loan Balances -- Fixed Rate Group

         The  distribution of the outstanding  principal  amounts of the Initial
Home Equity Loans in the Fixed Rate Group as of the Cut-Off Date was as follows:
<TABLE>
<S>                                       <C>                            <C>                        <C>    
                                          Number of Initial               Aggregate                 % of Aggregate
Range of Loan Balances                    Home Equity Loans              Loan Balance                Loan Balance
- ----------------------                    -----------------              ------------                ------------






















                Types of Mortgaged Properties -- Fixed Rate Group

         The Properties securing the Initial Home Equity Loans in the Fixed Rate
Group as of the Cut-Off Date were of the property types as follows:



                                          Number of Initial                 Aggregate                 % of Aggregate
Property Types                            Home Equity Loans               Loan Balance                 Loan Balance
- --------------                            -----------------               ------------                 ------------



</TABLE>









  
                                      S-25

<PAGE>




          Distribution of Months Since Origination -- Fixed Rate Group

         The  distribution of the number of months since the date of origination
of the Initial  Home Equity Loans in the Fixed Rate Group as of the Cut-Off Date
was as follows:

<TABLE>

<S>                                   <C>                             <C>                           <C>   
Months Elapsed                        Number of Initial                 Aggregate                   % of Aggregate
Since Origination                     Home Equity Loans               Loan Balance                   Loan Balance
- -----------------                     -----------------               ------------                   ------------








         Distribution of Remaining Term to Maturity -- Fixed Rate Group

         The  distribution of the number of months  remaining to maturity of the
Initial  Home Equity Loans in the Fixed Rate Group as of the Cut-Off Date was as
follows:


Months Remaining                      Number of Initial                 Aggregate                   % of Aggregate
to Maturity                           Home Equity Loans               Loan Balance                   Loan Balance
- -----------                           -----------------               ------------                   ------------











                      Occupancy Status -- Fixed Rate Group

         The occupancy status of the Properties securing the Initial Home Equity
Loans in the Fixed Rate Group as of the CutOff Date was as follows


                                      Number of Initial                 Aggregate                   % of Aggregate
Occupancy Status                      Home Equity Loans               Loan Balance                   Loan Balance
- ----------------                      -----------------               ------------                   ------------


</TABLE>




                                      S-26

<PAGE>




Initial Home Equity Loans -- Adjustable Rate Group

         As of the Cut-Off  Date,  the average  Loan Balance of the Initial Home
Equity Loans in the Adjustable  Rate Group was  $_________;  the Coupon Rates of
the Initial Home Equity Loans in the Adjustable  Rate Group ranged from ____% to
_____%;  the  weighted  average  Loan-to-Value  Ratio of the Initial Home Equity
Loans in the Adjustable Rate Group was _____%;  the weighted average Coupon Rate
of the Initial Home Equity Loans in the  Adjustable  Rate Group was _____%;  the
weighted average remaining term to maturity was 353 months; the weighted average
original term to maturity was 355 months.  The remaining terms to maturity as of
the Cut-Off Date of the Initial Home Equity Loans in the  Adjustable  Rate Group
ranged from 119 months to 360 months.  The minimum and maximum Loan  Balances of
Initial  Home Equity  Loans in the  Adjustable  Rate Group as of the CutOff Date
were  $______ and  $__________,  respectively.  None of the Initial  Home Equity
Loans in the Adjustable Rate Group contained "balloon" payments. No Initial Home
Equity Loan in the Adjustable Rate Group will mature later than ________, ____.

         All of the Home Equity Loans in the Adjustable  Rate Group have maximum
Coupon  Rates.  The  weighted  average  maximum  Coupon Rate of the Initial Home
Equity Loans in the Adjustable Rate Group was _____%,  with maximum Coupon Rates
that  range  from  _____%  to  _____%.  The  Initial  Home  Equity  Loans in the
Adjustable  Rate Group have a weighted  average  gross  margin as of the Cut-Off
Date of  ____%.  The gross  margin  for the  Initial  Home  Equity  Loans in the
Adjustable Rate Group ranges from ____% to _____%.

         [All] of the Initial  Home Equity  Loans in the  Adjustable  Rate Group
bear interest rates that adjust based on Six-Month  LIBOR.  [Other indices.] All
of the Initial Home Equity Loans in the Adjustable Rate Group have periodic rate
adjustment  caps that range from ____% to ____% and a periodic  rate  adjustment
floor of ____%.  _____% of the Initial Home Equity Loans in the Adjustable  Rate
Group have a lifetime rate  adjustment cap of _% over the initial Coupon Rate of
each  respective Home Equity Loan in the Adjustable Rate Group and _____% of the
Initial  Home Equity  Loans in the  Adjustable  Rate Group have a lifetime  rate
adjustment cap of _% over the initial Coupon Rate of each respective Home Equity
Loan in the Adjustable Rate Group.




                                      S-27

<PAGE>



    Geographic Distribution of Mortgaged Properties -- Adjustable Rate Group

         The  geographic  distribution  of  Initial  Home  Equity  Loans  in the
Adjustable Rate Group by state, as of the Cut-Off Date, was as follows:
<TABLE>

<S>                                             <C>                         <C>                     <C>   
                                                Number of Initial             Aggregate             % of Aggregate
State                                           Home Equity Loans           Loan Balance             Loan Balance
- -----                                           -----------------           ------------             ------------

Alabama
Alaska
Arizona
Arkansas
California
Colorado
Connecticut
Delaware
District of Columbia  
Florida 
Georgia 
Hawaii 
Idaho 
Illinois  
Indiana 
Iowa 
Kansas
Kentucky 
Louisiana 
Maine 
Maryland  
Massachusetts  
Michigan 
Minnesota 
Mississippi
Missouri  
Montana  
Nebraska  
Nevada 
New Hampshire 
New Jersey 
New Mexico 
New York
North Carolina 
North Dakota 
Ohio 
Oklahoma 
Oregon 
Pennsylvania 
Rhode Island 
South Carolina 
South Dakota 
Tennessee 
Texas 
Utah 
Vermont 
Virginia 
Washington
Wisconsin
Wyoming

Total

</TABLE>


  
                                      S-28

<PAGE>


             Original Loan-to-Value Ratios -- Adjustable Rate Group

         The  original  Loan-to-Value  Ratios  of the  Initial  Mortgage  in the
Adjustable Rate Group Loans as of the Cut-Off Date were distributed as follows:

Original LTV's        Home Equity Loans        Loan Balance        Loan Balance
- --------------        -----------------        ------------        ------------





















                                      S-29

<PAGE>




               Cut-Off Date Coupon Rates -- Adjustable Rate Group

         The Coupon Rates borne by the Notes relating to the Initial Home Equity
Loans in the Adjustable Rate Group were distributed as follows as of the Cut-Off
Date:

Range of           Number of Initial       Aggregate           % of Aggregate
Coupon Rates       Home Equity Loans     Loan Balance           Loan Balance
- ------------       -----------------     ------------           ------------













               Cut-Off Date Loan Balances -- Adjustable Rate Group

         The  distribution of the outstanding  principal  amounts of the Initial
Home Equity  Loans in the  Adjustable  Rate Group as of the Cut-Off  Date was as
follows:

                            Number of Initial     Aggregate       % of Aggregate
Range of Loan Balances      Home Equity Loans    Loan Balance      Loan Balance
- ----------------------      -----------------    ------------      ------------






















                                                                            
                                      S-30

<PAGE>




             Types of Mortgaged Properties -- Adjustable Rate Group

         The Properties securing the Initial Home Equity Loans in the Adjustable
Rate Group as of the Cut-Off Date were of the property types as follows:

                    Number of Initial        Aggregate          % of Aggregate
Property Types      Home Equity Loans      Loan Balance          Loan Balance
- --------------      -----------------      ------------          ------------










        Distribution of Months Since Origination -- Adjustable Rate Group

         The  distribution of the number of months since the date of origination
of the Initial Home Equity Loans in the Adjustable  Rate Group as of the Cut-Off
Date was as follows:


Months Elapsed         Number of Initial       Aggregate          % of Aggregate
Since Origination      Home Equity Loans     Loan Balance          Loan Balance
- -----------------      -----------------     ------------          ------------








       Distribution of Remaining Term to Maturity -- Adjustable Rate Group

         The  distribution of the number of months  remaining to maturity of the
Initial  Home Equity Loans in the  Adjustable  Rate Group as of the Cut-Off Date
was as follows:


Months Remaining      Number of Initial         Aggregate         % of Aggregate
to Maturity           Home Equity Loans       Loan Balance         Loan Balance
- -----------           -----------------       ------------         ------------











                                                                       
                                      S-31

<PAGE>



                    Occupancy Status -- Adjustable Rate Group

         The occupancy status of the Properties securing the Initial Home Equity
Loans in the Adjustable Rate Group as of the Cut-Off Date was as follows:

                      Number of Initial         Aggregate         % of Aggregate
Occupancy Status      Home Equity Loans        Loan Balance         Loan Balance
- ----------------      -----------------        ------------         ------------







                Distribution of Margins -- Adjustable Rate Group

         The margins  borne by the Notes  relating  to the  Initial  Home Equity
Loans in the Adjustable Rate Group as of the CutOff Date was as follows:

                   Number of Initial        Aggregate         % of Aggregate
    Margins        Home Equity Loans      Loan Balance         Loan Balance
    -------        -----------------      ------------         ------------












          Distribution of Maximum Coupon Rates -- Adjustable Rate Group

         The maximum  Coupon  Rates  borne by the Notes  relating to the Initial
Home Equity  Loans in the  Adjustable  Rate Group as of the Cut-Off  Date was as
follows:

       Maximum         Number of Initial         Aggregate        % of Aggregate
    Coupon Rates       Home Equity Loans       Loan Balance        Loan Balance
    ------------       -----------------       ------------        ------------
















                                                                        
                                      S-32

<PAGE>




          Distribution of Coupon Rates Change -- Adjustable Rate Group

         The number of months  until the next Coupon Rate change for each of the
Notes relating to the Initial Home Equity Loans in the Adjustable  Rate Group as
of the Cut-Off Date was as follows:

 Month of Next Coupon     Number of Initial        Aggregate      % of Aggregate
     Rate Change          Home Equity Loans      Loan Balance      Loan Balance
     -----------          -----------------      ------------      ------------











Conveyance of Subsequent Home Equity Loans

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

         The  obligation of the Trust to purchase  Subsequent  Home Equity Loans
for addition to the Fixed Rate Group on a Subsequent Transfer Date is subject to
the following  requirements:  (i) such Subsequent Home Equity Loan may not be 30
or more days contractually delinquent as of the related Subsequent Cut-Off Date;
(ii) the remaining term to maturity of such  Subsequent Home Equity Loan may not
exceed 30 years;  (iii) no  Subsequent  Home Equity Loan will have a Coupon Rate
less than ____%;  and (iv) following the purchase of such Subsequent Home Equity
Loans by the Trust,  the Home Equity Loans (including the Subsequent Home Equity
Loans) (a) will have a weighted average Coupon Rate of at least _____%; (b) will
have a weighted average Combined  Loan-to- Value Ratio of not more than __%; (c)
will not have Balloon Loans  representing  more than __% by aggregate  principal
balance of the Home Equity Loans; (d) will not have a weighted average remaining
term to  stated  maturity  of more  than 210  months;  and (e) will have no Home
Equity Loan with a principal balance in excess of $_______.

Interest Payments on the Home Equity Loans

         There are a number of Home Equity Loans on which interest is charged to
the obligor (the  "Mortgagor") at the Coupon Rate on the  outstanding  principal
balance  calculated  based on the number of days elapsed  between receipt of the
Mortgagor's last payment through receipt of the Mortgagor's most current payment
(such Home Equity  Loans,  "Date-of-Payment  Loans").  Such interest is deducted
from the Mortgagor's payment amount and the remainder, if any, of the payment is
applied  as a  reduction  to the  outstanding  principal  balance  of such Note.
Although  the  Mortgagor  is  required  to remit  equal  monthly  payments  on a
specified  monthly  payment  date that would  reduce the  outstanding  principal
balance of such Note to zero at such Note's  maturity  date,  payments  that are
made by the Mortgagor  after the due date therefor  would cause the  outstanding
principal  balance of such Note not to be reduced to zero on its maturity  date.
In such a case, the Mortgagor would be required to make an additional  principal
payment at the  maturity  date for such Note.  If it were  assumed  that all the
Mortgagors on the Date-of-Payment  Loans were to pay on the latest date possible
without  the  Date-of-Payment  Loans  being  in  default,  the  amount  of  such
additional  principal  payment  would  be a de  minimis  amount  of the  Maximum
Collateral Amount. On the other hand, if a Mortgagor makes a payment (other than
a Prepayment)  before the due date  therefor,  the reduction in the  outstanding
principal  balance of such Note would  occur over a shorter  period of time than
would have occurred had it been based on the schedule of  amortization in effect
on the Cut-Off Date. Accordingly, the timing of principal payments to the Owners
of the Class A  Certificates  may be affected by the fact that actual  Mortgagor
payments may not be made on the due date therefor.


                                                                        
                                      S-33

<PAGE>



         The  Home  Equity  Loans  which  are  not  Date-of-Payment  Loans  (the
"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

General

         The  weighted  average  life of,  and, if  purchased  at other than par
(disregarding,  for  purposes of this  discussion,  the effect on an  investor's
yield resulting from the timing of the settlement date and those  considerations
discussed  below  under  "Payment  Lag Feature of  Certificates"),  the yield to
maturity  on the Class A  Certificates  will  relate to the rate of  payment  of
principal  of the Home  Equity  Loans in the  related  Home  Equity  Loan Group,
including for this purpose Prepayments, liquidations due to defaults, casualties
and  condemnations,  and  repurchases  by the Seller of Home Equity  Loans.  The
actual rate of principal prepayments on pools of mortgage loans is influenced by
a variety of economic,  tax,  geographic,  demographic,  social, legal and other
factors and has fluctuated  considerably in recent years. In addition,  the rate
of principal  prepayments  may differ among pools of mortgage  loans at any time
because of specific  factors  relating to the mortgage  loans in the  particular
pool,  including,  among  other  things,  the  age of the  mortgage  loans,  the
geographic  locations of the properties securing the loans and the extent of the
mortgagors'  equity in such properties,  and changes in the mortgagors'  housing
needs, job transfers and unemployment.

         As with fixed rate obligations  generally,  the rate of prepayment on a
pool of mortgage  loans with fixed  rates such as the Home  Equity  Loans in the
Fixed Rate Group is affected by prevailing  market rates for mortgage loans of a
comparable  term and risk  level.  When the  market  interest  rate is below the
mortgage coupon,  mortgagors may have an increased  incentive to refinance their
mortgage  loans.  Depending on prevailing  market rates,  the future outlook for
market rates and economic  conditions  generally,  some  mortgagors  may sell or
refinance mortgaged properties in order to realize their equity in the mortgaged
properties, to meet cash flow needs or to make other investments.

         All of  the  Home  Equity  Loans  in  the  Adjustable  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 loan to "lock in" a lower fixed interest rate. However,
no assurance  can be given as to the level of  prepayments  that the Home Equity
Loans will experience.

         In addition to the foregoing  factors  affecting  the weighted  average
life of each Class of the Class A Certificates,  the subordination provisions of
the Trust result in a limited acceleration of the Class A Certificates  relative
to the amortization of the Home Equity Loans in early months of the transaction.
The  accelerated  amortization  is achieved by the application of certain excess
interest  and  principal  to the  payment of the Class A  Certificate  Principal
Balance. This acceleration feature creates  overcollateralization  which results
from the excess of the aggregate Loan Balances of the Home Equity Loans over the
Class  A   Certificate   Principal   Balance.   Once  the   required   level  of
overcollateralization  is reached,  the acceleration  feature will cease, unless
necessary to maintain the required level of overcollateralization.

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 Home Equity Loans
for  inclusion in the Fixed Rate Group,  then the Fixed Rate  Certificates  then
entitled to receive  payments of principal will receive a partial  prepayment on
the Payment Date in ______ 199_.

         Although no assurances  can be given,  the  Depositor  intends that the
principal amount of Subsequent Home Equity Loans sold to the Trust for inclusion
in the Fixed 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.

                                                                          
                                      S-34

<PAGE>




Projected Prepayment and Yield for Class A Certificates

         As  indicated  above,  if  purchased  at other  than par,  the yield to
maturity on a Class A Certificate will be affected by the rate of the payment of
principal of the Home Equity  Loans.  If the actual rate of payments on the Home
Equity Loans is slower than the rate  anticipated by an investor who purchases a
Class A  Certificate  at a discount,  the actual yield to such  investor will be
lower than such investor's  anticipated yield. If the actual rate of payments on
the Home Equity  Loans is faster than the rate  anticipated  by an investor  who
purchases a Class A Certificate at a premium,  the actual yield to such investor
will be lower than such investor's anticipated yield.

         The  "Final  Scheduled  Payment  Date"  for each  Class of the  Class A
Certificates is as follows:  Class A-1, _______, ____, Class A-2, _______, ____,
Class  A-3,  ____________,  ____,  Class  A-4,  ____________,  ____,  Class A-5,
___________,  ____ and Class A-6, ____________,  ____. These dates are the dates
on which the "Initial  Certificate  Principal  Balance" set forth in the summary
hereof for the related Class as of the Closing Date less all amounts  previously
distributed  to the Owners on account of principal  (such amount as to any Class
of the Class A Certificates and as of any time, the related "Class A Certificate
Principal  Balance"  and  as to  the  Class  A  Certificates  collectively,  the
"Certificate  Principal Balance" or the "Class A Certificate Principal Balance")
would be reduced to zero assuming that no  Prepayments  are received on the Home
Equity Loans,  that scheduled  monthly  payments of principal of and interest on
each of the Home Equity  Loans are timely  received  and no Net  Monthly  Excess
Cashflow  will  be  used  to  make  accelerated  payments  of  principal  (i.e.,
Subordination  Increase Amounts) to the Owners of the Class A Certificates.  The
Final  Scheduled  Payment Date for the Class A-5  Certificates is the thirteenth
Payment Date following the calendar month in which the Loan Balances of all Home
Equity Loans  (including  Subsequent  Home Equity Loans) in the Fixed Rate Group
have been reduced to zero  assuming that the Home Equity Loans in such Group pay
in accordance with their terms.  The Final Scheduled  Payment Date for the Class
A-6 Certificates is the thirteenth  Payment Date following the calendar month in
which the Loan  Balances of all Home Equity Loans in the  Adjustable  Rate Group
have been reduced to zero  assuming that the Home Equity Loans in such Group pay
in  accordance  with  their  terms.  The  weighted  average  life of the Class A
Certificates is likely to be shorter than would be the case if payments actually
made on the Home Equity Loans  conformed to the foregoing  assumptions,  and the
final  Payment  Date  with  respect  to the  Class A  Certificates  could  occur
significantly  earlier than the related Final Scheduled Payment Date because (i)
Prepayments  are likely to occur and (ii) the owners of the Class R Certificates
and, in limited  circumstances,  the Certificate Insurer may cause a termination
of the Trust when the  aggregate  outstanding  Loan  Balance of the Home  Equity
Loans is less than __% of the Maximum Collateral Amount thereof.

         "Weighted  average life" refers to the average amount of time that will
elapse from the date of issuance of a security until each dollar of principal of
such security will be repaid to the investor.  The weighted  average life of any
Class  of the  Class A  Certificates  will be  influenced  by the  rate at which
principal  of the Home  Equity  Loans in the  related  Home Equity Loan Group is
paid,  which may be in the form of scheduled  amortization  or prepayments  (for
this purpose, the term "prepayment" includes Prepayments and liquidations due to
default).

         It is very  unlikely  that the Home  Equity  Loans will prepay at rates
consistent with the Prepayment Assumption until maturity or that all of the Home
Equity Loans in the related Home Equity Loan Group will prepay at the same rate.
There  will be  discrepancies  between  the actual  characteristics  of the Home
Equity  Loans  included  in the Trust and the  assumed  characteristics  used in
preparing  the following  tables.  Any  discrepancy  may have an effect upon the
percentages of Initial  Certificate  Principal Balance  outstanding set forth in
the table and weighted average lives of the Class A Certificates.

         The  model  used  in  this  Prospectus  Supplement  is  the  prepayment
assumption (the  "Prepayment  Assumption")  which  represents an assumed rate of
prepayment each month relative to the then  outstanding  principal  balance of a
pool of mortgage loans for the life of such mortgage loans.  With respect to the
Fixed  Rate  Certificates,  a ___%  Prepayment  Assumption  assumes  conditional
prepayment  rates of _% per annum of the then outstanding  principal  balance of
the Home Equity  Loans in the Fixed Rate Group in the first month of the life of
the mortgage loans and an additional _____% (precisely _____%) per annum in each
month thereafter until the twelfth month.  Beginning in the thirteenth month and
in each month thereafter  during the life of the mortgage loans, ___% Prepayment
Assumption  assumes a conditional  prepayment  rate of __% per annum each month.
With respect to the Adjustable Rate Certificates,  a ___% Prepayment  Assumption
assumes a conditional  prepayment rate of __% per annum of the then  outstanding
principal balance of the Home Equity Loans in the Adjustable Rate Group. As used
in the table below, _% Prepayment  Assumption  assumes prepayment rates equal to
_% of the Prepayment  Assumption  i.e., no  prepayments.  Correspondingly,  ___%
Prepayment  Assumption  assumes prepayment rates equal to ___% of the Prepayment
Assumption,  and so forth.  The Prepayment  Assumption  does not purport to be a
historical   description  of  prepayment  experience  or  a  prediction  of  the
anticipated rate of prepayment of any pool

                                                                        
                                      S-35

<PAGE>



of mortgage loans,  including the Home Equity Loans. The Depositor believes that
no existing statistics of which it is aware provide a reliable basis for holders
of Class A  Certificates  to  predict  the  amount or the  timing of  receipt of
prepayments on the Home Equity Loans.

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

         For the purpose of the tables below,  it is assumed that:  (i) the Home
Equity Loans of each Home Equity Loan Group which consist of pools of loans with
level-pay and balloon  amortization  methodologies,  Cut-Off Date Loan Balances,
mortgage rates (net of Retained Yield, if any), net mortgage rates, original and
remaining terms to maturity, and original amortization terms as applicable,  are
as set  forth  below,  (ii) the  Closing  Date for the  Certificates  occurs  on
_________,  199_,  (iii)  distributions on the Certificates are made on the 15th
day of each  month  regardless  of the day on which the  Payment  Date  actually
occurs, commencing in _________ 199_ in accordance with the priorities described
herein,  (iv) the  difference  between  the Gross  Coupon  Rate (net of Retained
Yield, if any) and the Net Coupon Rate is equal to the Servicing Fee and the Net
Coupon Rate is further  reduced by the Premium  Amount and the Trustee  Fee, (v)
the Home  Equity  Loans'  prepayment  rates  are a  multiple  of the  applicable
Prepayment Assumption, (vi) prepayments include 30 day's interest thereon, (vii)
no optional  termination  or  mandatory  termination  is  exercised,  (viii) the
"Specified  Subordinated  Amount"  (as  defined  under  "Credit  Enhancement  --
Overcollateralization  Provisions")  for  each  Home  Equity  Loan  Group is set
initially as specified in the Pooling and  Servicing  Agreement  and  thereafter
decreases  in  accordance  with the  provisions  of the  Pooling  and  Servicing
Agreement,  (ix) all of the Pre-Funded Amount is used to acquire Subsequent Home
Equity  Loans for  inclusion  in the Fixed Rate Group on  ___________,  199_ and
prior to such date,  the Pre-Funded  Amount accrued  interest at a rate of ____%
per annum for one month,  (x) the Coupon  Rate for each Home  Equity Loan in the
Adjustable  Rate  Group is  adjusted  on its next rate  adjustment  date (and on
subsequent  rate  adjustment  dates,  if  necessary)  to equal the sum of (a) an
assumed level of the applicable index _____% and (b) the respective gross margin
(such sum being subject to the  applicable  periodic  adjustment cap and maximum
interest  rate) and (xi) the Class A-6  Pass-Through  Rate  remains  constant at
_____%.



                                                                       
                                      S-36

<PAGE>

<TABLE>
<CAPTION>


                                                 FIXED RATE GROUP
                                                 ----------------

Initial Home Equity Loans

                                                            Original      Remaining      Original
                                                             Term to      Term to      Amortization
     Pool       Principal    Gross Coupon     Net Coupon   Maturity       Maturity         Term            Amortization
    Number       Balance         Rate            Rate      (in months)   (in months)   (in months)            Method
<S>            <C>           <C>             <C>           <C>           <C>         <C>                  <C>
- -----------------------------------------------------------------------------------------------------------------------











Subsequent Home Equity Loans


                                                            Original      Remaining      Original
                                                             Term to       Term to     Amortization
    Pool      Principal     Gross Coupon     Net Coupon     Maturity       Maturity        Term            Amortization
   Number      Balance          Rate            Rate       (in months)   (in months)   (in months)            Method
- -----------------------------------------------------------------------------------------------------------------------











                                               ADJUSTABLE RATE GROUP
                                               ---------------------


                                                                        Original   Remaining      Original
                  Gross                Months                           Term to     Term to     Amortization
 Pool  Principal Coupon      Net      to Rate             Maximum       Maturity    Maturity        Term          Amortization
Number  Balance   Rate   Coupon Rate   Change  Margin  Interest Rate  (in months) (in months)    (in months)         Method
- ------------------------------------------------------------------------------------------------------------------------------








</TABLE>

                                                                          
                                                       S-37

<PAGE>



         The following tables set forth the percentages of the initial principal
amount of the Class A Certificates  that would be outstanding  after each of the
dates shown,  based on a rate equal to _%, __%, __%, ___%,  ___% and ___% of the
Prepayment Assumption (as defined above).
<TABLE>
<CAPTION>

                                                        PERCENTAGE OF INITIAL CERTIFICATE PRINCIPAL BALANCE

                            Class A-1                      Class A-2                 Class A-3
Payment Date  0%   50% 75%  100%  25%  150%  0%  50%  75%  100% 125%  150%  0%  50%  75%  100%  125%  150%
              --   --- ---  ----  ---  ----  --  ---  ---  ---- ----  ----  --  ---  ---  ----  ----  ----
<S>          <C>  <C> <C>  <C>   <C>  <C>   <C> <C>  <C>  <C>  <C>   <C>   <C> <C>  <C>  <C>   <C>   <C> 
              
















                       Class A-4                      Class A-5                        Class A-6
Payment Date 0%   50%  75%  100%  125%  150%  0%  50%  75%  100%  125%   150%  0%  50%  75%   100%   125%   150%
             --   ---  ---  ----  ----  ----  --  ---  ---  ----  ----   ----  --  ---  ---   ----   ----  ----



















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

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

</TABLE>

                                                                           
                                      S-38

<PAGE>



Payment Lag Feature of Class A Certificates

         Pursuant to the Pooling and  Servicing  Agreement,  an amount  equal to
Mortgagor  payments  with respect to each Home Equity Loan (net of the Servicing
Fee and Retained Yield)  received by the Servicer during each Remittance  Period
is to be remitted to the Trustee on or prior to the related  Monthly  Remittance
Date;  the Trustee  will not be required to  distribute  any such amounts to the
Owners  until  the next  succeeding  Payment  Date.  As a  result,  the  monthly
distributions  to the Owners  generally  reflect  Mortgagor  payments during the
prior  calendar  month,  and  the  first  Payment  Date  will  not  occur  until
____________,  199_.  Thus,  the  effective  yield to the  Owners of the Class A
Certificates will be below that otherwise  produced by the related  Pass-Through
Rate because the  distribution of the Class A Distribution  Amount in respect of
any given month will not be made until on or about the 25th day of the following
month.

                    FORMATION OF THE TRUST AND TRUST PROPERTY

         _____________  Home Equity Loan Trust  199__-__  (the  "Trust") will be
created and  established  pursuant to the Pooling and Servicing  Agreement.  The
Depositor  will convey  without  recourse the Home Equity Loans to the Trust and
the Trust will issue the Class A Certificates and the Subordinate Certificates.

         The property of the Trust will include (a) the Home Equity Loans (other
than the  Retained  Yield and  payments  received on the Home Equity Loans on or
prior to the Cut-off Date)  together with the related Home Equity Loan documents
and the Seller's  interest in any Property  which secures a Home Equity Loan and
all payments  thereon and proceeds of the conversion,  voluntary or involuntary,
of the  foregoing,  (b)  such  amounts  as may be  held  by the  Trustee  in the
Certificate  Account,  the Pre-Funding Account, the Capitalized Interest Account
and  any  other  accounts  held  by the  Trustee  for the  Trust  together  with
investment  earnings on such amounts and such amounts as may be held in the name
of the Trustee in the  Principal  and  Interest  Account,  if any,  exclusive of
investment  earnings thereon (except as otherwise provided ) whether in the form
of cash,  instruments,  securities  or  other  properties,  (c) the  Certificate
Insurance  Policy and (d) proceeds of all the foregoing  (including,  but not by
way of  limitation,  all proceeds of any hazard  insurance  and title  insurance
policy  relating to the Home Equity Loans,  cash  proceeds,  accounts,  accounts
receivable, notes, drafts, acceptances, chattel paper, checks, deposit accounts,
rights to payment of any and every  kind,  and other  forms of  obligations  and
receivables  which at any time  constitute all or part of or are included in the
proceeds of any of the  foregoing) to pay the  Certificates  as specified in the
Pooling and Servicing Agreement (collectively, the "Trust Estate").

         The  Class A  Certificates  will not  represent  an  interest  in or an
obligation  of, nor will the Home Equity Loans be guaranteed  by, the Depositor,
the Seller, the Servicer or any of their affiliates.

         Prior  to  its   formation  the  Trust  will  have  had  no  assets  or
obligations.  Upon formation, the Trust will not engage in any business activity
other than acquiring,  holding and collecting payments on the Home Equity Loans,
issuing the Certificates and distributing  payments thereon.  The Trust will not
acquire  any  receivables  or assets  other than the Home  Equity  Loans and the
rights  appurtenant  thereto and will not have any need for  additional  capital
resources.  To the extent that borrowers make scheduled  payments under the Home
Equity Loans, the Trust will have sufficient  liquidity to make distributions on
the Certificates.  As the Trust does not have any operating history and will not
engage in any business  activity other than issuing the  Certificates and making
distributions  thereon,  there has not been included any historical or pro forma
ratio of earnings to fixed charges with respect to the Trust.


                             ADDITIONAL INFORMATION

         The  description  in this  Prospectus  Supplement  of the Initial  Home
Equity Loans and the  Properties  is based upon the pool 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 Class A
Certificates, Initial Home Equity Loans may be removed from the pool as a result
of  incomplete   documentation  or  non-compliance   with   representations  and
warranties  set forth in the Pooling and Servicing  Agreement,  if the Depositor
deems such removal  necessary or appropriate.  A limited number of other Initial
Home  Equity  Loans may be  included  in the pool prior to the  issuance  of the
Certificates.

         A current  report on Form 8-K will be  available to  purchasers  of the
Class A  Certificates  and will be filed and  incorporated  by  reference to the
Registration  Statement  together with the Pooling and Servicing  Agreement with
the  Securities  and Exchange  Commission  within fifteen days after the initial
issuance of the Class A Certificates.

                                                                              
                                      S-39

<PAGE>

In the event  Initial Home Equity Loans are removed from or added to the pool as
set forth in the preceding paragraph,  such removal or addition will be noted in
the current report on Form 8-K.

                     DESCRIPTION OF THE CLASS A CERTIFICATES

General

         Each Certificate will represent certain undivided, fractional ownership
interests  in the Trust  Estate  created  and held  pursuant  to the Pooling and
Servicing  Agreement,  subject to the limits and the  priority  of  distribution
described therein.

         As  described  in "The Home Equity Loan Pool"  herein,  the Home Equity
Loan Pool is divided into two Groups,  the Fixed Rate Group, which contains only
fixed rate Home Equity Loans and the Adjustable Rate Group,  which contains only
adjustable rate Home Equity Loans.  For each Home Equity 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  Class A  Certificate  Principal  Balance  has been
reduced to zero.

Payment Dates

         On  each  Payment  Date,  the  Owners  of  each  Class  of the  Class A
Certificates  will be entitled to receive,  from  amounts then on deposit in the
certificate account established and maintained by the Trustee in accordance with
the Pooling and Servicing  Agreement (the  "Certificate  Account") and until the
Certificate  Principal  Balance of such Class of Class A Certificates is reduced
to zero,  the  aggregate  Class A  Distribution  Amount as of such Payment Date,
allocated  among the Classes of the Class A  Certificates  as  described  below.
Distributions  will be made in immediately  available funds to Owners of Class A
Certificates  by wire transfer or  otherwise,  to the account of such Owner at a
domestic bank or other entity having appropriate  facilities  therefor,  if such
Owner has so  notified  the  Trustee,  or by check  mailed to the address of the
person  entitled  thereto  as  it  appears  on  the  register  (the  "Register")
maintained by the Trustee as registrar (the "Registrar").  Beneficial Owners may
experience  some delay in the receipt of their payments due to the operations of
DTC.  See  "Risk   Factors--Book  Entry  Registration"  in  the  Prospectus  and
"Description of the Class A Certificates--Book Entry Registration of the Class A
Certificates"   herein  and   "Description  of  the   Certificates--Book   Entry
Registration" in the Prospectus.

         The Pooling and Servicing  Agreement  will provide that an Owner,  upon
receiving the final distribution on such Owner's  Certificate,  will be required
to send such  Certificate  to the Trustee.  The Pooling and Servicing  Agreement
additionally  will provide that, in any event,  any  Certificate as to which the
final  distribution  thereon  has been  made  shall be deemed  canceled  for all
purposes  under or  pursuant  to the Pooling  and  Servicing  Agreement  and the
Certificate Insurance Policy.

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

Distributions

         Upon  receipt,  the  Trustee  will be  required  to  deposit  into  the
Certificate  Account, (i) the total of the principal and interest collections on
the Home Equity Loans,  including any Net Liquidation Proceeds,  remitted by the
Servicer,  together with any  Substitution  Amount and any Loan  Purchase  Price
amount,  (ii) any Insured Payment,  and (iii) the proceeds of any liquidation of
the  Trust  Estate.  The  Trustee  will also be  required  to  deposit  into the
Certificate  Account any Pre-Funded Amounts to be distributed as a prepayment at
the end of the Funding Period.

         The Pooling and Servicing Agreement  establishes a pass-through rate on
each Class of the Class A  Certificates  (each,  a  "Pass-Through  Rate") as set
forth in the  Summary  herein  under  "Certificates  Offered";  the  Pooling and
Servicing Agreement establishes a pass-through rate on each Class of the Class A
Certificates  (each, a  "Pass-Through  Rate") as set forth in the Summary herein
under  "Certificates  Offered";  provided,  further,  the Pass-Through Rate with
respect  to the  Class  A-5  Certificates  shall be the  lower of ____%  and the
weighted  average  of the  Coupon  Rates of each Home  Equity  Loan  less  ____%
representing the sum of the rates at which the amount

                                                              
                                      S-40

<PAGE>
distributable  with respect to the  Servicing  Fee,  the Premium  Amount and the
Trustee  Fee are  calculated  (except as  otherwise  provided in the Pooling and
Servicing Agreement).  Approximately,  ____% of the Initial Home Equity Loans in
the Fixed Rate Group by Loan  Balance as of the  Cut-Off  Date bear  interest at
Coupon Rates which,  after deduction of ____%  representing the sum of the rates
at which the amount distributable with respect to the Servicing Fee, the Premium
Amount and the  Trustee  Fee are  calculated,  would be lower than  ____%.  As a
result,  it is  unlikely  that such  weighted  average  will be less than ____%;
provided,  further,  that the  Pass-Through  Rate with  respect to the Class A-6
Certificates  will equal the lesser of (i) the London interbank offered rate for
one-month  United  States dollar  deposits  (calculated  as described  under "--
Calculation  of LIBOR" below) as of the second to last business day prior to the
immediately  preceding  Payment  Date (or as of the second to last  business day
prior to the Closing Date with respect to the _________  199_ Payment Date) (the
"LIBOR  Determination Date") plus ____% per annum, and (ii) the weighted average
of the Coupon Rates of the Home Equity Loans in the  Adjustable  Rate Group less
____%  per  annum,  calculated  as of the first  day of the  related  Remittance
Period.

         On each  Payment  Date,  the Trustee is required to make the  following
disbursements  and  transfers  from  moneys  then on deposit in the  Certificate
Account as  specified  below in the  following  order of  priority  of each such
transfer and disbursement:

         (i)      first, on each Payment Date out of Total Monthly Excess Spread
                  for the related  Group,  the Trustee  shall  disburse  the pro
                  rated Premium  Amount  determined by the relative  Certificate
                  Principal   Balance  of  the   related   Classes  of  Class  A
                  Certificates for such Payment Date to the Certificate Insurer.

         (ii)     second,  on each Payment Date,  the Trustee shall  allocate an
                  amount equal to the sum of (x) the Total Monthly Excess Spread
                  with  respect to such Home Equity Loan Group and Payment  Date
                  plus (y) any  Subordination  Reduction  Amount with respect to
                  such Home Equity Loan Group and Payment Date (such sum (net of
                  the Trustee  Fees with  respect to such Home Equity Loan Group
                  then  payable  under  clause  (iv)(C)  below  and the  amounts
                  payable to the  Certificate  Insurer with respect to such Home
                  Equity  Loan Group (the  "Premium  Amount")  as  described  in
                  clause (i) above) being the "Total  Monthly  Excess  Cashflow"
                  with respect to such Home Equity Loan Group and Payment  Date)
                  in the following order of priority:

                  (A)      first,  such Total Monthly  Excess  Cashflow shall be
                           allocated to the payment of the Class A  Distribution
                           Amount  pursuant to clauses  (iv)(A) and (B) below on
                           such  Payment  Date with  respect to the related Home
                           Equity  Loan Group in an amount  equal to the amount,
                           if any, by which (x) the Class A Distribution  Amount
                           (determined  for this  purpose  only by  reference to
                           clause   (b)   of   the   definition   of   Principal
                           Distribution  Amount and  without  any  Subordination
                           Increase  Amount) for such  Payment  Date exceeds (y)
                           the Available  Funds with respect to such Home Equity
                           Loan Group for such  Payment Date (the amount of such
                           difference  with  respect to a Home Equity Loan Group
                           being an "Available  Funds  Shortfall"  for such Home
                           Equity Loan Group);

                  (B)      second,  any  portion  of the  Total  Monthly  Excess
                           Cashflow  with respect to such Home Equity Loan Group
                           remaining after the  application  described in clause
                           (A) above shall be  allocated  against any  Available
                           Funds Shortfall with respect to the other Home Equity
                           Loan Group;

                  (C)      third,  any  portion  of  the  Total  Monthly  Excess
                           Cashflow  with respect to such Home Equity Loan Group
                           remaining after the allocations  described in clauses
                           (A) and (B)  above  shall be paid to the  Certificate
                           Insurer in respect of amounts  owed on account of any
                           Reimbursement  Amount owed to the Certificate Insurer
                           with  respect to the related  Home Equity Loan Group;
                           and

                  (D)      fourth,  any  portion  of the  Total  Monthly  Excess
                           Cashflow  with respect to such Home Equity Loan Group
                           remaining after the allocations  described in clauses
                           (A),   (B)  and  (C)  above  shall  be  paid  to  the
                           Certificate  Insurer in respect of any  Reimbursement
                           Amount  with  respect to the other Home  Equity  Loan
                           Group.

         (iii)    third,  on each Payment Date the amount,  if any, of the Total
                  Monthly Excess  Cashflow with respect to such Home Equity Loan
                  Group on a Payment Date remaining after the allocations

                                                           
                                      S-41

<PAGE>



                  described  in  clause  (ii)  above  (the "Net  Monthly  Excess
                  Cashflow" with respect to such Home Equity Loan Group for such
                  Payment Date) is required to be applied in the following order
                  or priority:

                  (A)      first, such Net Monthly Excess Cashflow shall be used
                           to  reduce  to  zero,  through  the  allocation  of a
                           Subordination  Increase  Amount to the payment of the
                           Class A Distribution  Amount  pursuant to clause (iv)
                           below,  any   Subordination   Deficiency  Amount  (as
                           defined in the Pooling and Servicing  Agreement) with
                           respect  to such Home  Equity  Loan  Group as of such
                           Payment Date;

                  (B)      second,  any Net Monthly  Excess  Cashflow  remaining
                           after the  application  described in clause (A) above
                           shall be used to reduce to zero,  through the payment
                           of a Subordination Increase Amount, the Subordination
                           Deficiency  Amount, if any, with respect to the other
                           Home Equity Loan Group; and

                  (C)      third,  any Net  Monthly  Excess  Cashflow  remaining
                           after the  application  described  in clauses (A) and
                           (B) above shall be paid to the Servicer to the extent
                           of  any   unreimbursed   Delinquency   Advances   and
                           unreimbursed Servicing Advances.

         (iv)     fourth,   following   the   making  by  the   Trustee  of  all
                  allocations,  transfers and disbursements described above from
                  amounts  then  on  deposit  in the  Certificate  Account  with
                  respect to the related  Home  Equity  Loan Group,  the Trustee
                  shall distribute:

                  (A)      To the  Owners  of the  Class A  Certificates  of the
                           related Group, the related Class A Current  Interest,
                           on a pro rata basis  without any priority  among such
                           Class A Certificates;

                  (B)      To the  Owners  of  the  related  Class  of  Class  A
                           Certificates,  (I) the Principal  Distribution Amount
                           applicable   to  the  Fixed  Rate   Group   shall  be
                           distributed  as  follows:  (a)  first,  to -----  the
                           Owners of the Class A-1 Certificates  until the Class
                           A-1 Certificate Principal Balance is reduced to zero;
                           (b)   second,   to  the   Owners  of  the  Class  A-2
                           Certificates,  until the ------ Class A-2 Certificate
                           Principal  Balance is reduced to zero; (c) third,  to
                           the Owners of the ----- Class A-3 Certificates, until
                           the  Class  A-3  Certificate   Principal  Balance  is
                           reduced  to zero;  (d)  fourth,  to the Owners of the
                           Class A-4  Certificates,  until the Class A-4  ------
                           Certificate Principal Balance is reduced to zero; and
                           (e)  fifth,  to the  Owners  of the  Class  ----- A-5
                           Certificates,   until  the   Class  A-5   Certificate
                           Principal  Balance  is  reduced  to zero and (II) the
                           Principal   Distribution  Amount  applicable  to  the
                           Adjustable  Rate Group  shall be  distributed  to the
                           Owners of the Class A-6 Certificates  until the Class
                           A-6 Certificate Principal Balance has been reduced to
                           zero;

                  (C)      To the Trustee, the Trustee Fees with respect to such
                           Home Equity Loan Group then due; and

                  (D)      To the Owners of the  Subordinate  Certificates,  all
                           remaining  distributable  amounts as specified in the
                           Pooling and Servicing Agreement.

         "Available  Funds" as to any Home Equity Loan Group and Payment Date is
the amount on deposit in the  Certificate  Account on such  Payment Date (net of
Total  Monthly  Excess  Cashflow  and  disregarding  the  amounts of any Insured
Payments  with  respect to a Home Equity  Loan Group to be made on such  Payment
Date).

         "Total  Available  Funds" as to any Home  Equity Loan Group and Payment
Date is (x) the  amount on  deposit  in the  Certificate  Account  (net of Total
Monthly  Excess  Cashflow)  on such  Payment  Date plus (y) any amounts of Total
Monthly  Excess  Cashflow with respect to a Home Equity Loan Group to be applied
on such  Payment  Date  (disregarding  the amount of any  Insured  Payment  with
respect to a Home Equity Loan Group to be made on such  Payment  Date) plus,  in
the case of the Fixed Rate  Group,  (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.


                                                           
                                      S-42

<PAGE>



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

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

         Each Owner of a Class A Certificate will be required promptly to notify
the  Trustee  in  writing  upon  the  receipt  of a court  order  relating  to a
Preference Amount and will be required to enclose a copy of such order with such
notice to the Trustee.

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 Home Equity Loans for addition to the Fixed
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 Fixed Rate  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 Fixed Rate 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 the amount of interest  accruing at the weighted  average
Pass-Through  Rate on all Fixed  Rate  Certificates  on the  amount by which the
aggregate  Certificate  Principal Balance of the Fixed Rate Certificates exceeds
the aggregate Loan Balance of the Home Equity Loans in the Fixed Rate Group plus
the  Trustee  Fees and  Premium  Amount  with  respect  to the Fixed  Rate Group
accruing on such excess balance over (ii) the amount of any reinvestment  income
on monies on deposit in the Pre- Funding  Account;  such amounts on deposit will
be so applied by the Trustee on each Payment Date in the Funding  Period to fund
such excess, if any. Any amounts  remaining in the Capitalized  Interest Account
at the end of the Funding Period and not needed for such purpose will be paid to
the Depositor  and will not  thereafter  be available  for  distribution  to the
Owners of the Fixed Rate 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.

         On each LIBOR  Determination  Date (as defined above), the Trustee will
determine LIBOR for the next Accrual Period for the Class A-6 Certificates.

                                                           
                                      S-43

<PAGE>




         "LIBOR"  means,  as of any  LIBOR  Determination  Date,  the  rate  for
deposits in United  States  dollars for a period equal to the  relevant  Accrual
Period (commencing on the first day of such Accrual Period) which appears in the
Telerate  Page 3750 as of 11:00 a.m.,  London time,  on such date.  If such rate
does not appear on Telerate Page 3750,  the rate for that day will be determined
on the basis of the rates at which deposits in United States dollars are offered
by the Reference Banks at approximately  11:00 a.m., London time, on that day to
prime banks in the London  interbank  market for a period  equal to the relevant
Accrual Period (commencing on the first day of such Accrual Period). The Trustee
will  request the  principal  London  office of each of the  Reference  Banks to
provide a quotation of its rate. If at least two such  quotations  are provided,
the rate for that day will be the arithmetic  mean of the  quotations.  If fewer
than two quotations are provided as requested, the rate for that day will be the
arithmetic mean of the rates quoted by major banks in New York City, selected by
the Servicer,  at approximately  11:00 a.m., New York City time, on that day for
loans in United States  dollars to leading  European banks for a period equal to
the  relevant  Accrual  Period  (commencing  on the  first  day of such  Accrual
Period).

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

Book Entry Registration of the Class A Certificates

         The  Class  A  Certificates   will  be  book-entry   Certificates  (the
"Book-Entry Certificates").  Persons acquiring beneficial ownership interests in
such 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 Class A
Certificates  which in the aggregate equal the principal balance of such Class A
Certificates  and will  initially be  registered  in the name of Cede & 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 Morgan
will act as  depositary  for  Euroclear (in such  capacities,  individually  the
"Relevant Depositary" and collectively the "European  Depositaries").  Investors
may hold such  beneficial  interests in the Book-Entry  Certificates  in minimum
denominations  representing principal amounts of $____ 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 interest.

         Beneficial   Owners   will  not  receive  or  be  entitled  to  receive
certificates   representing   their   respective   interests   in  the  Class  A
Certificates, except under the limited circumstances described below. Unless and
until Definitive

                                                             
                                      S-44

<PAGE>



Certificates are issued, Beneficial Owners who are not Participants may transfer
ownership  of  Class A  Certificates  only  through  Participants  and  indirect
participants  by instructing  such  Participants  and indirect  participants  to
transfer such Class A Certificates,  by book-entry transfer, through DTC for the
account  of the  purchasers  of such  Class A  Certificates,  which  account  is
maintained with their respective Participants. Under the Rules and in accordance
with  DTC's  normal   procedures,   transfers  of  ownership  of  such  Class  A
Certificates  will be executed  through DTC and the  accounts of the  respective
Participants at DTC will be debited and credited.  Similarly,  the  Participants
and indirect  participants  will make debits or credits,  as the case may be, on
their records on behalf of the selling and purchasing Beneficial 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 -- Taxation of Certain Foreign Investors" and "-- Backup
Withholding"  in the  Prospectus  and  "Global  Clearance,  Settlement  and  Tax
Documentation   Procedures--Certain   U.S.  Federal  Income  Tax   Documentation
Requirements" in Annex I hereto.

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

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

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

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

         Euroclear was created in 1968 to hold  securities for  participants  of
Euroclear  ("Euroclear  Participants")  and to  clear  and  settle  transactions
between  Euroclear  Participants  through  simultaneous   electronic  book-entry
delivery against payment,  thereby eliminating the need for physical movement of
certificates and any risk from lack of simultaneous  transfers of securities and
cash. Transactions may now be settled in any of 32 currencies, including

                                                           
                                      S-45

<PAGE>



United States dollars.  Euroclear  includes  various other  services,  including
securities lending and borrowing and interfaces with domestic markets in several
countries generally similar to the arrangements for cross-market  transfers with
DTC described  above.  Euroclear is operated by the Brussels,  Belgium office of
Morgan  Guaranty  Trust Company of New York (the  "Euroclear  Operator"),  under
contract  with  Euroclear   Clearance   Systems  S.C.,  a  Belgian   cooperative
corporation (the  "Cooperative").  All operations are conducted by the Euroclear
Operator,  and all Euroclear  Securities  clearance  accounts and Euroclear cash
accounts are accounts  with the Euroclear  Operator,  not the  Cooperative.  The
Cooperative   establishes   policy  for   Euroclear   on  behalf  of   Euroclear
Participants.  Euroclear  Participants  include banks (including central banks),
securities brokers and dealers and other professional financial  intermediaries.
Indirect access to Euroclear is also available to other firms that clear through
or  maintain a  custodial  relationship  with a  Euroclear  Participant,  either
directly or indirectly.

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

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

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

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

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

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


                                                          
                                      S-46

<PAGE>



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

Assignment of Rights

         An Owner may pledge, encumber, hypothecate or assign all or any part of
its right to  receive  distributions  under any  Certificate,  but such  pledge,
encumbrance,  hypothecation  or assignment shall not constitute a transfer of an
ownership  interest  sufficient  to render the  transferee an Owner of the Trust
without  compliance  with the provisions of the Pooling and Servicing  Agreement
described  above.  Notwithstanding  the  foregoing,  the Pooling  and  Servicing
Agreement  provides  that the  Certificate  Insurer  may, in  connection  with a
subrogation of the Certificate  Insurer to the rights of the Owners of the Class
A Certificates to an amount equal to Insured  Payments for which the Certificate
Insurer has not received  reimbursement,  be  considered to be an "Owner" to the
extent (but only to the extent) of such rights.

                             THE CERTIFICATE INSURER

         The  information  set  forth  in  this  section  and in  the  financial
statements  of the  Certificate  Insurer set forth in Appendix B and  Appendix C
hereto have been provided by the Certificate  Insurer. No representation is made
by any  Underwriter,  the Seller,  the  Servicer,  the Depositor or any of their
affiliates as to the accuracy or completeness of any such information.

         The Certificate Insurer will issue its Certificate Insurance Policy for
the Class A  Certificates.  The  Certificate  Insurance  Policy  unconditionally
guarantees  the  payment of  principal  and  scheduled  interest  on the Class A
Certificates. The Certificate Insurer will make each required Insured Payment to
the Trustee on the later of (i) the Payment Date on which such  Insured  Payment
is  distributable  to the  Owners of the Class A  Certificates  pursuant  to the
Pooling and Servicing Agreement and (ii) the Business Day next following the day
on which the Certificate  Insurer shall have received  telephonic or telegraphic
notice,  subsequently  confirmed in writing,  or written notice by registered or
certified mail,  from the Trustee,  specifying that an Insured Payment is due in
accordance with the terms of the Certificate Insurance Policy.

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

         For purposes of the Certificate  Insurance Policy, the Owner of a Class
A Certificate as to a particular  Certificate,  does not and may not include the
Trust, the Servicer, any Subservicer, the Seller or the Depositor.

         The  Certificate  Insurance  Policy does not guarantee to the Owners of
the Class A  Certificates  any specified rate of prepayments of principal of the
Home Equity Loans or any specified return.

         The Certificate Insurance Policy is non-cancelable.


                                                           
                                      S-47

<PAGE>



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

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

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

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

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

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

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

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


                                                                         
                                      S-48

<PAGE>



         Committees of senior officers of the  Certificate  Insurer must approve
all issues for insurance  with the exception of certain small  exposures,  which
may be  approved by the  Director of Public  Finance.  These  committees  review
reports  prepared  by credit  analysts on the staff of the  Certificate  Insurer
assigned to review such issues.  Prior to its  presentation to a committee,  the
recommendation  for insurance in such report must be reviewed by the director of
the  group  responsible  for the  underwriting  of the  type of  security  under
consideration.

         As of ________, 199_ and ___________,  199_ the Certificate Insurer had
written directly,  or assumed through  reinsurance,  guaranties of approximately
$_____  billion and $_____  billion par value of  securities,  respectively  (of
which approximately __ percent  constituted  guaranties of municipal bonds), for
which it had collected gross premiums of  approximately  $____ billion and $____
billion,  respectively.  As of  ________,  199_,  the  Certificate  Insurer  had
reinsured  approximately  __  percent  of the risks it had  written,  __ percent
through quota share reinsurance and __ percent through facultative arrangements.

         The  following  table  sets  forth  capitalization  of the  Certificate
Insurer  as  of  ___________,   199_,  ___________,   199_  and  ________,  199_
respectively,  on the basis of  generally  accepted  accounting  principles.  No
material  adverse change in the  capitalization  of the Certificate  Insurer has
occurred since ________, 199_.


                                                                   (unaudited)
                -------------,           -------------,           ------------,
                   199__(2)                  199__                    199__
                 (in millions)           (in millions)            (in millions)

Unearned Premiums.................................

Other Liabilities(1)..............................

Stockholder's Equity
   Common Stock...................................
   Additional Paid-in Capital.....................
   Unrealized Gains (Losses)......................
   Foreign currency translation adjustment........
   Retained Earnings..............................

Total Stockholder's Equity........................

Total Liabilities and Stockholder's Equity........


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

(1)      Including any short-term liabilities.

(2)      The  financial  information  presented has been adjusted to reflect the
         effect  of  Statement  of  Financial   Accounting   Standards  No.  113
         "Accounting and Reporting for Reinsurance of  Short-Duration  and Long-
         Duration Contracts", which the Certificate Insurer adopted during 199_.

(3)      Effective  ______,  199_,  the common  stock par value was changed from
         $___ per share to $_____ per share.

(4)      Effective  ___________,  199_,  the  Certificate  Insurer  adopted  the
         provisions  of  Statement of Financial  Accounting  Standards  No. 115,
         "Accounting for Certain Investments in Debt and Equity Securities."

(5)      In 199_, the  Certificate  Insurer changed its method of accounting for
         retrospectively rated reinsurance contracts.

         For further financial  information  concerning the Certificate Insurer,
see the audited  financial  statements of the  Certificate  Insurer  included as
Appendix B of this  Prospectus  Supplement and the unaudited  interim  financial
statements of the Certificate  Insurer included in Appendix C of this Prospectus
Supplement.

         Copies of the  Certificate  Insurer's  quarterly  and annual  statutory
statements  filed  by the  Certificate  Insurer  with  the  New  York  Insurance
Department are available upon request to __________________________,

                                                                       
                                      S-49

<PAGE>



_______________,  New York, New York 10006, Attention:  Corporate Communications
Department.    The   Certificate   Insurer's   telephone   number   is   (_____)
_______________.

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

                               CREDIT ENHANCEMENT

Certificate Insurance Policy

         The Certificate  Insurer in consideration of the payment of the premium
and  subject  to  the  terms  of  the  Certificate   Insurance   Policy  thereby
unconditionally and irrevocably  guarantees to any Owner that an amount equal to
each full and  complete  Insured  Payment  will be received by the  Trustee,  as
trustee for the Owners, on behalf of the Owners, for distribution by the Trustee
to each Owner of each Owner's  proportionate  share of the Insured Payment.  The
Certificate  Insurer's  obligations under the Certificate  Insurance Policy 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  Policy,  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
Policy does 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).

Overcollateralization Provisions

         Overcollateralization  Resulting from Cash Flow Structure.  The Pooling
and Servicing  Agreement requires that, on each Payment Date, Net Monthly Excess
Cashflow  with  respect to a Home Equity  Loan Group be applied on such  Payment
Date as an  accelerated  payment of principal on the related  Classes of Class A
Certificates,  but only to the limited extent hereafter  described.  Net Monthly
Excess Cashflow equals the excess of (i) the excess,  if any of (x) the interest
which is  collected  on the Home  Equity  Loans in such Home  Equity  Loan Group
during a  Remittance  Period (net of the  Servicing  Fee,  the Trustee  Fee, the
Premium  Amount and Retained  Yield with respect to such Home Equity Loan Group)
plus any  Delinquency  Advances and  Compensating  Interest paid by the Servicer
with respect to such  Remittance  Period over (y) the sum of the interest  which
accrues on the related Class of Class A Certificates  during the related Accrual
Period (such difference,  the "Total Monthly Excess Spread" with respect to such
Home  Equity Loan  Group),  over (ii) the  portion of the Total  Monthly  Excess
Cashflow  that is used to cover  shortfalls  in Available  Funds on such Payment
Date in the related Home Equity Loan Group.

         This has the effect of  accelerating  the  amortization  of the related
Class A Certificates  relative to the  amortization  of the Home Equity Loans in
the related  Home Equity Loan Group.  To the extent that any Net Monthly  Excess
Cashflow  is not so used  (and is not  required  to  satisfy  requirements  with
respect  to the other  Home  Equity  Loan  Group),  the  Pooling  and  Servicing
Agreement  provides  that it will be used to reimburse the Servicer with respect
to  any  amounts  owing  to  it,  or  paid  to the  Owners  of  the  Subordinate
Certificates.

         Pursuant to the Pooling and Servicing Agreement,  each Home Equity Loan
Group's Net Monthly Excess Cashflow will be applied as an accelerated payment of
principal on the related Classes of Class A Certificates  until the Subordinated
Amount has increased to the level required.  "Subordinated  Amount" means,  with
respect to each Home Equity Loan Group and Payment Date, the excess,  if any, of
(x) the sum of (i) the aggregate  principal balances of the Home Equity Loans in
such Home  Equity  Loan Group as of the close of business on the last day of the
preceding  Remittance Period and (ii) with respect to the Fixed Rate Group only,
any  amount on  deposit  in the  Pre-Funding  Account  at such time over (y) the
related  Class A  Certificate  Principal  Balance as of such  Payment Date after
taking into account the payment of the Class A  Distribution  Amount (except for
any Subordination Deficit or Subordination  Increase Amount with respect to such
Group on such Payment  Date).  With respect to each Home Equity Loan Group,  any
amount of Net Monthly Excess Cashflow actually applied as an accelerated payment
of principal is a  "Subordination  Increase  Amount." The required  level of the
Subordinated Amount for each Home

                                                                        
                                      S-50

<PAGE>



Equity Loan Group with respect to a Payment Date is the "Specified  Subordinated
Amount."  The  Pooling  and  Servicing  Agreement  generally  provides  that the
Specified Subordinated Amount may, over time, decrease, or increase,  subject to
certain floors, caps and triggers.

         In the event  that the  required  level of the  Specified  Subordinated
Amount  with  respect to a Home Equity  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 A  Certificates  on such  Payment  Date may be
distributed to the Owners of the Subordinate  Certificates on such Payment Date.
This has the effect of  decelerating  the  amortization  of Class A Certificates
relative  to the  amortization  of the Home  Equity  Loans and of  reducing  the
related  Subordinated  Amount.  With  respect to any Home  Equity Loan Group and
Payment Date, the excess, if any, of (x) the Subordinated Amount on such Payment
Date after taking into account all distributions to be made on such Payment Date
(except for any distributions of Subordination Reduction Amounts as described in
this  paragraph)  over (y) the  Specified  Subordinated  Amount  is the  "Excess
Subordinated  Amount" for such Home Equity Loan Group and 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 A
Certificates  on such Payment Date shall instead be distributed to the Owners of
the Subordinate  Certificates 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 Class A Certificates  on such Payment Date;  such
amount being the  "Subordination  Reduction  Amount" with respect to the related
Home  Equity  Loan  Group for such  Payment  Date.  As a result of 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  Specified  Subordinated
Amount.  That is because the Owners of the Class A Certificates will, except for
the provisions relating to the Subordination Amount, be entitled to receive ___%
of collected  principal  with respect to the related Home Equity Loan Group even
though the Class A Certificate  Principal  Balance,  following  the  accelerated
amortization  resulting from the application of the Net Monthly Excess Cashflow,
will be less than ___% of the related  Home Equity Loan Group's  aggregate  Loan
Balance. Accordingly, in the absence of the provisions relating to Subordination
Reduction  Amounts the  Subordinated  Amount would  increase above the Specified
Subordinated Amount requirements even without the further application of any Net
Monthly Excess Cashflow.

         The Pooling and Servicing  Agreement  provides  generally  that, on any
Payment Date, all amounts collected on account of principal (other than any such
amount applied to the payment of a Subordination  Reduction Amount) with respect
to a Home  Equity  Loan  Group  during  the  prior  Remittance  Period  will  be
distributed  to the Owners of the related Class A  Certificates  on such Payment
Date.  If any Home  Equity  Loan  became a  Liquidated  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  Home Equity
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
Home Equity Loan which becomes a Liquidated Loan shall  thenceforth  equal zero.
The Pooling and  Servicing  Agreement  does not  contain  any  provisions  which
requires  that the amount of any Realized Loss be  distributed  to the Owners of
the 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 Home Equity Loan Group,  which,
to the extent that such reduction causes the Subordinated Amount to be less than
the 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
Subordinate  Certificates  by reducing,  or  eliminating  entirely,  payments of
Monthly Excess Spread and of Subordination  Reduction  Amounts which such Owners
would otherwise receive.

         Overcollateralization and the Certificate Insurance Policy. The Pooling
and Servicing Agreement defines a "Subordination Deficit" with respect to a Home
Equity  Loan Group and Payment  Date to be the amount,  if any, by which (x) the
aggregate of the related Class A Certificate  Principal  Balances,  after taking
into account all  distributions  to be made on such Payment Date (except for the
amount of any Subordination  Deficit),  exceeds (y) the sum of (a) the aggregate
principal  balances  of the Home Equity  Loans in the  related  Home Equity Loan
Group as of the  close of  business  on the last day of the  related  Remittance
Period and (b) with respect to the Fixed Rate Group only, the amount, if any, on
deposit in the  Pre-Funding  Account 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

                                                                 
                                      S-51

<PAGE>



the 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 Class A  Certificates
entitled to such Insured Payment on such Payment Date. The Certificate Insurance
Policy  is  similar  to the  overcollateralization  provisions  described  above
insofar as the Certificate  Insurance Policy  guarantees  ultimate,  rather than
current,  payment  of the  amounts of any  Realized  Losses to the Owners of the
Class A Certificates. Investors in the Class A Certificates should realize that,
under extreme loss or delinquency scenarios applicable to the Home Equity Loans,
they may  temporarily  receive no  distributions  of  principal  when they would
otherwise  be  entitled  thereto  under  the  principal  allocation   provisions
described herein. Nevertheless, the exposure to risk of loss of principal of the
Owners  of the  Class A  Certificates  depends  in part  on the  ability  of the
Certificate  Insurer to satisfy its obligations under the Certificate  Insurance
Policy. In that respect and to the extent that the Certificate Insurer satisfies
such  obligations,  the Owners of the Class A  Certificates  are insulated  from
shortfalls in Available Funds that may arise.

Crosscollateralization Provisions

         In addition to the use of Total  Monthly  Excess Spread and Net Monthly
Excess  Cashflow  with  respect to a Home  Equity  Loan  Group to cover  related
Subordination  Increase  Amounts,  Available Funds Shortfalls and  Subordination
Deficits,  such Total Monthly Excess Spread and Net Monthly Excess Cashflow will
be available to cover such  requirements for the other Home Equity Loan Group as
described  under  the  caption  "Description  of the  Class  A  Certificates  --
Distributions" herein.

                       THE POOLING AND SERVICING AGREEMENT

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

Covenant of the Seller to Take  Certain  Actions with Respect to the Home Equity
Loans in Certain Situations

         Pursuant to the Pooling and Servicing Agreement,  upon the discovery by
the Depositor,  Seller, the Servicer, the Certificate Insurer, any Sub-Servicer,
any Owner or the Trustee that any representations and warranties with respect to
the Home Equity Loans were untrue in any material respect as of the Closing Date
with the result that the interests of the Owners or of the  Certificate  Insurer
are  materially and adversely  affected,  the party  discovering  such breach is
required to give prompt written notice to the other parties.

         Upon the  earliest to occur of the Seller's  discovery,  its receipt of
notice  of  breach  from any of the other  parties  or such time as a  situation
resulting from an existing  statement  which is untrue  materially and adversely
affects the interests of the Owners or the Certificate  Insurer, the Seller will
be required  promptly to cure such breach in all  material  respects  or, on the
second Monthly Remittance Date next succeeding such discovery, receipt of notice
or such time,  the Seller shall (i)  substitute in lieu of each Home Equity Loan
which has given rise to the  requirement  for  action by the Seller a  Qualified
Replacement  Mortgage  (as such term is defined  in the  Pooling  and  Servicing
Agreement) and deliver the  Substitution  Amount to the Trustee on behalf of the
Trust as part of the Monthly Remittance remitted by the Servicer on such Monthly
Remittance  Date or (ii)  purchase  such  Home  Equity  Loan from the Trust at a
purchase  price equal to the Loan  Purchase  Price (as defined  below)  thereof.
Notwithstanding  any  provision  of the Pooling and  Servicing  Agreement to the
contrary,  with respect to any Home Equity Loan which is not in default or as to
which no default is imminent,  no such repurchase or  substitution  will be made
unless the Seller obtains for the Trustee and the Certificate Insurer an opinion
of counsel  experienced  in federal  income tax  matters and  acceptable  to the
Certificate  Insurer to the effect that such a repurchase or substitution  would
not constitute a Prohibited  Transaction for the Trust or otherwise  subject the
Trust to tax and would not jeopardize the status of the REMIC Pool as a REMIC (a
"REMIC  Opinion")  addressed  to the  Trustee  and the  Certificate  Insurer and
acceptable to the Trustee and the Certificate  Insurer.  Any Home Equity Loan as
to which  repurchase  or  substitution  was delayed  pursuant to the Pooling and
Servicing  Agreement  shall  be  repurchased  or  substituted  for  (subject  to
compliance with the provisions of the Pooling and Servicing  Agreement) upon the
earlier of (a) the  occurrence of a default or imminent  default with respect to
such Home Equity Loan and (b) receipt by the Trustee and the Certificate Insurer
of a REMIC Opinion. In connection with any breach of a representation,  warranty
or  covenant  or defect  in  documentation  giving  rise to such  repurchase  or
substitution  obligation,  the  Seller  agrees  that it shall,  at its  expense,
furnish the Trustee and the Certificate Insurer with a REMIC Opinion as a result
of any such  repurchase  or  substitution.  The  obligation  of the Seller so to
substitute  or purchase  any Home  Equity Loan as to which such a statement  set
forth below is untrue in any material respect and

                                                                
                                      S-52

<PAGE>



has not been remedied  constitutes the sole remedy respecting a discovery of any
such statement which is untrue in any material respect  available to the Owners,
the Trustee and the Certificate Insurer.

         "Loan Purchase  Price" means the outstanding  principal  balance of the
related  Home Equity  Loan on the  Cut-Off  Date  (assuming  that all  scheduled
principal  payments  due prior to the  Cut-Off  Date have been  made),  less any
principal  amounts  previously  distributed to the Owners  relating to such Home
Equity Loan (such amount, the "Loan Balance" of such Home Equity Loan) as of the
date of purchase (assuming that the Monthly Remittance  remitted by the Servicer
on such Monthly  Remittance  Date has already been  remitted),  plus one month's
interest at the Coupon Rate less the Retained  Yield together with the aggregate
amount  of  all  unreimbursed   Delinquency   Advances  and  Servicing  Advances
theretofore made with respect to such Home Equity Loan, all Delinquency Advances
and Servicing  Advances which the Servicer has theretofore  failed to remit with
respect to such Home Equity Loan and all reimbursed  Delinquency Advances to the
extent that  reimbursement  is not made from the  Mortgagor or from  Liquidation
Proceeds from the respective Home Equity Loan.

Assignment of Home Equity Loans

         Pursuant  to the  Pooling and  Servicing  Agreement,  the Seller on the
Closing  Date will  transfer,  assign,  set over and  otherwise  convey  without
recourse to the Depositor and the Depositor will transfer,  assign, set over and
otherwise  convey without recourse to the Trustee in trust all of its respective
right,  title and  interest  in and to each Home  Equity  Loan  (other  than any
Retained  Yield) and all its  respective  right,  title and  interest  in and to
principal  and interest  due (other than any  Retained  Yield) on each such Home
Equity  Loan after the Cut-Off  Date;  provided,  however,  that the Seller will
reserve  and  retain  all its  right,  title and  interest  in and to  principal
(including Prepayments) and interest due on each Home Equity Loan on or prior to
the Cut-Off  Date.  Purely as a  protective  measure and not to be  construed as
contrary to the parties' intent that the transfer on the Closing Date is a sale,
the  Seller  has also  been  deemed to have  granted  to the  Depositor  and the
Depositor  has also  been  deemed to have  granted  to the  Trustee  a  security
interest in the Trust  Estate in the event that the transfer of the Trust Estate
is deemed to be a loan and not a sale.

         In  connection  with the  transfer and  assignment  of the Initial Home
Equity  Loans on the Closing Date and the  Subsequent  Home Equity Loans on each
Subsequent Transfer Date, the Seller will be required to:

                  (i)  deliver  without  recourse  to the Trustee on the Closing
         Date  with  respect  to  each  Initial  Home  Equity  Loan  or on  each
         Subsequent  Transfer Date with respect to each  Subsequent  Home Equity
         Loan  identified  in the related  schedule of Home Equity Loans (A) the
         original Notes or certified copies thereof, endorsed in blank or to the
         order of the Trustee, (B) the original title insurance policy or a copy
         certified  by  the  issuer  of  the  title  insurance  policy,  or  the
         attorney's  opinion of title,  (C) originals or certified copies of all
         intervening  assignments,  showing  a  complete  chain  of  title  from
         origination to the Trustee, if any, including warehousing  assignments,
         with evidence of recording thereon, (D) originals of all assumption and
         modification  agreements,  if any and  (E)  either:  (1)  the  original
         Mortgage, with evidence of recording thereon (if such original Mortgage
         has been returned to Seller from the  applicable  recording  office) or
         (2) a copy of the Mortgage  certified by the public recording office in
         those instances where the original recorded Mortgage has been lost;

                   (ii) cause,  within 60 days  following  the Closing Date with
         respect to the Initial Home Equity Loans,  or Subsequent  Transfer Date
         with respect to the  Subsequent  Home Equity Loans,  assignments of the
         Mortgages   to   "_______________________________,    as   Trustee   of
         _______________  Home Equity Loan Trust  199__-__ under the Pooling and
         Servicing  Agreement  dated as of ________,  199_" to be submitted  for
         recording in the appropriate jurisdictions; provided, however, that the
         Seller shall not be required to prepare any  assignment of Mortgage for
         a Mortgage with respect to which the original recording  information is
         lacking  or to  record  an  assignment  of a  Mortgage  if  the  Seller
         furnishes to the Trustee and the Certificate  Insurer, on or before the
         Closing  Date,  with  respect to the  Initial  Home  Equity  Loans,  or
         Subsequent  Transfer  Date with respect to the  Subsequent  Home Equity
         Loans at the Seller's expense an opinion of counsel with respect to the
         relevant  jurisdiction  that such  recording is not required to perfect
         the  Trustee's  interests  in the  related  Mortgages  Loans  (in  form
         satisfactory to the Certificate Insurer and the Rating Agencies);

                  (iii)  deliver  the  title  insurance  policy,   the  original
         Mortgages and such  recorded  assignments,  together with  originals or
         duly certified copies of any and all prior assignments,  to the Trustee
         within 15 days of receipt thereof by the Seller (but in any event, with
         respect to any Mortgage as to which original

                                                                  
                                      S-53

<PAGE>



         recording  information has been made available to the Seller within one
         year after the Closing  Date with  respect to the  Initial  Home Equity
         Loans, or Subsequent  Transfer Date with respect to the Subsequent Home
         Equity Loans); and

                  (iv) furnish to the Trustee and the  Certificate  Insurer,  at
         the  Seller's  expense,  an opinion of counsel with respect to the sale
         and  perfection of all  Subsequent  Home Equity Loans  delivered to the
         Trust  in  form  and  substance  satisfactory  to the  Trustee  and the
         Certificate Insurer.

         The Trustee will agree,  for the benefit of the Owners,  to review each
File within 45 days after the Closing Date or  Subsequent  Transfer Date (or the
date of receipt of any  documents  delivered to the Trustee  after such date) to
ascertain that all required  documents (or certified  copies of documents)  have
been executed and received.

         If  the  Trustee   during  such  45-day   period   finds  any  document
constituting  a part of a File  which  is not  properly  executed,  has not been
received,  is  unrelated  to the Home Equity  Loans or that any Home Equity Loan
does not conform in a material  respect to the description  thereof as set forth
in the Schedule of Home Equity  Loans,  the Trustee will be required to promptly
notify the Depositor,  the Seller and the Certificate  Insurer.  The Seller will
agree in the Pooling and Servicing Agreement to use reasonable efforts to remedy
a material  defect in a document  constituting  part of a File of which it is so
notified by the Trustee. If, however,  within 60 days after the Trustee's notice
to it  respecting  such defect the Seller shall not have remedied the defect and
the defect  materially  and  adversely  affects the interest in the related Home
Equity  Loan of the Owners or of the  Certificate  Insurer,  the Seller  will be
required on the next  succeeding  Monthly  Remittance  Date to (or will cause an
affiliate  of the Seller to) (i)  substitute  in lieu of such Home  Equity  Loan
another Home Equity Loan of like kind (a  "Qualified  Replacement  Mortgage," as
such term is defined in the Pooling  and  Servicing  Agreement)  and deliver any
"Substitution  Amount" (the excess, if any, of the Loan Balance of a Home Equity
Loan being replaced over the outstanding principal balance of a replacement Home
Equity Loan plus  accrued and unpaid  interest)  to the Trustee on behalf of the
Trust as part of the Monthly Remittance remitted by the Servicer on such Monthly
Remittance Date or (ii) purchase such Home Equity Loan at a purchase price equal
to the Loan Purchase Price  thereof,  which purchase price shall be delivered to
the Trust along with the  Monthly  Remittance  remitted by the  Servicer on such
Monthly Remittance Date.

         In addition to the  foregoing,  the Trustee has agreed to make a review
during the 18th month after the Closing Date  indicating  the current  status of
the  exceptions  previously  noted by the Trustee  (the "Final  Certification").
After  delivery of the Final  Certification,  the Trustee and the Servicer shall
provide  to  Certificate   Insurer  no  less  frequently  than  monthly  updated
certifications indicating the then current status of exceptions,  until all such
exceptions have been eliminated.

Servicing and Sub-Servicing

         The Servicer is required to service the Home Equity Loans in accordance
with the Pooling and Servicing  Agreement and the servicing  standards set forth
in FNMA's  Servicing Guide (the "FNMA Guide");  provided,  however,  that to the
extent such  standards,  such  obligations  or the FNMA Guide is amended by FNMA
after the date of the Pooling  and  Servicing  Agreement  and the effect of such
amendment would be to impose upon the Servicer any material  additional costs or
other burdens relating to such servicing  obligations,  the Servicer may, at its
option, determine not to comply with such amendment.

         The Servicer is entitled to the Servicing  Fee to the extent  received.
In  addition,  the  Servicer  will be  entitled to retain  additional  servicing
compensation in the form of prepayment charges, release fees, bad check charges,
assumption fees, late payment charges, or any other  servicing-related fees, Net
Liquidation  Proceeds not required to be deposited in the Principal and Interest
Account pursuant to the Pooling and Servicing Agreement, and similar items.

         The Servicer is required to create, or cause to be created, in the name
of the Trustee at one or more  depository  institutions a principal and interest
account  maintained  as  a  trust  account  in  the  trust  department  of  such
institution (the "Principal and Interest  Account").  All funds in the Principal
and Interest  Account are required to be held (i) uninvested or (ii) invested in
Eligible  Investments (as defined in the Pooling and Servicing  Agreement).  Any
investment  of funds in the  Principal  and  Interest  Account must mature or be
withdrawable at par on or prior to the immediately succeeding Monthly Remittance
Date.  Any  investment  earnings  on funds held in the  Principal  and  Interest
Account are for the account of, and any losses  therein are also for the account
of and must be promptly replenished by, the Servicer.

                                                                   
                                      S-54

<PAGE>




         The  Servicer  is  required to deposit to the  Principal  and  Interest
Account, within one business day following receipt, all principal collections on
the Home Equity  Loans  received,  and interest  collections  on the Home Equity
Loans accrued after the Cut-Off Date, including any Prepayments, the proceeds of
any  liquidation  of a  Home  Equity  Loan  net  of  expenses  and  unreimbursed
Delinquency  Advances  ("Net  Liquidation   Proceeds"),   any  income  from  REO
Properties  and  Delinquency  Advances,  but net of (i) the  Servicing  Fee with
respect  to each  Home  Equity  Loan  and  other  servicing  compensation,  (ii)
principal  collected  and interest  accrued on any Home Equity Loan prior to the
Cut-Off  Date,  (iii)  Net  Liquidation  Proceeds  to the  extent  that such Net
Liquidation  Proceeds exceed the sum of (I) the Loan Balance of the related Home
Equity Loan, plus (II) accrued and unpaid interest on such Home Equity Loan (net
of the Servicing Fee) to the date of such  liquidation,  (iv) the Retained Yield
on any Home Equity Loan actually  received by the Servicer,  (v)  reimbursements
for Delinquency  Advances,  and (vi)  reimbursement for amounts deposited in the
Principal  and  Interest  Account  representing  payments  of  principal  and/or
interest  on  a  Note  by a  Mortgagor  which  are  subsequently  returned  by a
depository  institution as unpaid (all such net amounts being referred to herein
as the "Daily Collections").

         The Servicer may make  withdrawals for its own account from the amounts
on deposit in the  Principal  and  Interest  Account  with  respect to each Home
Equity Loan Group, in the following order and only for the following purposes:

                  (i) to withdraw  interest paid with respect to any Home Equity
         Loans that had accrued for periods on or prior to the Cut-Off Date;

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

                  (iii) to reimburse itself for unrecovered Delinquency Advances
         and Servicing Advances;

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

                  (v) to clear and terminate the Principal and Interest  Account
         following the termination of the Trust.

         The Servicer  will remit to the Trustee for deposit in the  Certificate
Account the Daily  Collections  allocable to a Remittance  Period not later than
the related Monthly  Remittance  Date, and Loan Purchase Prices and Substitution
Amounts two Business Days following the related purchase or substitution, as the
case may be.

         If the amount on deposit in the  Certificate  Account as of any Monthly
Remittance Date is less than the sum of (I) the Interest  Remittance  Amount (as
defined  in  the  Pooling  and  Servicing  Agreement)  and  (II)  the  Principal
Remittance  Amount (as defined in the Pooling and  Servicing  Agreement) on such
Monthly  Remittance  Date,  the Servicer is required to remit to the Trustee for
deposit to the Certificate  Account a sufficient amount of its own funds to make
the total amount  remitted to the Trustee equal to such sum. Such amounts of the
Servicer's own funds so deposited are "Delinquency Advances",  including but not
limited to any amount  advanced  due to the  invocation  by a  Mortgagor  of the
relief  provisions  provided by the Soldiers'  and Sailors'  Civil Relief Act of
1940. The Servicer may reimburse itself, for any Delinquency  Advances paid from
the Servicer's own funds, from collections on the Home Equity Loans with respect
to the related Home Equity Loan Group or from Net Monthly  Excess  Cashflow with
respect to the related  Home Equity Loan Group as  specified  in the Pooling and
Servicing Agreement.

         Notwithstanding  the  foregoing,  if the Servicer  determines  that the
aggregate  unreimbursed  Delinquency  Advances  exceed the  aggregate  remaining
scheduled payments due from the Mortgagor on the Home Equity Loans, the Servicer
shall not be  required  to make any  future  Delinquency  Advances  and shall be
entitled to reimbursement for such aggregate  unreimbursed  Delinquency Advances
as provided in the immediately  prior sentence.  The Servicer shall give written
notice of such  determination  to the Trustee and the Certificate  Insurer;  the
Trustee  shall  promptly  furnish  a copy of such  notice  to the  Owners of the
Subordinate Certificates; provided, further, that the Servicer shall be entitled
to recover any unreimbursed  Delinquency  Advances from the Liquidation Proceeds
for the related Home Equity Loans.

         The  Servicer  will be  required  to pay all "out of pocket"  costs and
expenses  incurred in the performance of its servicing  obligations,  including,
but not limited to, (i) expenditures in connection with a foreclosed Home Equity
Loan  prior  to  the  liquidation   thereof,   including,   without  limitation,
expenditures for real estate property

                                                          
                                      S-55

<PAGE>



taxes,   hazard  insurance  premiums,   property   restoration  or  preservation
("Preservation  Expenses"),  (ii)  the  cost  of  any  enforcement  or  judicial
proceedings,  including  foreclosures  and (iii) the cost of the  management and
liquidation of Property acquired in satisfaction of the related  Mortgage.  Such
costs will constitute "Servicing Advances." The Servicer may recover a Servicing
Advance  (x) to the  extent  permitted  by the  Home  Equity  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
Home Equity Loan or (y) from Net Monthly  Excess  Cashflow as  specified  in the
Pooling and Servicing  Agreement.  Except as provided  above, in no case may the
Servicer recover Servicing  Advances from the principal and interest payments on
any other Home Equity Loan.

         A full  month's  interest at the related  Coupon Rate less the Retained
Yield, if any, and the Servicing Fee will be due to the Trust on the outstanding
Loan  Balance of each Home Equity Loan as of the  beginning  of each  Remittance
Period.  If a Prepayment of a Home Equity Loan occurs during any calendar month,
any difference  between the interest  collected from the Mortgagor in connection
with such  prepayment and the full month's  interest at the Coupon Rate less the
Retained Yield that is due and the Servicing Fee ("Compensating  Interest") plus
any  Date-of-Payment  interest  shortfalls  (but not in excess of the  aggregate
Servicing Fee for the related Accrual Period),  will be required to be deposited
to the  Principal  and Interest  Account on the Monthly  Remittance  Date by the
Servicer and shall be included in the Monthly Remittance to be made available to
the Trustee on the next succeeding Monthly Remittance Date.

         The  Servicer,  and  in the  absence  of the  exercise  thereof  by the
Servicer,  the Certificate Insurer,  will have the right and the option, but not
the  obligation,  to  purchase  for its own  account  any Home Equity Loan which
becomes  delinquent,  in  whole  or in  part,  as to  four  consecutive  monthly
installments or any Home Equity Loan as to which  enforcement  proceedings  have
been brought by the Servicer.  The purchase  price for any such Home Equity Loan
is equal to the Loan  Purchase  Price  thereof,  which  purchase  price shall be
delivered to the Trustee.

         The Servicer is required to cause to be liquidated any Home Equity Loan
relating to a Property as to which  ownership  has been  effected in the name of
the Servicer on behalf of the Trust and which has not been liquidated  within 23
months of such  effecting  of  ownership  at such  price as the  Servicer  deems
necessary to comply with this requirement, or within such period of time as may,
in the opinion of counsel  nationally  recognized in federal income tax matters,
be permitted under the Code.

         If so required by the terms of any Home Equity Loan,  the Servicer will
be required to cause  hazard  insurance  to be  maintained  with  respect to the
related Property and to advance sums on account of the premiums  therefor if not
paid by the Mortgagor if permitted by the terms of such Home Equity Loan.

         The  Servicer  will have the  right  under the  Pooling  and  Servicing
Agreement  to accept  applications  of  Mortgagors  for  consent to (i)  partial
releases  of  Mortgages,  (ii)  alterations  and (iii)  removal,  demolition  or
division of  Properties.  No  application  for approval may be considered by the
Servicer  unless:  (i) the provisions of the related Note and Mortgage have been
complied with; (ii) the loan-to-value  ratio and debt-to-income  ratio after any
release does not exceed the maximum loan-to-value ratio and debt-to-income ratio
established in accordance  with the  underwriting  standards set forth under the
caption "The Seller and Servicer--Credit and Underwriting  Guidelines" herein to
be  applicable  to such Home  Equity  Loan;  and (iii) the lien  priority of the
related Mortgage is not affected.

         The  Servicer  will  be  permitted  under  the  Pooling  and  Servicing
Agreement  to  enter  into  Sub-Servicing   Agreements  for  any  servicing  and
administration of Home Equity Loans with any institution which (i) is a FHLMC or
FNMA approved  Seller-Servicer  for second  mortgage  loans and has equity of at
least $_________ or (ii) is an affiliate of the Servicer.

         Notwithstanding any Sub-Servicing  Agreement,  the Servicer will not be
relieved of its  obligations  under the Pooling and Servicing  Agreement and the
Servicer  will be  obligated  to the same  extent  and under the same  terms and
conditions  as if it alone were  servicing  and  administering  the Home  Equity
Loans.  The  Servicer  shall be  entitled  to enter  into any  agreement  with a
Sub-Servicer  for  indemnification  of the  Servicer  by such  Sub-Servicer  and
nothing  contained in such  Sub-Servicing  Agreement shall be deemed to limit or
modify the Pooling and Servicing Agreement.

         The Servicer (except  _______________________________ if it is required
to succeed the Servicer  under the Pooling and  Servicing  Agreement)  agrees to
indemnify and hold the Trustee, the Certificate Insurer, and each Owner harmless
against any and all claims, losses, penalties,  fines,  forfeitures,  legal fees
and related costs,

                                                              
                                      S-56

<PAGE>



judgments,  and any  other  costs,  fees  and  expenses  that the  Trustee,  the
Certificate Insurer, and any Owner may sustain in any way related to the failure
of the  Servicer to perform  its duties and  service  the Home  Equity  Loans in
compliance with the terms of the Pooling and Servicing  Agreement.  The Servicer
shall immediately notify the Trustee, the Certificate Insurer, and each Owner if
a claim is made by a third  party with  respect  to the  Pooling  and  Servicing
Agreement,  and the Servicer  shall assume (with the consent of the Trustee) the
defense  of any  such  claim  and  pay all  expenses  in  connection  therewith,
including  reasonable  counsel fees, and promptly pay, discharge and satisfy any
judgment or decree which may be entered against the Servicer,  the Trustee,  the
Certificate  Insurer and/or Owner in respect of such claim.  The Trustee may, if
necessary,  reimburse the Servicer from amounts  otherwise  distributable on the
Subordinate  Certificates  for  all  amounts  advanced  by it  pursuant  to  the
preceding  sentence except when the claim relates directly to the failure of the
Servicer to service and administer the Home Equity Loans in compliance  with the
Pooling and Servicing Agreement.

         The  Servicer  will  be  required  to  deliver  to  the  Trustee,   the
Certificate Insurer, and the Rating Agencies:  (1) on or before March 31 of each
year,  commencing in 199_, 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  under the 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 Pooling and Servicing Agreement for such year, or,
if  there  has  been a  default  in the  fulfillment  of  all  such  obligation,
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 default;
and (2) on or  before  ________,  199_  and on or  before  _______  of any  year
commencing  in 199_,  a letter or letters of a firm of  independent,  nationally
recognized certified public accountants reasonably acceptable to the Certificate
Insurer dated as of  ___________,  199_ in the case of the 199_ letter and as of
the date of the Servicer's  fiscal audit for each subsequent letter stating that
such firm has examined the Servicer's overall servicing operations in accordance
with the requirements of the Uniform Single Audit Program for Mortgage  Bankers,
and stating such firm's conclusions relating thereto.

Removal and Resignation of Servicer

         The  Certificate  Insurer  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: (a) certain acts of
bankruptcy or insolvency  on the part of the Servicer;  (b) certain  failures on
the part of the  Servicer  to perform  its  obligations  under the  Pooling  and
Servicing  Agreement;  or (c) the  failure  to  cure  material  breaches  of the
Servicer's representations in the Pooling and Servicing Agreement.

         The Pooling and Servicing  Agreement also provides that the Certificate
Insurer  may remove  the  Servicer  upon the  occurrence  of certain  additional
events.

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

         Upon  removal or  resignation  of the  Servicer,  the  Trustee  (x) may
solicit  bids for a successor  servicer  and (y) pending  the  appointment  of a
successor Servicer as a result of soliciting such bids, shall serve as Servicer.
The Trustee,  if it is unable to obtain a qualifying bid and is prevented by law
from acting as  servicer,  will be  required to appoint,  or petition a court of
competent  jurisdiction  to appoint,  any housing and home finance  institution,
bank or mortgage servicing institution designated as an approved seller-servicer
by the Federal Home Loan Mortgage Corporation  ("FHLMC") or the Federal National
Mortgage  Association  ("FNMA") having equity of not less than  $_________,  and
acceptable to the Certificate Insurer and the Owners of the Class R Certificates
(provided that if the Certificate Insurer and such Owners cannot agree as to the
acceptability  of such  successor  Servicer,  the  decision  of the  Certificate
Insurer shall control) as the successor to the Servicer in the assumption of all
or any part of the responsibilities, duties or liabilities of the Servicer.

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

                                                          
                                      S-57

<PAGE>




The Trustee

         _______________________________, a _______________ banking corporation,
having its principal corporate trust office at ___________________________  will
be named as Trustee under the Pooling and Servicing Agreement.

Reporting Requirements

         On each  Payment  Date the  Trustee is required to report in writing to
each Owner and the Certificate Insurer:

                (i) the amount of the  distribution  with respect to the related
         Class of the  Class A  Certificates  and the  Subordinate  Certificates
         (based on a Certificate in the original principal amount of $_____);

               (ii) the amount of such  distribution  allocable  to principal on
         the  Home  Equity  Loans  in each  Group,  separately  identifying  the
         aggregate  amount of any  Prepayments or other  recoveries of principal
         included therein,  with respect to the Fixed Rate Group, any Pre-Funded
         Amounts  distributed  as a Prepayment at the end of the Funding  Period
         (based on a Certificate in the original principal amount of $_____) and
         any Subordination Increase Amount with respect to each such Group;

              (iii) the amount of such distribution allocable to interest on the
         related Home Equity Loans in each Group (based on a Certificate  in the
         original principal amount of $_____);

               (iv) if the  distribution  (net of any  Insured  Payment)  to the
         Owners of any Class of the Class A  Certificates  on such  Payment Date
         was less than the related Class A  Distribution  Amount on such Payment
         Date,  the  Carry-Forward  Amount  and the  allocation  thereof  to the
         related Classes of the Class A Certificates resulting therefrom;

                (v) the amount of any  Insured  Payment  included in the amounts
         distributed to the Owners of each Class of the Class A Certificates  on
         such Payment Date;

               (vi)  the  principal   amount  of  each  Class  of  the  Class  A
         Certificate (based on a Certificate in the original principal amount of
         $_____) which will be outstanding after giving effect to any payment of
         principal on such Payment Date;

              (vii) the  aggregate  Loan Balance of all Home Equity  Loans,  the
         aggregate  Loan  Balance of the Home Equity Loans in each Group and, in
         the case of the Fixed Rate Group only,  the  aggregate  Loan Balance of
         the Initial Home Equity Loans and the Subsequent  Home Equity Loans, in
         each case  after  giving  effect to any  payment of  principal  on such
         Payment Date;

             (viii) the Subordinated  Amount and Subordination  Deficit for each
         Group, if any,  remaining after giving effect to all  distributions and
         transfers on such Payment Date;

               (ix)  based  upon  information   furnished  by  the  Seller  such
         information as may be required by Section 6049(d)(7)(C) of the Code and
         the  regulations   promulgated  thereunder  to  assist  the  Owners  in
         computing their market discount;

                (x) the total of any Substitution Amounts or Loan Purchase Price
         amounts included in such distribution with respect to each Group;

                (xi) the weighted  average  Coupon Rate of the Home Equity Loans
         with respect to each Group;

                (xii) such other  information  as the  Certificate  Insurer  may
         reasonably request with respect to delinquent Home Equity Loans;

                (xiii) the largest Home Equity Loan balance outstanding; and

                (xiv) for Payment Dates during the Funding Period, the remaining
         Pre-Funded Amount.


                                                         
                                      S-58

<PAGE>



         Certain obligations of the Trustee to provide information to the Owners
are conditioned upon such information being received from the Servicer.

         In  addition,  on each  Payment  Date the  Trustee  will be required to
distribute  to each  Owner  and  the  Certificate  Insurer,  together  with  the
information  described above, the following information prepared by the Servicer
and  furnished  to the  Trustee for such  purpose and with  respect to each Home
Equity Loan Group;

                  (a) the number and aggregate principal balances of Home Equity
         Loans (i) 30-59 days delinquent, (ii) 60-89 days delinquent and (ii) 90
         or more  days  delinquent,  as of the  close  of  business  on the last
         business day of the calendar  month next preceding the Payment Date and
         the Class A Certificate  Principal  Balance as of such Payment Date and
         the number and  aggregate  Loan  Balances of all Home Equity  Loans and
         related data;

                  (b) the status  and the number and dollar  amounts of all Home
         Equity Loans in foreclosure  proceedings as of the close of business on
         the last business day of the calendar month next preceding such Payment
         Date;

                  (c) the  number of  Mortgagors  and the Loan  Balances  of the
         related Mortgages involved in bankruptcy proceedings as of the close of
         business on the last business day of the calendar  month next preceding
         such Payment Date;

                  (d) the  existence  and status of any  Properties  as to which
         title has been taken in the name of, or on behalf of the Trustee, as of
         the  close of  business  of the last  business  day of the  month  next
         preceding the Payment Date;

                  (e)  the  book  value  of any  real  estate  acquired  through
         foreclosure  or grant of a deed in lieu of  foreclosure as of the close
         of  business  on the  last  business  day of the  calendar  month  next
         preceding the Payment Date; and

                  (f)      the amount of cumulative Realized Losses.

Removal of Trustee for Cause

         The  Trustee  may be  removed  upon  the  occurrence  of any one of the
following  events  (whatever  the reason for such event and  whether it shall be
voluntary or  involuntary  or be effected by operation of law or pursuant to any
judgment,  decree or order of any court or any order,  rule or regulation of any
administrative or governmental body) on the part of the Trustee:  (1) failure to
make distributions of available  amounts;  (2) certain breaches of covenants and
representations by the Trustee;  (3) certain acts of bankruptcy or insolvency on
the part of the  Trustee;  and (4)  failure  to meet the  standards  of  Trustee
eligibility as set forth in the Pooling and Servicing Agreement.

         If any such event occurs and is continuing, then and in every such case
(i) the  Certificate  Insurer  or (ii) with the  prior  written  consent  of the
Certificate Insurer (which is required not to be unreasonably  withheld) (x) the
Seller or (y) the Owners of a majority of the Percentage  Interests  represented
by the  Class A  Certificates  or,  if there  are no Class A  Certificates  then
Outstanding,  by a majority of the Percentage Interests represented by the Class
R Certificates, may appoint a successor trustee.

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
_______________ applicable to agreements made and to be performed therein.

Amendments

         The  Trustee,  the  Depositor,  the  Seller and the  Servicer  with the
consent of the  Certificate  Insurer  may, at any time and from time to time and
without notice to or the consent of the Owners,  amend the Pooling and Servicing
Agreement,  and the Trustee will be required to consent to such  amendment,  for
the  purposes  of  (i)  if  accompanied  by  an  approving  opinion  of  counsel
experienced in federal income tax matters,  removing the restriction against the
transfer of a Class R Certificate to a Disqualified  Organization  (as such term
is  defined in the  Code),  (ii)  complying  with the  requirements  of the Code
including any amendments necessary to maintain REMIC status,

                                                       
                                      S-59

<PAGE>



(iii) curing any ambiguity and (iv) correcting or  supplementing  any provisions
therein which are inconsistent with any other provisions therein.

         The Pooling and Servicing Agreement may also be amended by the Trustee,
the  Depositor,  the Seller and the  Servicer at any time and from time to time,
with the prior written  approval of the Certificate  Insurer and not less than a
majority  of the  Percentage  Interest  represented  by each  affected  Class of
Certificates  then  outstanding,  for the  purpose of adding any  provisions  or
changing in any manner or  eliminating  any of the provisions of the Pooling and
Servicing  Agreement  or of  modifying  in any  manner  the rights of the Owners
thereunder;  provided,  however,  that no such amendment shall (a) change in any
manner the amount of, or delay the timing of,  payments which are required to be
distributed  to any Owner without the consent of the Owner of such  Certificate,
(b) change the percentages of Percentage  Interest which are required to consent
to any such amendments, without the consent of the Owners of all Certificates of
the Class or  Classes  affected  then  outstanding  or (c) which  affects in any
manner the terms or provisions of the Certificate Insurance Policy.

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

Termination of the Trust

         The  Pooling  and  Servicing  Agreement  provides  that the Trust  will
terminate upon the payment to the Owners of all Certificates  from amounts other
than those  available  under the  Certificate  Insurance  Policy of all  amounts
required  to be paid to such  Owners  upon the  last to  occur of (a) the  final
payment or other  liquidation (or any advance made with respect  thereto) of the
last Home Equity Loan, (b) the  disposition of all property  acquired in respect
of any Home Equity Loan remaining in the Trust Estate and (c) at any time when a
Qualified  Liquidation  of the Trust Estate is effected as described  below.  To
effect  a  termination   pursuant  to  clause  (c)  above,  the  Owners  of  all
Certificates  then  outstanding  will be required (i)  unanimously to direct the
Trustee  on  behalf  of the REMIC to adopt a plan of  complete  liquidation,  as
contemplated  by  Section  860F(a)(4)  of the Code and  (ii) to  furnish  to the
Trustee  an  opinion  of counsel  experienced  in  federal  income  tax  matters
acceptable  to the  Certificate  Insurer and the Trustee to the effect that such
liquidation constitutes a Qualified Liquidation.

Optional Termination

         By Owners of Class R  Certificates.  At their  option,  the Owners of a
majority of the Percentage Interest represented by the Class R Certificates then
outstanding or in certain limited  circumstances the Certificate Insurer may, on
any Payment Date when the aggregate outstanding Loan Balances of the Home Equity
Loans is less than __% of the Maximum Collateral Amount, purchase from the Trust
all (but not fewer than all)  remaining  Home Equity Loans,  in whole only,  and
other  property  acquired  by  foreclosure,  deed  in lieu  of  foreclosure,  or
otherwise  then  constituting  the Trust Estate (i) on terms agreed upon between
the  Certificate  Insurer and such Class R  Certificate  Owners,  or (ii) in the
absence of such agreement at a price equal to ___% of the aggregate Loan Balance
of the  related  Home  Equity  Loans  as of the day of  purchase  minus  amounts
remitted  from the  Principal and Interest  Account to the  Certificate  Account
representing  collections  of  principal  on the Home  Equity  Loans  during the
current Remittance Period,  plus one month's interest on such amount computed at
the  Adjusted  Pass-Through  Rate  (as  defined  in the  Pooling  and  Servicing
Agreement), plus all accrued and unpaid Servicing Fees plus the aggregate amount
of any unreimbursed  Delinquency Advances and Servicing Advances and Delinquency
Advances which the Servicer has theretofore failed to remit.

         Termination Upon Loss of REMIC Status.  Following a final determination
by the  Internal  Revenue  Service or by a court of competent  jurisdiction,  in
either  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
does not and will no longer qualify as a "REMIC" pursuant to Section 860D of the
Code (the "Final  Determination"),  at any time on or after the date which is 30
calendar days following such Final  Determination the Certificate Insurer or the
Owners  of a  majority  in  Percentage  Interests  represented  by the  Class  A
Certificates  then Outstanding  with the consent of the Certificate  Insurer 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.


                                                           
                                      S-60

<PAGE>



                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

         The following is the opinion of Arter & Hadden,  special counsel to the
Depositor as to certain of the material  federal income tax  consequences of the
purchase,  ownership and  disposition of the Class A  Certificates  and 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 Class A Certificates.

REMIC Election

         Pursuant to the Pooling and Servicing Agreement, the Trustee will elect
to  treat  the  Trust  Estate  (other  than  the  Pre-Funding  Account  and  the
Capitalized  Interest  Account) as a REMIC for federal income tax purposes.  The
REMIC  will  issue the Class A  Certificates  and the  Subordinate  Certificates
(other  than the Class R  Certificates)  which  will be  designated  as  regular
interests in the REMIC and the Class R Certificates  which will be designated as
the  residual  interest  in the  REMIC.  See  "Formation  of the Trust and Trust
Property" herein.

         The Fixed Rate Certificates are expected to be sold at a discount.  See
"Certain Federal Income Tax Consequences -- Taxation of Regular  Certificates --
Original Issue Discount" in the Prospectus.

         Qualification  as a REMIC  requires  ongoing  compliance  with  certain
conditions.  Arter & Hadden,  special  tax counsel to the  Depositor,  is of the
opinion that, for federal  income tax purposes,  assuming (i) the REMIC election
is made and (ii) compliance with the Pooling and Servicing Agreement,  the REMIC
will be treated as a REMIC, the Class A Certificates will be treated as "regular
interests" in the REMIC and the Class R Certificates  will be the sole "residual
interest" in the REMIC.  Except as indicated  below and in the  Prospectus,  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
the Class A  Certificates  that  otherwise  report income under a cash method of
accounting  will be  required  to report  income  with  respect  to such Class A
Certificates under an accrual method.

         The  prepayment  assumption  for each Class of the Class A Certificates
for  calculating  original issue  discount is ___% of the applicable  Prepayment
Assumption. See "Prepayment and Yield Considerations -- Projected Prepayment and
Yield for Class A Certificates" herein.

         As a result of the  qualification  of certain  specified  assets of the
Trust as a REMIC,  the Trust will not be  subject  to federal  income tax except
with respect to (i) income from prohibited  transactions,  (ii) "net income from
foreclosure  property"  and (iii) certain  contributions  to the Trust after the
Closing Date (see "Certain Federal Income Tax  Consequences" in the Prospectus).
The total  income of the Trust  (exclusive  of any  income  that is taxed at the
REMIC level) will be taxable to the Beneficial Owners of the Certificates.

         Under the laws of New York State and New York City,  an entity  that is
treated for federal  income tax  purposes  as a REMIC  generally  is exempt from
entity  level taxes  imposed by those  jurisdictions.  This  exemption  does not
apply, however, to the income on the Class A Certificates.

                              ERISA CONSIDERATIONS

         The  Employee  Retirement  Income  Security  Act of  1974,  as  amended
("ERISA"),  imposes certain  restrictions  on employee  benefit plans subject to
ERISA  ("Plans")  and on persons who are  parties in  interest  or  disqualified
persons  ("parties in interest")  with respect to such Plans.  Certain  employee
benefit plans,  such as governmental  plans and church plans (if no election has
been made under section 410(d) of the Code), are not subject to the restrictions
of ERISA, and assets of such plans may be invested in the  Certificates  without
regard to the ERISA considerations  described below, subject to other applicable
federal and state law.  However,  any such  governmental or church plan which is
qualified  under  section  401(a) of the Code and  exempt  from  taxation  under
section  501(a) of the Code is subject to the prohibited  transaction  rules set
forth in section 503 of the Code.


                                                           
                                      S-61

<PAGE>



         Investments  by  Plans  are  subject  to  ERISA's   general   fiduciary
requirements,   including   the   requirement   of   investment   prudence   and
diversification  and  the  requirement  that a  Plan's  investments  be  made in
accordance with the documents governing the Plan.

         Section 406 of ERISA  prohibits  parties in interest  with respect to a
Plan from engaging in certain transactions ("prohibited transactions") involving
a Plan and its assets unless a statutory or administrative  exemption applies to
the  transaction.  Section 4975 of the Code imposes certain excise taxes (or, in
some cases, a civil penalty may be assessed pursuant to section 502(i) of ERISA)
on parties in interest which engage in non-exempt prohibited transactions.

         The  United  States  Department  of Labor  ("DOL")  has  issued a final
regulation (29 C.F.R. Section 2510.3- 101) containing rules for determining what
constitutes the assets of a Plan.  This  regulation  provides that, as a general
rule, the underlying assets and properties of corporations, partnerships, trusts
and certain other entities in which a Plan makes an "equity  investment" will be
deemed for purposes of ERISA to be assets of the Plan unless certain  exceptions
apply.

         Under the terms of the regulation, the Trust may be deemed to hold plan
assets by reason of a Plan's investment in a Certificate; such plan assets would
include an undivided interest in the Home Equity Loans and any other assets held
by the Trust. In such an event,  persons providing  services with respect to the
assets of the  Trust,  may be  parties in  interest,  subject  to the  fiduciary
responsibility  provisions  of  Title  I  of  ERISA,  including  the  prohibited
transaction  provisions  of Section  406 of ERISA  (and of  Section  4975 of the
Code),   with  respect  to  transactions   involving  such  assets  unless  such
transactions are subject to a statutory or administrative exemption.

         One such exception applies if the class of equity interests in question
is (i) "widely  held",  (ii) freely  transferable,  and (iii) sold as part of an
offering  pursuant  to  (A)  an  effective   registration  statement  under  the
Securities Act of 1933, and then  subsequently  registered  under the Securities
Exchange Act of 1934 or (B) an effective  registration  statement  under Section
12(b)  or  12(g)  of the  Securities  Exchange  Act of 1934  ("Publicly  Offered
Securities"). In addition the regulation provides that if at all times more than
__% of the  value of  classes  of  equity  interests  in the  Trust  are held by
investors other than benefit plan investors (which is defined as including plans
subject to ERISA,  government  plans and individual  retirement  accounts),  the
investing  Plan's  assets will not include any of the  underlying  assets of the
Trust.

         An additional  exemption may also be available.  The DOL has granted an
administrative exemption to [Underwriters] (PTE 91-14, Exemption Application No.
D-7958, 56 Fed. Reg. 7414) (the "Exemption")  which exempts from the application
of certain of the Prohibited Transaction rules of ERISA transactions relating to
(i) the initial  purchase,  the holding  and the  subsequent  resale by Plans of
certificates representing interests in certain asset- backed pass-through trusts
with  respect to which such  Underwriter  or any of its  affiliates  is the sole
underwriter or the manager or co-manager of the underwriting syndicate; and (ii)
the  servicing,  operation  and  management  of such  asset-backed  pass-through
trusts,  provided that the general  conditions and certain other  conditions set
forth in the Exemption are satisfied.

         The general  conditions  which must be satisfied for the Exemption by a
Plan of the Class A Certificates are the following:

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

         (ii) the rights and  interests  evidenced  by the Class A  Certificates
acquired by the Plan are not subordinated to the rights and interests  evidenced
by other certificates of the Trust;

         (iii) the Class A  Certificates  acquired  by the Plan have  received a
rating  at the  time of such  acquisition  that is in one of the  three  highest
generic rating  categories from any of S&P,  Moody's,  Fitch Investors  Service,
Inc.
or Duff & Phelps Credit Rating Co.;

         (iv) the Trustee is not an affiliate of [Underwriters],  the Depositor,
the  Seller,  the  Servicer,   the  Certificate   Insurer,  any  borrower  whose
obligations  under one or more Home Equity Loans  constitute more than _% of the
aggregate  unamortized  principal  balance of the assets in the Trust, or any of
their respective affiliates (the "Restricted Group");

                                                          
                                      S-62

<PAGE>




         (v) the sum of all payments made to, and retained by, [Underwriters] in
connection with the distribution of the Class A Certificates represents not more
than reasonable compensation for underwriting the Class A Certificates;  the sum
of all payments  made to and retained by the  Depositor  pursuant to the sale of
the Home  Equity  Loans to the Trust  represents  not more than the fair  market
value  of such  Home  Equity  Loans;  and the  sum of all  payments  made to and
retained by the Servicer  represents not more than reasonable  compensation  for
the  Servicer's   services  under  the  Pooling  and  Servicing   Agreement  and
reimbursement of the Servicer's reasonable expenses in connection therewith; and

         (vi) the Plan investing in the Class A  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, as amended.

A fiduciary of a Plan  considering  whether to purchase any Class A Certificates
should individually  determine that the Plan satisfied the conditions  described
in  clauses  (i) and (vi)  above.  The  Depositor  believes  that the Trust will
satisfy the conditions described in the other clauses above.

         Section  I.A of the  Exemption  would  provide  an  exemption  from the
restrictions  of sections 406(a) and 407(a) of ERISA as well as the excise taxes
imposed  by  sections  4975(a)  and  (b) of  the  Code  by  reason  of  sections
4975(c)(1)(A) through (D) of the Code with respect to a Plan's investment in the
Class A  Certificates  upon their initial  offering or in the  secondary  market
therefor  and  the  Plan's  continued   holding  of  such  Certificates  if  the
above-described general conditions of the Exemptions are satisfied.

         Section  I.B of the  Exemption  would  provide  an  exemption  from the
restrictions of sections  406(b)(1) and 406(b)(2) of ERISA as well as the excise
taxes  imposed  by  sections  4975(a)  and (b) of the Code by reason of  section
4975(c)(1)(E)  of the Code with  respect to a Plan's  investment  in the Class A
Certificates upon their initial offering or in the secondary market therefor and
the  Plan's  continued  holding  of such  Certificates  if, in  addition  to the
above-described  general conditions of the Exemption,  the following  conditions
are  satisfied:  (i) such Plan is not  sponsored  by a member of the  Restricted
Group;  (ii) at least __% of the Class A  Certificates  is  acquired  by persons
independent of the Restricted  Group and at least __% of the aggregate  interest
in the Trust is acquired by persons  independent of the Restricted Group;  (iii)
the total  investment of such Plan in the Class A  Certificates  does not exceed
__% of all the Class A Certificates  outstanding at the time of the acquisition;
and (iv) immediately  after such  investment,  no more than __% of the assets of
such Plan are  invested  in  certificates  representing  an  interest in a trust
containing assets sold or serviced by the same entity. A fiduciary  intending to
cause a Plan to  purchase  any  Class A  Certificates  to  which  the  exemption
described  in  this  paragraph  is  applicable  should  individually   ascertain
satisfaction of the conditions described in clauses (i) and (iv) above.

         Section  I.C of the  Exemption  would  provide  an  exemption  from the
restrictions  of  sections  406(a),  406(b)  and  407(a) of ERISA as well as the
excise  taxes  imposed  by  sections  4975(a)  and (b) of the Code by  reason of
section  4975(c)  of the Code with  respect  to the  servicing,  management  and
operation of the Trust if, in addition to the above-described general conditions
of the Exemption,  the following conditions are satisfied: (i) such transactions
are  carried  out in  accordance  with the terms of the  Pooling  and  Servicing
Agreement,  and (ii) the Pooling and  Servicing  Agreement is made  available to
investors  prior to their  investment  in the Trust.  The  Depositor  intends to
comply with the foregoing conditions.

         Section  I.D of the  Exemption  would  provide  an  exemption  from the
restrictions  of sections 406(a) and 407(a) of ERISA as well as the excise taxes
imposed  by  sections  4975(a)  and  (b) of  the  Code  by  reason  of  sections
4975(c)(1)(A)  through  (D) of the Code with  respect to  transactions  to which
those  restrictions  or taxes would  otherwise  apply merely because a person is
deemed  to  be a  party  in  interest  or a  disqualified  person  (including  a
fiduciary)  with respect to a Plan by virtue of  providing  services to the Plan
(or by virtue of having a  relationship  to such service  provider  described in
section 3(14)(F),  (G), (H) or (I) of ERISA or section 4975(e)(2)(F),  (G), (H),
or (I) of the Code), solely because of the Plan's ownership of the Certificates.

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


                                                                 
                                      S-63

<PAGE>



                                     RATINGS

         It is a condition of the issuance of the Class A Certificates  that the
Class A Certificates  receive ratings of "AAA" by S&P and "Aaa" by Moody's.  The
ratings  assigned to the Class A  Certificates  will be based  primarily  on the
claims-paying   ability  of  the  Certificate   Insurer.   Explanations  of  the
significance of such ratings may be obtained from Moody's, 99 Church Street, New
York,  New York 10007 and S&P,  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  Class  A
Certificates.  A security  rating is not a  recommendation  to buy, sell or hold
securities.

         Ratings  which are  assigned  to  securities  such as the  Class  A-7IO
Certificates  generally evaluate the ability of the seller (i.e., the Trust) and
any guarantor (i.e., the Certificate  Insurer) to make payments,  as required by
such  securities.  The amounts  distributable  on the Class  A-7IO  Certificates
consist only of interest.  In general,  the ratings  address credit risk and not
prepayment  risk.  If all of the Home Equity Loans were to prepay in the initial
month,  with the result that investors in the Class A-7IO  Certificates  receive
only a single month's  interest and thus suffer a nearly  complete loss of their
investment,  all amounts "due" to such Owners will  nevertheless have been paid,
and such result is consistent with the "AAAr/Aaa"  ratings received on the Class
A-7IO Certificates.

         The "r" symbol is  appended  to the rating by  Standard & Poor's of the
Class  A-7IO  Certificates  because  they are  interest-only  Certificates  that
Standard & Poor's believes may experience high volatility or high variability in
expected  returns  due  to  non-credit  risks  created  by  the  terms  of  such
Certificates. The absence of an "r" symbol in the rating of the other Classes of
Class A Certificates should not be taken as an indication that such Certificates
will experience no volatility or variability in total return.

                         LEGAL INVESTMENT CONSIDERATIONS

         [Although the Fixed Rate Certificates are expected to be rated "AAA" by
S&P and  "Aaa" by  Moody's,  such  Certificates  will not  constitute  "mortgage
related  securities"  for purposes of SMMEA because the Home Equity Loans in the
Fixed Rate Group include second liens. 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.]

         The  Class  [A/A-6]  Certificates  will  constitute  "mortgage  related
securities"  for  purposes  of SMMEA for so long as they are rated in one of the
two highest rating categories by one or more nationally  recognized  statistical
rating  organizations.  As such,  such  Classes  of  Certificates  will be legal
investments  for certain  entities to the extent  provided in SMMEA,  subject to
state  laws  overriding  SMMEA.  In  addition,   institutions  whose  investment
activities are subject to review by federal or state regulatory  authorities may
be or may become subject to restrictions,  which may be retroactively imposed by
such regulatory  authorities,  on the investment by such institutions in certain
forms of mortgage related securities.  Furthermore,  certain states have enacted
legislation  overriding the legal  investment  provisions of SMMEA. In addition,
institutions  whose  activities  are  subject  to  review  by  federal  or state
regulatory  authorities may be or may become subject to restrictions,  which may
be retroactively  imposed by such regulatory  authorities,  on the investment by
such institutions in certain forms of mortgage related securities.]

                                  UNDERWRITING

         Subject  to the terms  and  conditions  set  forth in the  Underwriting
Agreement  relating to the  Certificates  (the  "Underwriting  Agreement"),  the
Depositor  has  agreed to cause  the  Trust to sell to each of the  Underwriters
named below (the  "Underwriters"),  and each of the  Underwriters  has severally
agreed to purchase,  the principal amount or Percentage  Interest of the Class A
Certificates set forth opposite its name below:

                             Class A-1 Certificates

        Underwriters                                     Principal Amount
        ------------                                     ----------------

        [Underwriters]                                   $__________


                                                                      
                                      S-64

<PAGE>



                             Class A-2 Certificates

   Underwriters                                         Principal Amount

   [Underwriters]                                       $__________


                             Class A-3 Certificates

   Underwriters                                         Principal Amount

   [Underwriters]                                       $__________

                             Class A-4 Certificates

   Underwriters                                         Principal Amount

   [Underwriters]                                       $__________

                             Class A-5 Certificates

   Underwriters                                         Principal Amount

   [Underwriters]                                       $__________

                             Class A-6 Certificates

   Underwriters                                         Principal Amount

   [Underwriters]                                       $__________


                            Class A-7IO Certificates

   Underwriters                                         Percentage Interest

   [Underwriters]                                       $__________

         The Depositor has agreed to indemnify the Underwriters  against certain
liabilities, including civil liabilities under the Securities Act, or contribute
to payments which the Underwriters may be required to make in respect thereof.

                                REPORT OF EXPERTS

         The financial  statements of  __________________________,  for the year
ended ___________,  199_, appearing in Appendix B of this Prospectus Supplement,
have been  audited by  _______________,  independent  auditors,  as set forth in
their report thereon  appearing in Appendix B, and are included in reliance upon
such report given upon the authority of such firm as experts in  accounting  and
auditing.

         The financial statements of __________________________ included in this
Prospectus  Supplement in Appendix B, as of  ___________,  199_ and 199_ and for
each of the years in the two year  period  then  ended,  have been  included  in
reliance  upon the  report of  ________________________,  independent  certified
public accountants,  appearing in Appendix B, upon the authority of such firm as
experts in accounting and auditing.

         The report of ________________________  covering the ___________,  199_
and 199_ financial  statements refers to changes, in 199_, in accounting methods
for  multiple-year  retrospectively  rated  reinsurance  contracts,  and for the
adoption  of  the  provisions  of the  Financial  Accounting  Standards  Board's
Statement of Financial  Accounting  Standards No. 113, "Accounting and Reporting
for  Reinsurance of  Short-Duration  and  Long-Duration  Contracts" and No. 115,
"Accounting for Certain Investments in Debt and Equity Securities."


                                                             
                                      S-65

<PAGE>



                              CERTAIN LEGAL MATTERS

         Certain legal  matters  relating to the validity of the issuance of the
Certificates  will be passed upon for the Seller by Arter & Hadden,  Washington,
D.C. and by Alan L. Langus,  Esquire,  Chief Counsel for the Depositor.  Certain
legal  matters  relating to  insolvency  issues and certain  federal  income tax
matters  concerning  the  Certificates  will be passed upon for the Depositor by
Arter & Hadden.


                                                       
                                      S-66

<PAGE>



                                     ANNEX I
                            TO PROSPECTUS SUPPLEMENT

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

         Except  in  certain  limited   circumstances,   the  globally   offered
_______________  Home Equity Loan Trust  199__-__ Home Equity Loan  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 mortgage
loan asset-backed certificates issues in same-day funds.

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

         Trading between DTC, Seller and CEDEL or Euroclear  Participants.  When
Global Securities are to be transferred from the account of a DTC Participant to
the account of a CEDEL  Participant  or a Euroclear  Participant,  the purchaser
will send  instructions  to CEDEL or Euroclear  through a CEDEL  Participant  or
Euroclear  Participant at least one business day prior to  settlement.  CEDEL or
Euroclear will instruct the Relevant Depositary, as the case

                                                                        
                                       I-1

<PAGE>



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

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

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

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

         Trading  between CEDEL or Euroclear  Seller and DTC  Purchaser.  Due to
time  zone  differences  in  their  favor,   CEDEL  Participants  and  Euroclear
Participants  may employ their  customary  procedures for  transactions in which
Global  Securities  are to be transferred  by the  respective  clearing  system,
through the respective  Depositary,  to a DTC Participant.  The seller will send
instructions  to CEDEL or  Euroclear  through a CEDEL  Participant  or Euroclear
Participant at least one business day prior to settlement.  In these cases CEDEL
or Euroclear will instruct the respective Depositary, as appropriate,  to credit
the Global Securities to the DTC Participant's account against payment.  Payment
will include  interest  accrued on the Global  Securities from and including the
last coupon  payment to and  excluding the  settlement  date on the basis of the
actual  number of days in such  accrual  period and a year assumed to consist to
360 days.  For  transactions  settling  on the 31st of the month,  payment  will
include  interest accrued to and excluding the first day of the following month.
The  payment  will then be  reflected  in the  account of CEDEL  Participant  or
Euroclear Participant the following day, and receipt of the cash proceeds in the
CEDEL Participant's or Euroclear  Participant's  account would be back-valued to
the value date (which would be the preceding  day, when  settlement  occurred in
New York). Should the CEDEL Participant or Euroclear  Participant have a line of
credit  with  its  respective  clearing  system  and  elect  to  be in  debt  in
anticipation of receipt of the sale proceeds in its account,  the back-valuation
will extinguish any overdraft  incurred over that one-day period.  If settlement
is not completed on the intended value date (i.e., the trade fails),  receipt of
the cash proceeds in the CEDEL Participant's or Euroclear  Participant's account
would instead be valued as of the actual settlement date.

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

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

                                                                   
                                       I-2

<PAGE>




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

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

Certain U.S. Federal Income Tax Documentation Requirements

         A beneficial  owner of Global  Securities  holding  securities  through
CEDEL or  Euroclear  (or  through  DTC if the holder has an address  outside the
U.S.) will be subject to the __% 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>
========================================     ===================================

         No dealer, salesperson or other
person has been  authorized  to give any       _______________ Home Equity
information     or    to    make     any            Loan Trust 199__-__
representation  not  contained  in  this
Prospectus  Supplement or the Prospectus
and, if given or made, such  information
or  representation  must  not be  relied              $-----------
upon as having  been  authorized  by the
Depositor or by the  Underwriters.  This
Prospectus Supplement and the Prospectus
do not constitute an offer to sell, or a
solicitation  of an  offer to buy any of              $-----------
the  securities  offered  hereby  in any          Class A-1 Certificates
jurisdiction to any person to whom it is
unlawful  to  make  such  offer  in such
jurisdiction.  Neither  the  delivery of              $-----------
this   Prospectus   Supplement   or  the          Class A-2 Certificates
Prospectus  nor any sale made  hereunder
shall, under any  circumstances,  create
any implication that information  herein              $----------
is correct as of any time  subsequent to          Class A-3 Certificates
the date  hereof or that  there has been
no   change  in  the   affairs   of  the
Depositor  since such  date.                          $----------
                                                  Class A-4 Certificates
              ----------
TABLE  OF   CONTENTS   
                                   Page              $----------
         PROSPECTUS SUPPLEMENT                    Class A-5 Certificates
Summary.............................S-1
Risk Factors.......................S-13
The Seller and Servicer............S-16              $----------
Use of Proceeds....................S-20   Class A-6 Adjustable Rate Certificates
The Depositor......................S-20
The Home Equity Loan Pool..........S-20
Prepayment and Yield
  Considerations...................S-34
Formation of the Trust and Trust
Property...........................S-39
Additional Information.............S-39
Description of the Class A
Certificates.......................S-40
The Certificate Insurer............S-47
Credit Enhancement.................S-50
The Pooling and Servicing
  Agreement........................S-52
Certain Federal Income Tax
Consequences.......................S-61      _______________ Home Equity Loan
ERISA Considerations...............S-62       Pass-Through Certificates, Series
Ratings............................S-64                 199__-__
Legal Investment Considerations....S-64
Underwriting.......................S-64
Report of Experts..................S-65
Certain Legal Matters..............S-66
Global Clearance, Settlement and 
  Tax Documentation Procedures..Annex I
Index to Location of Principal 
  Defined Terms.....................A-1
Audited Financial Statements for 
  the Certificate Insurer...........B-1
Unaudited Financial Statements for 
  the Certificate Insurer...........C-1

           PROSPECTUS 
Summary of Prospectus.................1                -----------
Risk Factors..........................6           PROSPECTUS SUPPLEMENT
Description of the Certificates.......9                -----------
The Trusts...........................14
Credit Enhancement...................17
Servicing of the Home Equity 
  Loans and Contracts................21
Administration.......................27              [UNDERWRITERS]
Use of Proceeds......................34
The Depositor........................34
Certain Legal Aspects of the 
  Mortgage Assets....................34
Legal Investment Matters.............47
ERISA Considerations.................48
Certain Federal Income Tax 
  Consequences.......................49
Plan of Distribution.................73
Legal Matters........................73
Financial Information................73
Index to Location of Principal 
  Defined Terms.....................A-1

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

<PAGE>
                                           APPENDIX A
                                 INDEX TO LOCATION OF PRINCIPAL
                                         DEFINED TERMS
<TABLE>
<CAPTION>
                                        Page                                                Page
                                        ----                                                ----
<S>                                    <C>            <C>                                   <C> 
Accrual Period                          S-4            Mortgagor                            S-33  
Actuarial Loans                        S-34            Net Liquidation Proceeds             S-55  
Adjustable Rate Certificates            S-1            Net Monthly Excess Cashflow          S-42  
Appraised Values                       S-21            Notes                                 S-2  
Available Funds                        S-42            Original Pre-Funded Amount            S-2  
Available Funds Cap                     S-1            Owners                                S-2  
Available Funds Shortfall              S-41            Participants                         S-44  
Balloon Loans                          S-16            Pass-Through Rate                    S-40  
Beneficial Owners                      S-10            Payment Date                          S-4  
Book-Entry Certificates                S-44            Percentage Interest                  S-40  
Business Day                            S-5            Plans                                S-61  
Capitalized Interest Account           S-10            Preference Amount                     S-7  
Carry Forward Amount                    S-5            Pre-Funded Amount                     S-9  
Cede                                   S-10            Pre-Funding Account                   S-2  
CEDEL                                  S-10            Premium Amount                       S-41  
CEDEL Participants                     S-45            Prepayment Assumption                S-35  
Certificate Account                    S-40            Prepayments                          S-13  
Certificate Insurance Policy            S-8            Preservation Expenses                S-56  
Certificate Insurer                     S-8            Principal and Interest Account       S-54  
Certificate Principal Balance          S-35            Principal Distribution Amount         S-6  
Certificates                            S-2            Properties                            S-2  
Citibank                               S-10            Qualified Replacement Mortgage       S-54  
Class                                   S-1            Rating Agencies                      S-11  
Class A Certificate Principal Balance  S-35            Realized Loss                        S-51  
Class A Certificates                    S-1            Record Date                           S-4  
Class A Distribution Amount             S-4            Reference Banks                      S-44  
Class A-1 Certificates                  S-1            Register                             S-40  
Class A-2 Certificates                  S-1            Registrar                            S-40  
Class A-3 Certificates                  S-1            Relevant Depositary                  S-44  
Class A-4 Certificates                  S-1            REMIC                                S-11  
Class A-5 Certificates                  S-1            REMIC Opinion                        S-52  
Class A-6 Certificates                  S-1            Remittance Period                     S-7  
Class R Certificates                    S-2            Retained Yield                        S-3  
Closing Date                            S-1            Riegle Act                           S-15  
Code                                   S-11            Rules                                S-44  
Combined Loan-to-Value Ratios          S-24            S&P                                  S-11  
Compensating Interest                  S-56            Seller                                S-1  
Cooperative                            S-46            Servicing Advance                    S-56  
Coupon Rates                            S-3            Servicing Fee                         S-7  
Current Interest                        S-5            Six-Month LIBOR                      S-14  
Cut-Off Date                            S-1            SMMEA                                S-12  
Daily Collections                      S-55            Specified Subordinated Amount        S-51  
Date-of-Payment Loans                  S-33            Subordinate Certificates              S-2  
Definitive Certificate                 S-44            Subordinated Amount                  S-50  
Delinquency Advances                   S-55            Subordination Deficit                 S-7  
Depositor                               S-1            Subordination Increase Amount        S-50  
DOL                                    S-62            Subordination Reduction Amount       S-51  
DTC                                    S-10            Subsequent Cut-Off Date              S-14  
DTC Participants                       S-45            Subsequent Home Equity Loans          S-2  
ERISA                                  S-61            Subsequent Transfer Agreement        S-14  
Euroclear                              S-10            Subsequent Transfer Date              S-9  
Euroclear Operator                     S-46            Substitution Amount                  S-54  
Euroclear Participants                 S-45            Telerate Page 3750                   S-44  
European Depositaries                  S-10            Terms and Conditions                 S-46  
Excess Subordinated Amount             S-51            Total Available Funds                S-42  
FHLMC                                  S-57            Total Monthly Excess Cashflow        S-41  
Final Certification                    S-54            Total Monthly Excess Spread          S-50  
Final Scheduled Payment Dates          S-35            Trust                                S-39  
Financial Intermediary                 S-44            Trust Estate                         S-39  
Fixed Rate Certificates                 S-1            Trustee                               S-1  
FNMA                                   S-57            Underwriters                         S-64  
FNMA Guide                             S-54            Weighted average life                S-35  
Funding Period                          S-9            
Group                                     2
Home Equity Loan Group                    2
Home Equity Loans                      S-20
Initial Certificate Principal Balance  S-35
Initial Home Equity Loans               S-2
Insured Payments                        S-8
LIBOR                                   S-1
Liquidated Home Equity Loan             S-7
Loan Balance                           S-53
Loan Purchase Price                    S-53
Loan-to-Value Ratios                   S-23
Maximum Collateral Amount              S-10
Monthly Remittance Date                 S-7
Moody's                                S-11
Morgan                                 S-10
Mortgages                               S-2

                                       A-1
</TABLE>
<PAGE>


 [THIS PAGE INTENTIONALLY LEFT BLANK]


<PAGE>
[Information   contained  herein  is  subject  to  completion  or  amendment.  A
registration  statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This preliminary prospectus shall not constitute an offer to sell or
the  solicitation  of an  offer  to buy nor  shall  there  be any  sale of these
securities  in any State in which  such  offer,  solicitation  or sale  would be
unlawful prior to registration or qualification under the securities laws of any
such State.]
- --------------------------------------------------------------------------------
SUBJECT TO COMPLETION DATED __________ ___, 199_ VERSION 2

PROSPECTUS SUPPLEMENT
(To Prospectus Dated _________ __, 199_)
- --------------------------------------------------------------------------------


                     CTS TITLE I HOME IMPROVEMENT LOAN TRUST
                      $_______________ Class A Certificates
              $_______________ Class S-A Interest Only Certificates
                            Pass-Through Certificates
                                 Series 199__-__

                       CONTISECURITIES ASSET FUNDING CORP.
                                    Depositor
- --------------------------------------------------------------------------------

         The CTS Title I Home Improvement Loan Pass-Through Certificates, Series
199__-__ (the  "Certificates")  will consist of the Class A Certificates and the
Class S-A Certificates (collectively,  the "Offered Certificates") and the Class
R Certificates.
Only the Offered Certificates are offered hereby.

                                [Guarantor Logo]

         On or before the issuance of the  Certificates,  ContiSecurities  Asset
Funding Corp. (the "Depositor") will obtain from  _________________________ (the
"Certificate Insurer") a certificate guaranty insurance policy,  relating to the
Offered  Certificates  (the "Policy") in favor of the Trustee.  The  Certificate
Insurance  Policy will provide for 100% coverage of the principal amount of, and
scheduled interest due on, the Offered Certificates.

         As more fully described herein,  interest  distributions on the Offered
Certificates  will be based on the Certificate  Principal Balance of the related
Class A  Certificates  or the  aggregate  outstanding  principal  amount  of the
Mortgage  loans  (the  "Notional  Principal  Balance")  and the then  applicable
Pass-Through Rate.
         For a discussion of  significant  matters  affecting  investment in the
Certificates,  see "Risk Factors"beginning on page S-14 herein, and beginning on
page 6 in the Prospectus.
                                                  (cover continued on next page)
- --------------------------------------------------------------------------------

THE OFFERED CERTIFICATES REPRESENT BENEFICIAL INTERESTS IN THE TRUST ONLY AND DO
NOT  REPRESENT  INTERESTS IN OR  OBLIGATIONS  OF  CONTISECURITIES  ASSET FUNDING
     CORP., ANY ORIGINATORS OR ANY OF THEIR AFFILIATES. NEITHER THE OFFERED
               CERTIFICATES NOR THE MORTGAGE LOANS ARE INSURED OR
                     GUARANTEED BY ANY GOVERNMENTAL AGENCY.

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

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

         The Offered Certificates will be purchased by the Underwriters from the
Depositor  and will be  offered  by the  Underwriters  from  time to time to the
public  in  negotiated  transactions  or  otherwise  at  varying  prices  to  be
determined at the time of sale.

         Proceeds to the Depositor will be approximately  $____________ from the
sale of the  Offered  Certificates,  before  deducting  expenses  payable by the
Depositor estimated to be approximately $_______ in the aggregate.

         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 ____________ ___, 199___ only through the Same Day
Funds Settlement System of The Depository Trust Company.
                                 [UNDERWRITERS]

          The date of this Prospectus Supplement is __________, 199__.


<PAGE>

(Cover continued from previous page)
         The Certificates  represent  undivided ownership interests in a pool of
fixed-rate  residential  first and junior lien home  improvement  mortgage loans
(the "Mortgage Loans")  partially insured by the Federal Housing  Administration
(the "FHA") of the United  States  Department  of Housing and Urban  Development
under Title I of the  National  Housing Act of 1934,  all monies due  thereunder
after  ____________  __, 199__ (the "Cut-Off Date"),  security  interests in the
properties  which  secure the Mortgage  Loans (the  "Mortgaged  Properties"),  a
certificate  guaranty insurance policy and certain other property.  The Mortgage
Loans will be held in the CTS Title I Home  Improvement  Loan  Trust  199___-___
(the  "Trust").  The Trust will be created  pursuant to a Pooling and  Servicing
Agreement  dated as of  ______________  __,  199__ (the  "Agreement")  among the
Depositor  in  its  capacity  as  sponsor  of  the  Trust,  ContiTrade  Services
Corporation (the "Company"),  ___________________, in its capacity as the master
servicer and claims  administrator of the Mortgage Loans (the "Master  Servicer"
and  "Claims  Administrator"),  and   _______________________________,   in  its
capacity  as Trustee  (the  "Trustee").  On or prior to the  Closing  Date,  the
Company  will cause the  Mortgage  Loans to be  acquired  from  Originators,  as
described  herein.  The  obligations  of  the  Depositor  with  respect  to  the
Certificates will be limited to its respective contractual obligations under the
Agreement.
         Distributions of interest will be made to holders (the "Owners") of the
Certificates on the ___th day of each month,  (or, if such day is not a business
day, the next following business day) beginning  __________ __, 199__.  Interest
will be passed  through on each  Distribution  Date to the Owners of the Class A
Certificates  based on the Class A  Certificate  Principal  Balance  (as defined
herein) at the pass-through  rate thereon (the "Class A Pass-Through  Rate") and
to the  Owners of the Class S-A  Certificates  based on the  Notional  Principal
Balance (as defined  herein) at the  pass-through  rate  thereon (the "Class S-A
Pass-Through  Rate") and principal  will also be passed through to the Owners of
the Class A Certificates  on each  Distribution  Date as described  herein.  The
final scheduled Distribution Date of the Offered Certificates will be __________
20, _____. The Class S-A Certificates are interest-only Certificates.  The yield
to investors on the Class S-A  Certificates  will be extremely  sensitive to the
rate and  timing of  principal  payments  (including  prepayments,  repurchases,
defaults and  liquidations)  on the Mortgage Loans,  which may vary over time. A
rapid rate of principal payments (including prepayments,  repurchases,  defaults
and liquidations) on the Mortgage Loans could result in the failure of investors
in the Class S-A Certificates to recover their initial investments. See "Summary
- - Nature of Class S-A  Certificates,"  "Certain  Yield,  Prepayment and Weighted
Average Life  Considerations"  herein and "Risk Factors" and "Yield,  Prepayment
and Maturity Considerations" in the Prospectus.
         It is a condition  to issuance  of the  Offered  Certificates  that the
Offered  Certificates  be rated "Aaa" by Moody's  Investor  Service and "AAA" by
Standard & Poors.
         An election  will be made to treat 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" 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.  The
Underwriters  intend,  but are not  obligated,  to make a market in the  Offered
Certificates.

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

         UNTIL __________,  199___,  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 ____________ __, 199__ 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.  

                             AVAILABLE INFORMATION

         The Depositor has filed with the Securities  and Exchange  Commission a
Registration  Statement  under the  Securities  Act of 1933 with  respect to the
Certificates.  This Prospectus Supplement and the related Prospectus, which form
a part of the Registration Statement, omit certain information contained in such
Registration  Statement pursuant to the Rules and Regulations of the Commission.
The  Registration  Statement can be inspected and copied at the Public Reference
Room of the  Commission at 450 Fifth Street,  N.W.,  Washington,  D.C.,  and the
Commission's regional offices at Seven World Trade Center, 13th Floor, New York,
New York, 10048, and Northwestern Atrium Center, 500 West Madison Street,  Suite
1400,  Chicago,  Illinois  60661.  Copies of such  materials  can be obtained at
prescribed  rates from the Public  Reference  Section of the  Commission  at 450
Fifth Street, N.W., Washington, D.C. 20549.

                         REPORTS TO CERTIFICATEHOLDERS

         The  Trustee  will  mail  monthly   reports   concerning   the  Offered
Certificates to all registered Owners.

<PAGE>

<TABLE>
<CAPTION>
                                              TABLE OF CONTENTS

                                               Page                                                     Page  
<S>                                            <C>      <C>                                            <C>  
                                                         USE OF PROCEEDS................................S-14   
SUMMARY  .......................................S-1      THE DEPOSITOR..................................S-14   
RISK FACTORS...................................S-13      THE TITLE I LOAN PROGRAM AND THE                      
USE OF PROCEEDS................................S-14               CONTRACT OF INSURANCE.................S-14   
THE DEPOSITOR..................................S-14      THE ORIGINATORS................................S-15   
THE TITLE I LOAN PROGRAM AND THE                         THE MASTER SERVICER AND CLAIMS                        
         CONTRACT OF INSURANCE.................S-14               ADMINISTRATOR.........................S-15   
THE ORIGINATORS................................S-15      THE TRUSTEE AND CONTRACT OF                           
THE MASTER SERVICER AND CLAIMS                                    INSURANCE HOLDER......................S-15   
         ADMINISTRATOR.........................S-15      THE MORTGAGE LOAN POOL.........................S-16   
THE TRUSTEE AND CONTRACT OF                              PREPAYMENT AND YIELD CONSIDERATIONS............S-19   
         INSURANCE HOLDER......................S-15      ADDITIONAL INFORMATION.........................S-22   
THE MORTGAGE LOAN POOL.........................S-16      DESCRIPTION OF THE OFFERED                            
PREPAYMENT AND YIELD CONSIDERATIONS............S-19               CERTIFICATES..........................S-22   
ADDITIONAL INFORMATION.........................S-22      THE POLICY.....................................S-26   
DESCRIPTION OF THE OFFERED                               THE CERTIFICATE INSURER........................S-28   
         CERTIFICATES..........................S-22      OVERCOLLATERALIZATION PROVISIONS...............S-29   
THE POLICY.....................................S-26      THE POOLING AND SERVICING AGREEMENT............S-30   
THE CERTIFICATE INSURER........................S-28      CERTAIN FEDERAL INCOME TAX                            
OVERCOLLATERALIZATION PROVISIONS...............S-29               CONSEQUENCES..........................S-39   
THE POOLING AND SERVICING AGREEMENT............S-30      ERISA CONSIDERATIONS...........................S-40   
CERTAIN FEDERAL INCOME TAX                               RATINGS  ......................................S-42   
         CONSEQUENCES..........................S-39      LEGAL INVESTMENT CONSIDERATIONS................S-42   
ERISA CONSIDERATIONS...........................S-40      UNDERWRITING...................................S-42   
RATINGS  ......................................S-42      REPORT OF EXPERTS..............................S-42   
LEGAL INVESTMENT CONSIDERATIONS................S-42      CERTAIN LEGAL MATTERS..........................S-43   
UNDERWRITING...................................S-42                                                            
REPORT OF EXPERTS..............................S-42           APPENDIX A   INDEX OF PRINCIPAL DEFINED          
CERTAIN LEGAL MATTERS..........................S-43                        TERMS                               
SUMMARY  .......................................S-1           APPENDIX B   AUDITED FINANCIAL STATEMENTS        
RISK FACTORS...................................S-13                        OF THE CERTIFICATE INSURER          
                                                              APPENDIX C   SPECIMEN OF THE POLICY

</TABLE>
              
                                                           
                                                         

<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 of  Principal  Defined
Terms for the location of the definitions of certain capitalized terms.

Issuer.............................   CTS Title I Home  Improvement  Loan Trust,
                                      Series 199__-__ (the "Trust").

Certificates Offered...............   CTS   Title   I  Home   Improvement   Loan
                                      Certificates,  Series  199__-__,  Class  A
                                      Certificates  (the "Class A Certificates")
                                      and Class S-A  Interest-Only  Certificates
                                      (the   "Class   S-A    Certificates"   and
                                      collectively with the Class A Certificates
                                      the "Offered Certificates").

Depositor.........................    ContiSecurities  Asset Funding Corp.  (the
                                      "Depositor"),   a  Delaware   corporation,
                                      having its principal  executive offices at
                                      277 Park Avenue, 38th Floor, New York, New
                                      York 10172.

Trustee...........................    ____________________, a __________ banking
                                      corporation having its principal corporate
                                      trust offices at ____________________.

Master Servicer and
  Claims Administrator............    ________________________,                a
                                      _______________   corporation  having  its
                                      principal     executive     offices     at
                                      ______________________________.

The Originators...................    Each of the Mortgage  Loans to be acquired
                                      by  the  Trust  from  the  Depositor  were
                                      acquired  directly  or  indirectly  by the
                                      Depositor from ContiTrade  Services L.L.C.
                                      (the "Company") which previously  acquired
                                      the  Mortgage  Loans from the entity  that
                                      either   originated   or   acquired   such
                                      Mortgage   Loans   (each  such  entity  an
                                      "Originator"). Each Mortgage Loan has been
                                      re-underwritten  by  the  Depositor  or an
                                      entity  engaged by the  Depositor  for the
                                      purpose of  determining  whether each such
                                      Mortgage Loan was originated in accordance
                                      with the FHA Title I home improvement loan
                                      program by an Originator approved for such
                                      program by the United States Department of
                                      Housing and Urban Development  ("HUD") and
                                      holding  a  valid   Title  I  contract  of
                                      insurance.

Cut-Off Date......................    _______________ __, 199__.

Closing Date......................    _______________ __, 199___.

Description of the Certificates...    The Pass-Through  Certificates  consist of
                                      the Offered  Certificates  and the Class R
                                      Certificates.  The  Certificates  will  be
                                      issued pursuant to a pooling and servicing
                                      agreement  to be dated  __________,  199__
                                      (the  "Agreement"),  among the  Depositor,
                                      the  Company,   the  Master  Servicer  and
                                      Claims Administrator and the Trustee. Only
                                      the  Offered   Certificates   are  offered
                                      hereby.

 ..................................    The   Offered    Certificates    represent
                                      fractional  undivided  ownership interests
                                      in the Trust,  having the rights described
                                      in the Agreement. The Trust

                                       S-1

<PAGE>
                                      assets  will  include a pool of fixed rate
                                      residential  first  and  junior  lien home
                                      improvement  mortgage loans (the "Mortgage
                                      Loans")  partially  insured by the Federal
                                      Housing  Administration (the "FHA") of the
                                      Department    of    Housing    and   Urban
                                      Development  ("HUD")  under Title I of the
                                      National Housing Act of 1934 (the "Title I
                                      Program"), all monies due thereunder after
                                      the Cut-Off  Date,  security  interests in
                                      the  properties  which secure the Mortgage
                                      Loans (the  "Mortgaged  Properties"),  the
                                      Policy and certain other property.

 ..................................    The final scheduled  Distribution  Date on
                                      the Offered  Certificates  is ____________
                                      __,____,  although it is expected that the
                                      actual  final  Distribution  Date  for the
                                      Offered     Certificates     will    occur
                                      significantly   earlier   than  the  final
                                      scheduled     Distribution    Date.    See
                                      "Prepayment   and  Yield   Considerations"
                                      herein.

Original Class A Certificate
  Principal Balance...............    $__________.

Original Class S-A Notional
  Principal Balance...............    $__________.

Class A Pass-Through Rate.........    ___% per annum.
  
Class S-A Pass-Through Rate.......    ___% per annum.

Denominations.....................    The Class A  Certificates  are issuable in
                                      denominations   of   original    principal
                                      amounts  of   $__________   and   integral
                                      multiples    thereof.    The   Class   S-A
                                      Certificates will be issued in [book entry
                                      fully  registered,   definitive  form]  in
                                      percentage  interests of ownership of such
                                      class of not less than ---%.

The Mortgage Loans................    Unless  otherwise noted, all references to
                                      the dollar  amount of the  Mortgage  Loans
                                      and the related statistical percentages in
                                      this  Prospectus  Supplement  are based on
                                      the  principal  balances  of the  Mortgage
                                      Loans as of the close of  business  on the
                                      Cut-Off Date.

                                      The  Mortgage  Loans to be conveyed to the
                                      Trust  consist of  ________  mortgages  or
                                      deeds of trust (the  "Mortgages")  and the
                                      related notes and retail installment sales
                                      contracts   (the  "Notes")  on  residences
                                      (which  may be  condominiums,  townhouses,
                                      homes  in  one-to-four-family  and  multi-
                                      family  residences or  manufactured  homes
                                      which  have  permanent   foundations   and
                                      qualify  as  real   property),   including
                                      investment  properties,  located  in  ____
                                      states,  and having an original  Aggregate
                                      Principal Balance of $______________.  The
                                      Mortgage  Loans are not insured by primary
                                      mortgage insurance policies,  nor does any
                                      pool insurance  insure the Mortgage Loans;
                                      however,  the Mortgage Loans are partially
                                      insured under the FHA Title I Program. See
                                      "The Title I Loan Program and the Contract
                                      of Insurance"  herein.  The Mortgage Loans
                                      are not guaranteed by the  Depositor,  the
                                      Company  or  any  affiliate  thereof.  The
                                      Agreement  requires the Master Servicer to
                                      service the Mortgage  Loans in  accordance
                                      with the standards and procedures required
                                      by the FHA under the Title I
                                         
                                       S-2
<PAGE>
                                      Program.   [Each  Originator  may  act  as
                                      sub-servicer  of the  Mortgage  Loans that
                                      they originate.] The FHA Title I insurance
                                      claims administration will be performed by
                                      the Claims Administrator.

Class A Distributions.............    On the ___th day of each month, or if such
                                      a day is not a Business Day, then the next
                                      succeeding    Business   Day,   commencing
                                      ______________  __,  199__  (each such day
                                      being a "Distribution  Date"), the Trustee
                                      will be required to distribute  out of the
                                      Amount  Available (as defined below),  pro
                                      rata  to  the   Owners   of  the  Class  A
                                      Certificates  of record as of the last day
                                      of   the   calendar   month    immediately
                                      preceding the calendar month in which such
                                      Distribution   Date  occurs  (the  "Record
                                      Date"),   the  sum  of  (a)  the  Class  A
                                      Interest  Distribution  (as defined below)
                                      and (b) the Class A  Guaranteed  Principal
                                      Distribution  Amount (as  defined  below),
                                      and (c) to the extent of the  Distribution
                                      Amount  (as  defined  below),  the Class A
                                      Monthly Principal Distributable Amount (as
                                      defined  below) in  excess of any  amounts
                                      described in clause (b) above.

 ..................................    Interest

 ..................................    "Class  A  Interest  Distribution"  means,
                                      with respect to any Distribution Date, the
                                      sum of (a) the  "Class A Monthly  Interest
                                      Distributable   Amount"  (i.e.,   30  days
                                      interest at the  Pass-Through  Rate on the
                                      Class  A  Certificate  Balance  as of  the
                                      close  of   business   on  the   preceding
                                      Distribution  Date (or, in the case of the
                                      first  Distribution  Date,  on the Closing
                                      Date))   and  (b)  any  Class  A  Interest
                                      Carryover  Shortfall  (i.e., the excess of
                                      the Class A Monthly Interest Distributable
                                      Amount for the preceding Distribution Date
                                      and  any  outstanding   Class  A  Interest
                                      Carryover   Shortfall  on  such  preceding
                                      Distribution  Date,  over  the  amount  in
                                      respect  of  interest  that  was  actually
                                      distributed     to     the     Class     A
                                      Certificateholders   on   such   preceding
                                      Distribution  Date,  plus interest on such
                                      excess, to the extent permitted by law, at
                                      the Pass-Through  Rate from such preceding
                                      Distribution   Date  through  the  current
                                      Distribution Date).

 ..................................    Principal

                                      "Class A Guaranteed Principal Distribution
                                      Amount"   means,   with   respect  to  any
                                      Distribution Date, the positive excess, if
                                      any,   of  (i)   the   aggregate   of  the
                                      Outstanding  Class A Certificate  Balances
                                      of all Outstanding Class A Certificates as
                                      of such  Distribution  Date  (taking  into
                                      account   distributions  of  the  Class  A
                                      Principal     Distribution     on     such
                                      Distribution Date) over (ii) the aggregate
                                      of  the  Class  A  Guaranteed  Certificate
                                      Balance  (as  defined  below)  as of  such
                                      Distribution   Date.   "Class  A   Monthly
                                      Principal   Distributable  Amount"  means,
                                      with respect to any Distribution Date, the
                                      amount  equal to the sum of the  following
                                      amounts (without duplication) with respect
                                      to the  immediately  preceding  Due Period
                                      (as defined  below):  (i) that  portion of
                                      all   Mortgage   Payments   allocable   to
                                      principal,  including all full and partial
                                      principal   prepayments   (excluding  such
                                      amounts  in  respect  of  Mortgage   Loans
                                      included   in  clause  (ii)  for  a  prior
                                      Distribution  Date),  (ii)  the  Principal
                                      Balance of all Mortgage  Loans that became
                                      Defaulted   Mortgage   Loans   during  the
                                      related Due  Period,  (iii) the portion of
                                      the Purchase Amount allocable to principal
                                      of all Mortgage
                                        
                                       S-3
<PAGE>
                                      Loans that became Purchased Mortgage Loans
                                      as of the  immediately  preceding  Monthly
                                      Cut-Off  Date  excluding  such  amounts in
                                      respect   ofMortgage   Loans  included  in
                                      clause (ii) for a prior  Distribution Date
                                      and,  in  the  sole   discretion   of  the
                                      Certificate Insurer, the Principal Balance
                                      as of the  immediately  preceding  Monthly
                                      Cut-Off  Date of all  Mortgage  Loans that
                                      were   required   to   be   purchased   or
                                      repurchased   as   of   the    immediately
                                      preceding Monthly Cut-Off Date pursuant to
                                      the  Servicing  Agreement  but were not so
                                      purchased,  (iv) the  aggregate  amount of
                                      Cram Down Losses (as defined  herein) that
                                      shall have occurred during the related Due
                                      Period,  (v) the  amount of  Distributable
                                      Excess   Spread  (as  defined   below)  in
                                      respect of such Distribution Date and (vi)
                                      amounts,   if   any,   delivered   by  the
                                      Certificate  Insurer  to the  Trustee  for
                                      deposit  in the  Certificate  Account  and
                                      distribution  in  respect  of the  Class A
                                      Certificates   in   accordance   with  the
                                      Insurance  Agreement;  provided,  however,
                                      that if with  respect to any  Distribution
                                      Date, Distributable Excess Spread is zero,
                                      the    Class    A    Monthly     Principal
                                      Distributable   Amount  shall  equal  such
                                      portion of the sum of the amounts included
                                      in  clauses  (i)  through  (iv) above such
                                      that following  distribution  in reduction
                                      of  the  Aggregate   Class  A  Certificate
                                      Balance  the  Required OC Test (as defined
                                      herein) would be satisfied.

                                      "Class A Guaranteed  Certificate  Balance"
                                      means,  with  respect  to any  outstanding
                                      Class  A  Certificate  as of any  date  of
                                      determination,  the  hypothetical  Class A
                                      Certificate  Balance  equal to the initial
                                      Class A Certificate  Balance of such Class
                                      A  Certificate   set  forth  on  the  face
                                      thereof,  reduced by the pro rata  portion
                                      allocable to such Class A  Certificate  of
                                      the  aggregate  of  the  Class  A  Minimum
                                      Principal   Distributable   Amounts   with
                                      respect  to all  Distribution  Dates on or
                                      prior to such date of determination.

                                      Distributions     to    the     Class    A
                                      Certificateholders of Distributable Excess
                                      Spread  will  result  in  acceleration  of
                                      principal  payments  to the  Owners of the
                                      Class  A   Certificates   and  reduce  the
                                      weighted  average  life  of  the  Class  A
                                      Certificates to a lesser number than would
                                      be the case if such  Distributable  Excess
                                      Spread  were  instead  distributed  to the
                                      Class    R     Certificateholders.     See
                                      "Overcollateralization   Provisions"   and
                                      "Prepayment   and  Yield   Considerations"
                                      herein.

                                      "Class A Minimum  Principal  Distributable
                                      Amount"   means,   with   respect  to  any
                                      Distribution Date, the amount set forth on
                                      the  schedule  to the  Agreement  for such
                                      Distribution Date.

                                      "Due  Period"  means,  with respect to any
                                      Distribution   Date,  the  calendar  month
                                      immediately  preceding  such  Distribution
                                      Date.

                                      "Excess Spread" means, with respect to any
                                      Distribution Date, the positive excess, if
                                      any,  of (x) the  aggregate  amount of the
                                      Mortgage Payments (or amounts deposited by
                                      Depositor  if it  elects  to  acquire  the
                                      Mortgage Loans at the time the outstanding
                                      balance of the Mortgage Loans is less than
                                      10% of the Initial  Principal Balance with
                                      respect to the related  Due  Period)  over
                                      (y) the sum of (A) the amount  required to
                                      be distributed  pursuant to priorities (i)
                                      through  (vii) set forth under the heading
                                      "Description of

                                                        S-4
<PAGE>

                                      Offered   Certificates  -   Distributions"
                                      herein on such  Distribution Date plus (B)
                                      the  sum  of  any   outstanding   Class  A
                                      Principal  Carryover  Shortfall  as of the
                                      close of the preceding  Distribution  Date
                                      plus (C) the sum of the amounts  described
                                      in  clauses  (i)   through   (iv)  of  the
                                      definition  of Class A  Monthly  Principal
                                      Distributable  Amount (as set forth above)
                                      for such Distribution Date.

                                      "Distributable  Excess  Spread" means with
                                      respect  to any  Distribution  Date,  such
                                      portion  (not greater than 100%) of Excess
                                      Spread with  respect to such  Distribution
                                      Date,  which, if distributed in accordance
                                      with clause (v) of the definition of Class
                                      A Monthly  Principal  Amount,  would cause
                                      the Required OC Test (as defined under the
                                      caption             "Overcollateralization
                                      Provisions")  to be satisfied with respect
                                      to such  Distribution  Date,  after giving
                                      effect  to  all   distributions   on  such
                                      Distribution Date, provided, however, that
                                      if the  Required OC  Multiple  (as defined
                                      herein) is unlimited, Distributable Excess
                                      Spread shall equal 100% of Excess  Spread;
                                      provided,  further,  that  so  long  as an
                                      Insurer   Default   (as   defined  in  the
                                      Agreement)  shall not have occurred and be
                                      continuing,  Distributable  Excess  Spread
                                      may, in the discretion of the  Certificate
                                      Insurer with  respect to any  Distribution
                                      Date with respect to which the Required OC
                                      Multiple  is  greater  than  100%,   be  a
                                      portion  of  Excess  Spread  which is less
                                      than  would   otherwise  be   determinable
                                      pursuant to this  definition  but which is
                                      not less than the portion of Excess Spread
                                      that  would be  determinable  pursuant  to
                                      this   definition   if  the   Required  OC
                                      Multiple were equal to 100%.

                                      "Cram Down Loss"  means with  respect to a
                                      Mortgage  Loan, if a court of  appropriate
                                      jurisdiction  in an insolvency  proceeding
                                      shall have  issued an order  reducing  the
                                      Principal  Balance of such Mortgage  Loan,
                                      the amount of such reduction. A "Cram Down
                                      Loss" shall be deemed to have  occurred on
                                      the date of issuance of such order.

Class S-A Distributions...........    The    Class    S-A    Certificates    are
                                      interest-only  certificates which will not
                                      be   entitled  to  any   distribution   of
                                      principal,   but  will  be   entitled   to
                                      interest   on  the   "Notional   Principal
                                      Balance,"  which is equal to the aggregate
                                      outstanding  principal balance,  from time
                                      to  time,  of  the  Mortgage  Loans.   The
                                      interest due with respect to the Class S-A
                                      Certificate will be the interest which has
                                      accrued   thereon   at   the   Class   S-A
                                      Pass-Through   Rate  during  the  calendar
                                      month  in  which  such  Distribution  Date
                                      occurs    (the    "Class   S-A    Interest
                                      Distribution").  See  "Description  of the
                                      Offered   Certificates  -  The  Class  S-A
                                      Distributions"  and  "Prepayment and Yield
                                      Considerations--  Yield Sensitivity of the
                                      Class S-A Certificates."

                                      The Certificate  Insurer does not directly
                                      or indirectly guarantee any specified rate
                                      of  prepayments,  nor does it  guarantee a
                                      Certificateholder's   investment   in  the
                                      Class  S-A  Certificates   that  might  be
                                      adversely affected by such prepayments.

                                      All   calculations   of  interest  on  the
                                      Offered  Certificates  will be made on the
                                      basis of a 360-day year assumed to consist
                                      of twelve 30-day months.

                                       S-5

<PAGE>


Credit Enhancement................    The Credit  Enhancement  provided  for the
                                      benefit  of  the  Owners  of  the  Offered
                                      Certificates  consists  of (x) FHA Title I
                                      insurance,  (y) the  overcollateralization
                                      mechanics  which utilize the internal cash
                                      flows of the Trust and (z) the Policy.

                                      FHA  Insurance  Program  and  Contract  of
                                      Insurance:  The insurance  provided by the
                                      FHA  pursuant to the Title I Program  (the
                                      "FHA  Insurance")  available to the Claims
                                      Administrator is limited to an amount (the
                                      "FHA Insurance Amount") currently equal to
                                      ___% of the outstanding  principal balance
                                      as of the  Cut-Off  Date  of all  Title  I
                                      loans    originated   or   purchased   and
                                      currently  reported  for FHA  Insurance by
                                      the Contract of Insurance Holder, less the
                                      sum of (i) annual  reductions (the "Annual
                                      Reductions")    of   10%   of   the   then
                                      outstanding FHA Insurance amount available
                                      to  the  Contract  of  Insurance   Holder,
                                      commencing  October 1, _____ (the  October
                                      following  the  fifth  year in  which  the
                                      Contract of Insurance Holder's contract of
                                      insurance  has been in effect);  provided,
                                      however,  that in no case shall the amount
                                      of FHA Insurance be reduced below $50,000,
                                      and (ii) insurance claims  previously paid
                                      to the Contract of Insurance Holder by the
                                      FHA,  including  payments  in  respect  of
                                      loans other than the Mortgage  Loans;  and
                                      increased by an amount equal to 10% of the
                                      lesser of the original  principal  balance
                                      of or the purchase  price paid for Title I
                                      loans subsequently originated or purchased
                                      and  owned of record  by the  Contract  of
                                      Insurance Holder. Such amount of insurance
                                      is  reflected  in  an  insurance   reserve
                                      account  maintained  by FHA in the name of
                                      the Contract of Insurance Holder. See "The
                                      Title I Loan Program - FHA  Insurance"  in
                                      the Prospectus.

                                      The Contract of  Insurance  Holder will be
                                      the  Trustee  for the benefit of the Trust
                                      and  for  the  benefit  of  all  past  and
                                      subsequent series of trusts to which loans
                                      are  sold  by  the  Seller  (the  "Related
                                      Series Trusts"). The Secretary of HUD will
                                      not earmark the  insurance  reserves  held
                                      for the  Trustee  for the  benefit  of any
                                      particular  trust  held  by  the  Trustee,
                                      although  the  Trustee  has  agreed not to
                                      hold  other  Title I  Mortgage  Loans that
                                      would be  qualified  for Title I insurance
                                      coverage   other   than   mortgage   loans
                                      included  in Related  Series  Trusts  (the
                                      "Related Series Mortgage Loans").

                                      Subject   to  the   then   remaining   FHA
                                      Insurance  Amount each  Mortgage Loan will
                                      be   insured  by  the  FHA  in  an  amount
                                      currently  equal  to 90% of the sum of the
                                      following:  (i) the unpaid  principal  and
                                      uncollected interest earned to the date of
                                      default,   calculated   on  the  actuarial
                                      method,   reduced   by   certain   amounts
                                      received  by  the  Contract  of  Insurance
                                      Holder in connection with enforcing a lien
                                      on the  Mortgaged  Property  prior  to the
                                      lien of the related  Mortgage  Loan;  (ii)
                                      the  unpaid  amount  of  interest  on  the
                                      unpaid  principal from the date of default
                                      to  the  date  of  the   claim's   initial
                                      submission  to the FHA for payment plus 15
                                      calendar  days,  but not  for  any  period
                                      greater  than nine months from the date of
                                      default,  calculated at 7% per annum;  and
                                      (iii) the  amount of  certain  uncollected
                                      court costs, attorneys' fees, and expenses
                                      for  recording   the   assignment  of  the
                                      related Mortgage Loan to the United States
                                      of America.  See "The Title I Loan Program
                                      - General"  in the  Prospectus.  Since the
                                      adequacy  of the FHA  Insurance  Amount is
                                      dependent  upon future  events,  including
                                      Annual

                                      S-6
<PAGE>
                                      Reductions  and reductions for the payment
                                      of claims,  no assurance can be given that
                                      the  FHA  Insurance  Amount  is or will be
                                      adequate  to  cover  90% of all  potential
                                      losses on the Mortgage Loans.

                                      On the Closing Date, the Trustee will hold
                                      for  the  benefit  of the  Trust  the  FHA
                                      Contract of Insurance  relating to some of
                                      but  not  all  the  Mortgage  Loans.  With
                                      respect to those  Mortgage  Loans that are
                                      not covered by the  Trustee's  Contract of
                                      Insurance on the Closing Date, each of the
                                      related  Originators  will be  required to
                                      cause   the   related   reserve   accounts
                                      maintained by FHA to be transferred on the
                                      FHA's books from the related  Originator's
                                      contract  of  insurance  to the  Trustee's
                                      Contract of Insurance.  To accomplish this
                                      transfer,  on or  after  the date on which
                                      the  Originators  receive  the FHA Title I
                                      Case Numbers for the Mortgage  Loans,  the
                                      Originators  will be  required to submit a
                                      sale  report  to  the  FHA  regarding  the
                                      conveyance  of the  Mortgage  Loans to the
                                      Trustee.   If   the   Insurance   Reserves
                                      relating to any Mortgage Loans have not be
                                      transferred  to the  Contract of Insurance
                                      on  or  before  120  days   following  the
                                      Closing  Date,   the  Depositor   will  be
                                      required  to   repurchase   such  Mortgage
                                      Loans.

                                      If a  Mortgage  Loan  is  assigned  to the
                                      Claims Administrator for submission to the
                                      FHA,  the  Claims  Administrator  will  be
                                      required to submit a claim with respect to
                                      such  Mortgage Loan to the FHA. The Owners
                                      of the  Certificates  will  not  have  any
                                      direct right to receive the FHA  Insurance
                                      proceeds  from the FHA. All FHA  Insurance
                                      Proceeds  received  in respect of such FHA
                                      Claims   shall  be   deposited   into  the
                                      Collection Account.

                                      FHA Insurance Premium Account:  A separate
                                      account (the "FHA Premium  Account") shall
                                      be  established  by the Trustee into which
                                      an  initial   deposit  of  $_______   (the
                                      "Initial  FHA  Premium  Account  Deposit")
                                      shall  be made  on the  Closing  Date.  No
                                      later than the Business Day following each
                                      Determination   Date,   the  Trustee  will
                                      deposit  into the FHA Premium  Account FHA
                                      insurance     premiums    received    from
                                      Mortgagors on Invoiced Mortgage Loans. The
                                      Trustee  will  also  deposit  into the FHA
                                      Premium  Account,  to  the  extent  of the
                                      Distribution  Amount Available,  an amount
                                      equal  to the  greater  of (i) ___% of the
                                      aggregate   principal   balance   of  each
                                      outstanding   Mortgage  Loan,  other  than
                                      Invoiced   Mortgage   Loans  (as   defined
                                      below),   divided   by  12  and  (ii)  the
                                      positive excess, if any, of (A) the amount
                                      of premium and other charges due under the
                                      Contract   of   Insurance   for  the  next
                                      succeeding  Due Period and (B) the balance
                                      in  the  FHA  Premium  Account  as of  the
                                      related   Determination   Date  (the  "FHA
                                      Premium   Account   Deposit").   "Invoiced
                                      Mortgage  Loans" are  Mortgage  Loans with
                                      respect to which the related  Mortgagee is
                                      required   to  pay  the   premium  on  FHA
                                      Insurance  with  respect to such  Mortgage
                                      Loan.

                                      Overcollateralization:   Distributions  to
                                      the   Class   A   Certificateholders    of
                                      Distributable Excess Spread will result in
                                      a limited  acceleration  of the payment of
                                      the Class A  Certificates  relative to the
                                      amortization   of  the  principal  of  the
                                      related Mortgage Loans in the early months
                                      of       the        transaction        and
                                      overcollateralization   of  the   Class  A
                                      Certificates.  Once the required  level of
                                      overcollateralization   is  reached,   and
                                      subject to the provisions described in the
                                      next paragraph,  the acceleration  feature
                                      will

                                      S-7
<PAGE>

                                      cease,  unless  necessary  to maintain the
                                      required level of overcollateralization.

                                      The Agreement  provides  that,  subject to
                                      certain  floors,  caps and  triggers,  the
                                      required  level  of  overcollateralization
                                      (the   "Required   OC  Test,"  as  defined
                                      herein)  may  increase  or  decrease  over
                                      time. An increase  would cause a temporary
                                      period of accelerated  amortization of the
                                      Class  A  Certificates  until  the  actual
                                      level of overcollateralization reached its
                                      required level;  whereas, a decrease would
                                      cause a  temporary  period of  decelerated
                                      amortization to reduce the actual level of
                                      overcollateralization   to  its   required
                                      level.     See      "Overcollateralization
                                      Provisions" herein.

                                      The                                Policy:
                                      ___________________________________   (the
                                      "Certificate   Insurer")   will   issue  a
                                      certificate guaranty insurance policy (the
                                      "Policy")   pursuant   to  which  it  will
                                      irrevocably and unconditionally  guarantee
                                      payment on each  Distribution  Date to the
                                      Trustee  for the  benefit of the Owners of
                                      the  Offered  Certificates  of the Class A
                                      Interest  Distribution  and the  Class S-A
                                      Interest     Distribution     for     such
                                      Distribution   Date   and   the   Class  A
                                      Guaranteed  Principal  Distribution Amount
                                      for such Distribution Date. So long as (i)
                                      there does not exist a continuing  failure
                                      by  the  Certificate  Insurer  to  make  a
                                      required payment under the Policy and (ii)
                                      certain    bankruptcy    related    events
                                      specified  in  the   Agreement   have  not
                                      occurred  in  respect  of the  Certificate
                                      Insurer  (any of the events  described  in
                                      these clauses (i) and (ii), a "Certificate
                                      Insurer Default"), the Certificate Insurer
                                      shall have the exclusive right to exercise
                                      certain rights under the  Agreement,  such
                                      as the right to remove the Master Servicer
                                      upon the  occurrence  of certain  Servicer
                                      Termination   Events   specified   in  the
                                      Agreement   and  to  appoint  a  successor
                                      thereto.  In  addition,  to the  extent of
                                      unreimbursed  payments  under  the  Policy
                                      ("Insurance  Payments"),  the  Certificate
                                      Insurer will be  subrogated  to the rights
                                      of the holders of the Offered Certificates
                                      with  respect  to  which  such   Insurance
                                      Payments  were made.  In  connection  with
                                      each  Insurance   Payment  on  an  Offered
                                      Certificate,      the      Trustee      as
                                      attorney-in-fact  for the  holder  thereof
                                      will  be   required   to   assign  to  the
                                      Certificate  Insurer  the  rights  of such
                                      holders   with   respect  to  the  Offered
                                      Certificates,   to  the   extent  of  such
                                      Insurance  Payment,   including,   without
                                      limitation,  in respect of any amounts due
                                      to  such   holders  as  a  result  of  any
                                      securities law violation  arising from the
                                      offer    and   sale   of   such    Offered
                                      Certificate.  Payments to the  Certificate
                                      Insurer  in  respect  of  such  assignment
                                      shall be subject to and subordinate to the
                                      rights   of   the   Holders   to   receive
                                      Guaranteed  Distributions  with respect to
                                      the Certificate. See "The Policy" herein.

                                      The Certificate  Insurer:  The Certificate
                                      Insurer is a New York  monoline  insurance
                                      company   engaged   exclusively   in   the
                                      business  of  writing  financial  guaranty
                                      insurance,   principally   in  respect  of
                                      securities offered in domestic and foreign
                                      markets. The Certificate  Insurer's claims
                                      paying  ability  is rated  Aaa by  Moody's
                                      Investors  Service,  Inc.  ("Moody's") and
                                      "AAA" by Standard and Poor's Rating Group,
                                      a division  of McGraw  Hill  ("S&P").  See
                                      "The Certificate Insurer" herein.

                                      S-8

<PAGE>

Nature of Class S-A Certificates...   General   Character  as  an  Interest-Only
                                      Security.  The  Owners  of the  Class  S-A
                                      Certificateholders  will  be  entitled  to
                                      receive  monthly  distributions  equal  to
                                      one-month's  interest  at  the  Class  S-A
                                      Pass-Through    Rate   on   the   Notional
                                      Principal  Amount  then  outstanding.  The
                                      Owners of the Class S-A Certificates  will
                                      not   be    entitled    to   receive   any
                                      distributions  of  principal  collected on
                                      the Mortgage Loans.  Because they will not
                                      receive any  distributions  of  principal,
                                      the  Owners of the Class S-A  Certificates
                                      will   be   affected    by    prepayments,
                                      liquidations and other dispositions of the
                                      Mortgage  Loans to a greater  degree  than
                                      will   the   Owners   of   the   Class   A
                                      Certificates.  As an extreme illustration,
                                      in the event that the entire Mortgage Pool
                                      prepays in full  during  the first  month,
                                      then on the initial  Distribution Date the
                                      Owners  of the Class A  Certificates  will
                                      receive   the  full  par  value  of  their
                                      Certificates while the Owners of the Class
                                      S-A  Certificates  will  suffer  nearly  a
                                      complete  loss  (except  for  one  month's
                                      interest)  on their  investment.  Because,
                                      however,   the  Mortgage   Pool   contains
                                      approximately  _____ Mortgage  Loans,  the
                                      prepayment  experience of any one Mortgage
                                      Loan is not  expected to be material to an
                                      investor's overall return.

                                      In  general,  liquidations  due to losses,
                                      repurchases   by  the  Company  and  other
                                      dispositions  of  Mortgage  Loans from the
                                      Trust  will  have the same  effect  on the
                                      Owners of the Class S-A Certificates as do
                                      prepayments   of   principal,    and   are
                                      collectively referred to as "Prepayments."

                                      Because   the   yield  to  the  Class  S-A
                                      Certificateholders is sensitive to certain
                                      constant  rates  of   prepayment,   it  is
                                      advisable for  potential  investors in the
                                      Class   S-A   Certificates   to   consider
                                      carefully,   and   to   make   their   own
                                      evaluation   of,   the   effect   of   any
                                      particular  assumption regarding the rates
                                      and the timing of prepayments. In general,
                                      when interest rates  decline,  prepayments
                                      in a  pool  of  receivables  such  as  the
                                      Mortgage  Loans will increase as borrowers
                                      seek to  refinance  at lower  rates.  This
                                      will  have  the  effect  of  reducing  the
                                      future    stream   of   payments   on   an
                                      interest-only   security   based  on  such
                                      receivables pool, thus adversely affecting
                                      yield.  Conversely,  when  interest  rates
                                      increase prepayments will tend to decrease
                                      (because      attractive       refinancing
                                      opportunities  are not  available) and the
                                      future  stream of  payments  available  to
                                      such an owner of an interest-only security
                                      may not  decline as rapidly as  originally
                                      anticipated   thus  positively   affecting
                                      yield.  See  "Risk  Factors  -  Prepayment
                                      Consideration" in the Prospectus for other
                                      factors    which   may   also    influence
                                      prepayment rates.

                                      Applicability of Credit Enhancement to the
                                      Class      S-A      Certificates.      The
                                      overcollateralization/subordination
                                      feature of the Trust  includes  provisions
                                      which subordinate the Class R Certificates
                                      for   each   Distribution   Date  for  the
                                      purpose,  inter alia,  of funding the full
                                      amounts  due  on  each  Class  of  Offered
                                      Certificates,   including  the  Class  S-A
                                      Certificates,  on each Distribution  Date.
                                      The Policy will provide for the funding of
                                      an   amount    equal   to   the    Insured
                                      Distribution  Amount  due on  the  Offered
                                      Certificates.

                                      In general, the protection afforded by the
                                      overcollateralization/subordination
                                      feature  and by the  Policy is for  credit
                                      risk and not for

                                      S-9
                                         
<PAGE>
                                      prepayment            risk.            The
                                      overcollateralization/subordination
                                      feature  does not, nor may a claim be made
                                      under the Policy to,  guarantee  or insure
                                      that any particular  rate of prepayment is
                                      experienced  by the  Trust.  If the entire
                                      pool were to prepay in the initial  month,
                                      with the  result  that the  Owners  of the
                                      Class  S-A  Certificates  receive  only  a
                                      single month's  interest and thus suffer a
                                      nearly complete loss on their investments,
                                      no  amounts  would be  available  from the
                                      overcollateralization/subordination
                                      feature  or from the  Policy  to  mitigate
                                      such loss.

                                      Accrual of "Original Issue  Discount." The
                                      Class S-A  Certificates may be issued with
                                      "original  issue   discount"   within  the
                                      meaning  of  the  Code.  As a  result,  in
                                      certain rapid prepayment  environments the
                                      effect of the rules  governing the accrual
                                      of  original  issue  discount  may require
                                      Owners of the Class  S-A  Certificates  to
                                      accrue  original  issue discount at a rate
                                      in   excess   of   the   rate   at   which
                                      distributions   are   received   by   such
                                      Certificateholders.  See "Certain  Federal
                                      Income Tax Consequences" herein and in the
                                      Prospectus.

Monthly Servicing Fees............    The  Master  Servicer  will  retain  a fee
                                      equal  to  ___%  per  annum   for   Master
                                      Servicer and Claims  Administration duties
                                      (the  "Master  Servicing  Fee")  and  each
                                      subservicer  will  retain  a fee  equal to
                                      _____% per annum (the  "Servicing  Fees"),
                                      in   each   case   payable    monthly   at
                                      one-twelfth   the  annual  rate,   of  the
                                      principal  amount  of each  Mortgage  Loan
                                      outstanding as of the close of business on
                                      the last day of the second preceding month
                                      serviced pursuant to the related servicing
                                      agreement  as of the  first  day  of  each
                                      calendar month.

Advances..........................    The Master  Servicer  will be obligated to
                                      make  advances  ("Delinquency   Advances")
                                      with  respect to  delinquent  payments  of
                                      interest (at the related  Coupon Rate less
                                      the Servicing Fee Rate, as defined  below)
                                      and   scheduled   principal  due  on  each
                                      Mortgage  Loan  to the  extent  that  such
                                      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   Loans,   and  (iii)  from
                                      certain    excess   moneys   which   would
                                      otherwise  be  paid to the  Owners  of the
                                      Class R Certificates.

                                      The Master  Servicer will also be required
                                      to advance  certain  amounts in respect of
                                      foreclosure   expenses   that  the  Master
                                      Servicer  determines  in  its  good  faith
                                      judgment are recoverable  from liquidation
                                      proceeds.    Foreclosure    Advances   are
                                      recoverable   from  all  related  Mortgage
                                      Payments.

Book-Entry Registration of the
  Offered Certificates............    The Offered Certificates initially will be
                                      represented   by   physical   certificates
                                      registered  in  the  name  of  Cede  & Co.
                                      ("Cede"), as the nominee of The Depository
                                      Trust Company ("DTC"). No person acquiring
                                      an interest in the Offered Certificates (a
                                      "Beneficial  Owner")  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  certain
                                      limited  circumstances.  For each  Offered
                                      Certificate  held by DTC,  DTC will effect
                                      payments to, and transfers of such Offered

                                      S-10

<PAGE>  


                                      Certificates  among,  Beneficial Owners by
                                      means  of its  electronic  record  keeping
                                      services,   acting  through  organizations
                                      that  participate in DTC. This arrangement
                                      may result in certain delays in receipt of
                                      distributions by Beneficial Owners and may
                                      restrict a Beneficial  Owner's  ability to
                                      pledge    the     Offered     Certificates
                                      beneficially  owned by it. All  references
                                      herein   to   the    Owners   of   Offered
                                      Certificates  shall mean and  include  the
                                      rights  of  Beneficial   Owners,  as  such
                                      rights may be  exercised  through  DTC and
                                      its   participating   organizations.   See
                                      "Description of the Offered Certificates -
                                      Book  Entry  Registration  of the  Class A
                                      Certificates"  herein and  "Description of
                                      the     Certificates    -    Book    Entry
                                      Registration" in the Prospectus.

Optional Termination..............    On any  Distribution  Date on or after the
                                      date  on  which  the  aggregate  Principal
                                      Balance of the Mortgage Loans remaining in
                                      the   Trust  is  less   than  10%  of  the
                                      aggregate   Principal   Balance   of   the
                                      Mortgage Loans as of the Cut-Off Date, the
                                      Depositor will have the option, subject to
                                      certain   conditions   set  forth  in  the
                                      Agreement,  to purchase  all, but not less
                                      than all, the remaining  Mortgage Loans at
                                      the purchase price described  herein.  The
                                      payment of such purchase price will result
                                      in the retirement of the then  outstanding
                                      Certificates.

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

                                      Ratings of the Class S-A Certificates. The
                                      Class S-A Certificates  will, upon initial
                                      issuance,  receive ratings of "AAA" by S&P
                                      and of "Aaa" by Moody's. Ratings which are
                                      assigned to  securities  such as the Class
                                      S-A  Certificates  generally  evaluate the
                                      ability  of the issuer  (i.e.,  the Trust)
                                      and any guarantor  (i.e.,  the Certificate
                                      Insurer) to make timely payments when such
                                      payments  are  due,  as  required  by such
                                      securities.   As  described  above,   such
                                      amounts  with  respect  to the  Class  S-A
                                      Certificates consist only of interest.  In
                                      general,  the ratings thus address  credit
                                      risk   and  not   prepayment   risk.   See
                                      "Ratings" herein.

Federal Tax Aspects...............    For   Federal   income  tax   purposes  an
                                      election  will be made to treat  the Trust
                                      as  a  "real  estate  mortgage  investment
                                      conduit"  (a   "REMIC").   Each  Class  of
                                      Offered Certificates will be designated as
                                      "regular  interests"  in the related 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.............    As described under "ERISA  Considerations"
                                      herein,  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-11

<PAGE>


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,
                                      particularly  for  Owners of the Class S-A
                                      Certificates,  see  "Prepayment  and Yield
                                      Considerations" herein.

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

Legal Investment
  Considerations..................    Although  the  Offered   Certificates  are
                                      expected  to be  rated  "AAA"  by S&P  and
                                      "Aaa" by Moody's, the Offered Certificates
                                      will  not  constitute   "mortgage  related
                                      securities"  for purposes of the Secondary
                                      Mortgage  Market  Enhancement  Act of 1984
                                      ("SMMEA")   because  the  Mortgage   Loans
                                      include  junior liens.  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
                                      Offered Certificates.

Certain Legal Matters..............   Certain  legal  matters  relating  to  the
                                      validity   of   the    issuance   of   the
                                      Certificates  will be passed  upon for the
                                      Depositor  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
                                      Depositor by Arter & Hadden. Certain legal
                                      matters  relating  to the  validity of the
                                      issuance  of  the  Certificates   will  be
                                      passed  upon  for  the   Underwriters   by
                                      ____________________,     _______________.
                                      Certain  legal  matters  relating  to  the
                                      Certificate Insurer and the Policy will be
                                      passed    upon   for   the    Insurer   by
                                      ____________________.




                                      S-12

<PAGE>
                                  RISK FACTORS

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

         Nature of  Collateral.  Because a  substantial  amount of the  Mortgage
Loans are secured by junior liens  subordinate to the rights of the mortgagee(s)
or  beneficiary  under the  related  senior  mortgages  or deeds of  trust,  the
proceeds  from any  liquidation,  insurance  or  condemnation  proceedings  with
respect to such  Mortgage  Loans will be  available  to satisfy the  outstanding
balance of a Mortgage  Loan only to the  extent  that the claims of such  senior
mortgagees  or  beneficiary(ies)  have been  satisfied  in full,  including  any
related foreclosure costs. Furthermore, Title I loans generally are not required
to be written  with any equity in the  Mortgaged  Property  above the  aggregate
amount of the mortgage  liens  (including the amount of the related Title I lien
on the Mortgage Property).  In addition, a junior mortgagee may not foreclose on
the property  securing a junior  mortgage  unless it  forecloses  subject to the
senior  mortgage(s),  in which case it must either pay the entire  amount due on
the senior  mortgage(s) to the senior  mortgagee at or prior to the  foreclosure
sale or undertake the  obligation to make payments on the senior  mortgage(s) in
the event the mortgagor is in default thereunder. In servicing Title I mortgages
in their portfolios,  it is not the Master Servicer's or the related  Servicers'
practices to satisfy the senior mortgage(s) at or prior to the foreclosure sale,
nor to advance funds to keep the senior mortgage(s) current. The Trust will have
no source of funds (and may not be permitted  under the REMIC  provisions of the
Code) to  satisfy  the senior  mortgage(s)  or make  payments  due to the senior
mortgagee(s),  and therefore,  investors in the Class A Certificates  should not
expect  that any senior  mortgage(s)  will be kept  current by the Trust for the
purpose of protecting  the Trust's  junior lien.  See "The Pooling and Servicing
Agreement - Master Servicer and Subservicers" herein.

         An overall decline in the residential  real estate market,  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 senior liens on the  Mortgaged  Properties,
equal or exceed the value of the Mortgaged Properties. A decline in the value of
a Mortgaged  Property  would affect the  interest of the Trust in the  Mortgaged
Property  before  having  any  effect  on  the  interest  of the  related  first
mortgagee,  and could cause the Trust's interest in the Mortgaged Property to be
extinguished.  If such a decline  occurs,  the  actual  rates of  delinquencies,
foreclosures  and  losses  on the  Mortgage  Loans  could be higher  than  those
currently  experienced in the mortgage lending industry in general. In addition,
adverse economic  conditions  (which may or may not affect real property values)
may affect the timely  payment by borrowers  of scheduled  payments of principal
and  interest  on the  Mortgage  Loans and,  accordingly,  the  actual  rates of
delinquencies, foreclosures and losses with respect to the Trust.

         [Risk of Higher Default Rates  Associated with __________ or __________
Real  Property.  Since a  substantial  portion of the Mortgaged  Properties  are
located in __________ or  __________,  an overall  decline in the  __________ or
__________  residential real estate markets could adversely affect the values of
the Mortgaged  Properties  securing such Mortgage  Loans such that the Principal
Balances of the related Mortgage Loans,  together with any primary  financing on
such  Mortgaged  Properties,  equal  or  exceed  the  value  of  such  Mortgaged
Properties. As the residential real estate market is influenced by many factors,
including the general condition of the economy and interest rates, no assurances
may be given that the  __________  or  __________  real  estate  market will not
weaken further.  If the __________ or __________  residential real estate market
should  experience  an overall  decline in  property  values  after the dates of
origination of the Mortgage Loans, the rates of losses on the Mortgage Loans may
be expected to increase, and may increase substantially.  [To be modified if the
Mortgage Loans for a Series includes a concentration within regions, counties or
other subdivisions of a state whose adverse economic conditions are greater than
those of the state as a whole.]

         Limitations  on  FHA  Insurance.  The  availability  of  FHA  Insurance
following  a default  on a Mortgage  Loan is subject to a number of  conditions,
including strict compliance by the Trustee, the Claims Administrator, 

                                      S-13

<PAGE>

the Master Servicer, any subservicers,  and the Originators with FHA Regulations
in  originating  and  servicing  the Mortgage  Loan and limits on the  aggregate
insurance  coverage  available  with respect to all FHA Title I loans then owned
and reported for FHA Insurance by the Trustee,  as Contract of Insurance Holder.
Although the Trustee and the Depositor  have obtained  representations  from the
Originators that they have complied with all FHA  Regulations,  such regulations
are  susceptible  to  substantial  interpretation.  The Trustee,  as Contract of
Insurance Holder, is not required to obtain, and has not obtained, approval from
FHA of the origination and servicing  practices of the  Originators.  Failure to
comply with all FHA Regulations may result in a denial of FHA Insurance  claims,
and there can be no assurance that FHA's enforcement of its regulations will not
become  stricter in the future.  In  addition,  any claim paid by FHA will cover
only 90% of the sum of the unpaid  principal on the Mortgage  Loan, a portion of
the unpaid  interest and certain  other  liquidation  costs.  The  Depositor has
agreed in the  Agreement to purchase  from the Trust any  Mortgage  Loan that is
rejected by the FHA for insurance benefits under the Contract of Insurance.

         The FHA  Insurance  available to the Trustee,  as Contract of Insurance
Holder,  is  limited  to an amount,  currently  equal to ____% of the  principal
balance of all Title I loans originated or purchased and currently  reported for
FHA Insurance by the Trustee,  as Contract of Insurance Holder, less amounts for
annual reductions as described below and for insurance claims previously paid to
the Trustee,  as Contract of Insurance  Holder,  by the FHA, Mortgage Loans, and
increased by an amount equal to 10% of the lesser of the  outstanding  principal
balance as of the  Cut-Off  Date and the  purchase  price paid for Title I loans
subsequently  originated  or purchased of record by the Trustee,  as Contract of
Insurance Holder. On each October 1, commencing five years after an entity's FHA
contract of insurance has been in effect,  such entity's available FHA Insurance
is reduced by 10% of the then  outstanding FHA Insurance amount available to the
Trustee,  as  Contract  of  Insurance  Holder,  as of each such  October  1. The
Trustee,  as Contract of Insurance Holder,  has had an FHA contract of insurance
since __________.  Accordingly, on each October 1, commencing October 1, 199___,
the FHA Insurance  available to the Claims  Administrator will be reduced by 10%
of the then outstanding FHA Insurance amount; provided, however, that in no case
shall such amount be reduced below $50,000.

         The Contract of  Insurance  will be held by the Trustee for the benefit
of the Trust and for the benefit of Related Series Trusts.  The Secretary of HUD
will not earmark the insurance  reserves held for the Trustee for the benefit of
any particular  Related  Series Trust held by the Trustee,  although the Trustee
has agreed not to hold Related Series Mortgage Loans.


                                 USE OF PROCEEDS

         The  net  proceeds  to be  received  from  the  sale  of  the  Class  A
Certificates will be used to purchase the Mortgage Loans from the Seller.


                                  THE DEPOSITOR

         The Depositor was  incorporated in the State of Delaware on January 31,
1991 and is a wholly-owned  subsidiary of the  ContiFinancial  Corporation.  The
Depositor maintains its principal offices at 277 Park Avenue, New York, New York
10172.  Neither the  Depositor,  the Company  nor any of their  affiliates  will
insure or guarantee distribution on the Certificates.


             THE TITLE I LOAN PROGRAM AND THE CONTRACT OF INSURANCE

         On the Closing Date, the Trustee will hold for the benefit of the Trust
and all Related  Series  Trusts the FHA Contract of Insurance in an amount equal
to ____% of the outstanding  Principal Balance of all Mortgage Loans held by the
Trust and the Related Series Trusts as of the Cut-Off Date  acknowledged  by the
FHA as having  been  transferred  to the Trustee  (the  "Initial  FHA  Insurance
Amount").  With  respect to those  Mortgage  Loans  that 

                                      S-14

<PAGE>
are not covered by the Trustee's Contract of Insurance on the Closing Date, each
of the  related  Originators  will be  required  to cause  the  related  reserve
accounts maintained by the Secretary of HUD to be transferred on the FHA's books
from the related Originator's Contract of Insurance to the Trustee's Contract of
Insurance.  To  accomplish  this  transfer,  on or after  the date on which  the
Originators  receive the FHA Title I Case  Numbers for the Mortgage  Loans,  the
Originators  will be required to submit a sale  report to the  Secretary  of HUD
regarding  the  conveyance  of the  Mortgage  Loans  to the  Trustee.  The  "FHA
Insurance  Amount"  shall mean the  Initial  FHA  Insurance  Amount less (i) the
aggregate  amount  of  all  Annual  Reductions  applicable  to the  Contract  of
Insurance plus all reserves subsequently transferred by the Secretary of HUD and
(ii) the amount of FHA Insurance  proceeds  previously  received with respect to
the Mortgage  Loans and any Related Series  Mortgage Loans (as described  below)
since the related Transfer Date. The Claims  Administrator  shall not submit any
claim to the FHA if the amount of such  claim  would  exceed  the FHA  Insurance
Amount  applicable  to the Contract of  Insurance.  All FHA  Insurance  Proceeds
received in respect of such FHA Claims  shall be deposited  into the  Collection
Account.


                                 THE ORIGINATORS

         [To Be Provided]


                  THE MASTER SERVICER AND CLAIMS ADMINISTRATOR

         The Master Servicer and Claims Administrator is  _____________________,
a  _________________  corporation.  ____________  is principally  engaged in the
business of servicing,  on behalf of third party investors,  residential  single
family      mortgages      secured      by      properties       located      in
______________________________.  As of  _____________  __,  199___,  the  Master
Servicer was master servicing more than ___________  mortgage loans representing
an aggregate  outstanding  principal balance of approximately  $____ billion. No
specific  delinquency  or  foreclosure  data  relating to  ________'s  servicing
portfolio is provided because ___________'s  servicing experience with FHA Title
I Mortgage  Loans is not  sufficient  to be indicative  of the  delinquency  and
foreclosure that might be expected with respect to the Mortgage Loans.

         The following tables set forth information relating to the delinquency,
loan loss and  foreclosure  experience of the Master  Servicer for its servicing
portfolio of Mortgage Loans for the past three years.


                  THE TRUSTEE AND CONTRACT OF INSURANCE HOLDER

         _________________________________,  a  __________  banking  corporation
located  in  ____________________,  will be named as  Trustee  and  Contract  of
Insurance Holder under the Agreement.

         The  Trustee  will at all  times be  required  to be a  corporation  or
national banking association  organized and doing business under the laws of the
United States of America or of any state  authorized under such laws to exercise
corporate  trust powers,  subject to  supervision  or  examination by federal or
state authority and either (i) having a combined capital and surplus of at least
$50,000,000  or (ii) being a wholly-owned  subsidiary of a bank holding  company
having such a capital and surplus.  If at any time the Trustee shall cease to be
eligible in accordance with the provisions described in this paragraph,  it will
be required to resign immediately.

         No  resignation  or removal of the Trustee or the Contract of Insurance
Holder,  as the case may be, and no  appointment  of a successor  thereto  shall
become effective until the acceptance of appointment by a successor trustee.

         The Trustee or the Contract of Insurance Holder, as the case may be, or
any  trustees  or  contract  of  insurance  holders,   respectively,   hereafter
appointed, may resign at any time in the manner set forth in the Agreement. Upon
receiving  notice of  resignation,  the Master  Servicer  with the prior written
consent of the Certificate  Insurer is required  promptly to appoint a successor
trustee or Contract of Insurance  Holder,  as the case 



                                      S-15

<PAGE>
may be, acceptable to the Certificate  Insurer by written instrument meeting the
eligibility  requirements  in the  manner  set  forth  in the  Agreement.  If no
successor  trustee or Contract of  Insurance  Holder,  as the case may be, shall
have been  appointed  and have  accepted  appointment  within 30 days  after the
giving of such  notice of  resignation,  the  resigning  Trustee or  Contract of
Insurance  Holder,  as the case may be,  may  petition  any  court of  competent
jurisdiction for the appointment of a successor trustee.

         If at any time the Trustee or the Contract of Insurance  Holder, as the
case may be,  shall  cease  to meet  the  eligibility  requirements,  or if,  as
determined  by a court of competent  jurisdiction  in a proceeding  in which the
Trustee  has been given an  opportunity  to be heard,  the Trustee has failed to
perform any  obligation  under the  Agreement  and such failure  materially  and
adversely affects the Owners of the Certificates,  and, in either such case, the
Trustee  shall  fail to resign  after  written  request  therefor  by the Master
Servicer,  or if at any time the Trustee  shall become  incapable of acting,  or
shall be adjusted as bankrupt or  insolvent,  or a receiver of the Trustee or of
its property  shall be  appointed,  or any public  officer  shall take charge or
control  of the  Trustee  or of its  property  or  affairs  for the  purpose  of
rehabilitation,  conservation or liquidation,  then, in any such case the Master
Servicer may with the prior written consent of the Certificate Insurer or at the
written request of the Certificate  Insurer shall remove the Trustee and appoint
a successor trustee acceptable to the Certificate Insurer by written instrument,
in duplicate,  one copy of which instrument shall be delivered to the Trustee so
removed and one copy to the successor trustee.

         The  Depositor  will be  required  to give notice of any removal of the
Trustee to the Owners,  which notice will be required to include the name of the
successor  trustee and the address of its corporate trust office.  The Depositor
also will be  required  to give  notice to the  Owners  of the  acceptance  by a
successor of its appointment.


                             THE MORTGAGE LOAN POOL

General

         The Mortgage  Loans to be  transferred to the Trust on the Closing Date
will  consist  of _____  fixed-rate  FHA home  improvement  loans  evidenced  by
promissory notes or retail  installment sales contracts (the "Notes") secured by
first and junior lien deeds of trust,  security  deeds or  mortgages,  which are
located in ___ states.  The  Properties  securing the Mortgage  Loans consist of
residences  (which may be detached,  part of a two-to-four  family  dwelling,  a
condominium unit, a unit in a planned unit development, multi-unit properties or
manufactured  homes (to the extent such homes are  considered  real estate under
applicable state law)). All the Mortgage Loans are partially  insured by the FHA
under Title I. The Properties may be  owner-occupied  (which includes second and
vacation homes) and non-owner occupied investment properties. All Mortgage Loans
were originated on or after _____________ __, 199___.

         As of the Cut-Off Date, the average  Principal  Balance of the Mortgage
Loans was  $___________;  the Coupon  Rates of the  Mortgage  Loans  ranged from
_____% to _____%;  the weighted  average  Coupon Rate of the Mortgage  Loans was
_____%;  the weighted  average  remaining term to maturity of the Mortgage Loans
was _____ months.  The remaining terms to maturity as of the Cut-Off Date of the
Mortgage  Loans  ranged  from 8 months to ____  months.  The  maximum  Principal
Balance as of the Cut-Off Date was $________. No Mortgage Loan will mature later
than  _____________  __, 199__.  The Mortgage  Loans relate to properties in ___
states.
                                      S-16

<PAGE>



                 Geographic Distribution of Mortgaged Properties

         The geographic distribution of Mortgage Loans by State was as follows:

                                       Original Aggregate
   State       No.        Percent       Principal Balance          Percent
   -----       ---        -------       -----------------          -------












Total


                             Cut-Off Date Loan Rates

         The Coupon Rates borne by the Notes relating to the Mortgage Loans were
distributed as follows as of the Cut-Off Date:

                                           Original Aggregate
Coupon Rate (%)         No.     Percent     Principal Balance         Percent
- ---------------         ---     -------     -----------------         -------








      Total




                                      S-17

<PAGE>



                           Cut-Off Date Loan Balances

         The distribution of the outstanding  principal  amounts of the Mortgage
Loans as of the Cut-Off Date was as follows:

Principal Amount                                Original Aggregate
  Cut-Off Date            No.     Percent        Principal Balance     Percent
  ------------            ---     -------        -----------------     -------








      Total


                    Distribution of Months Since Origination

      The distribution of the number of months since origination of the Mortgage
Loans as of the Cut-Off Date was as follows:

                                              Original Aggregate
Months                    No.   Percent        Principal Balance       Percent
- ------                    ---   -------        -----------------       -------






Total


                   Distribution of Remaining Term to Maturity

         The  distribution of the number of months  remaining to maturity of the
Mortgage Loans as of the Cut-Off Date was as follows:

                                             Original Aggregate
Months                   No.    Percent       Principal Balance        Percent
- ------                   ---    -------       -----------------        -------









Total




                                      S-18

<PAGE>



Interest Payments on the Mortgage Loans

         The Mortgage  Loans are actuarial  loans which 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.
Each  payment  made  by the  Mortgagor  is,  therefore,  treated  as  containing
predetermined amount of interest and principal.  Scheduled monthly payments made
by the  Mortgagors  on the  Mortgage  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

General

         The  weighted  average  life of,  and, if  purchased  at other than par
(disregarding,  for purposes of this  discussion,  the effects on an  investor's
yield resulting from the timing of the settlement date and those  considerations
discussed below under "Payment Lag Feature of Class A Certificates"),  the yield
to maturity  on a Offered  Certificate  will be directly  related to the rate of
payment  of  principal  of  the  Mortgage  Loans   including  for  this  purpose
Prepayments,  liquidations due to defaults,  casualties and  condemnations,  and
repurchases  of Mortgage  Loans by the  Company.  The actual  rate of  principal
prepayments  on pools of mortgage  loans is influenced by a variety of economic,
tax, geographic, demographic, social, legal and other factors and has fluctuated
considerably in recent years. In addition, the rate of principal prepayments may
differ  among pools of mortgage  loans at any time  because of specific  factors
relating to the mortgage loans in the particular  pool,  including,  among other
things,  the  age  of  the  mortgage  loans,  the  geographic  locations  of the
properties  securing the loans and 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 Offered  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 Offered Certificates.  The Company makes
no  representations or warranties as to the rate of prepayment or the factors to
be considered in connection with such determination.

Certain Yield, Prepayment and Weighted Average Life Considerations

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

         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 rate
on such mortgage loans.  However, the monthly payment on a home improvement loan
is often  smaller than the monthly  payment on a purchase  money first  mortgage
loan. Consequently, a decrease in the interest rate payable results in a smaller
reduction  in the amount of the  monthly  payment on the smaller  balance  loan.
Conversely  if prevailing  interest  rates rise  appreciably  above the interest
rates


                                      S-19

<PAGE>



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.

         The final scheduled  Distribution  Date for the Class A Certificates is
_____________ __, 20__, which is the date on which the original principal amount
of the Class A Certificates  as of the Closing Date less all amounts  previously
distributed  to the Owners on account of principal  (such amount as of any time,
the "Class A  Principal  Balance")  would be reduced to zero,  assuming  that no
Prepayments are received on the Mortgage Loans and that payments of principal of
and interest on each of the  Mortgage  Loans are timely  received.  The weighted
average life of the Class A  Certificates  is likely to be shorter than would be
the case if  payments  actually  made on the  Mortgage  Loans  conformed  to the
foregoing assumptions, and the final Distribution Date with respect to the Class
A  Certificates  could  occur  significantly  earlier  than the final  scheduled
Distribution Date because (i)  Distributable  Excess Spread will be used to make
accelerated  payments of  principal  to the Owners of the Class A  Certificates,
which payments will have the effect of shortening the weighted  average lives of
the Class A Certificates,  (ii)  Prepayments are likely to occur,  and (iii) the
Depositor and, in limited  circumstances,  the Certificate  Insurer, may cause a
termination of the Trust when the aggregate outstanding principal balance of the
Mortgage Loans is 10% or less of the aggregate principal balance of the Mortgage
Loans in the Trust as of the Cut-Off Date.

Weighted Average Life of the Class A Certificates

         "Weighted  average life" refers to the average amount of time that will
elapse from the date of issuance of a security until each dollar of principal of
such security will be repaid to the investor.  The weighted  average life of the
Class A  Certificates  will be influenced by the rate at which  principal of the
Mortgage Loans is paid,  which may be in the form of scheduled  amortization  or
prepayments (for this purpose,  the term "prepayment"  includes  Prepayments and
liquidations  due to  default).  Prepayments  on  mortgage  loans  are  commonly
measured  relative to a prepayment  standard or model. In the model used in this
Prospectus  Supplement,  the  constant  prepayment  rate ("CPR")  represents  an
assumed  annualized rate of payment relative to the then  outstanding  principal
balance of a pool of new mortgage loans.

         Based upon the foregoing assumptions, the following table indicates the
projected  weighted  average  life of the Class A  Certificates,  at various CPR
assumptions.

                              Class A Certificates

                               Weighted                           Earliest
                                Average                         Retirement at
                                 Life                          Class R Owner's
      CPR                      (years)*                            Option**
      ---                      --------                            --------




- -------------------------
* The weighted  average life of a Certificate  is determined by (i)  multiplying
the amount of each distribution in reduction of the outstanding principal amount
of such  Certificate  by the  number of years from the date of  issuance  of the
Certificates to the related Distribution Date, (ii) adding the results and (iii)
dividing the sum by the initial principal amount of the Certificate.

** Assuming early retirement of the Class A Certificates upon termination of the
Trust on the second Distribution Date following the Remittance Date on which the
aggregate  unpaid  Principal  Balance of the Mortgage  Loans declines to a level
less than 10% of the aggregate  principal  balance of the Mortgage  Loans in the
Trust as of the Cut-Off Date.

         There is no  assurance  that  Prepayments  will  occur,  or, if they do
occur, that they will occur at any constant percentage of CPR.

                                      S-20

<PAGE>



Payment Lag Feature of Class A Certificates

         An amount equal to  Mortgagor  payments  with respect to each  Mortgage
Loan (net of the Servicing Fee and Master Servicer Fee) received during each Due
Period is to be  remitted  to the Trustee  within two  Business  Days of receipt
thereof; however, the Trustee will be required to distribute such amounts to the
Owners  on  the  Distribution   Date  following  such  Due  Period.   The  first
Distribution Date will not occur until _____________ __, 199__, and will include
Mortgagor  payments for the Due Period ending on _____________ __, 199__.  Thus,
the effective  yield to the Owners will be below that otherwise  produced by the
Pass-Through  Rate because the distributions to the Class A Owners in respect of
any given month will not be made until on or about the 20th day of the following
month.

Yield Sensitivity of the Class S-A Certificates

         Because amounts  distributable  to Owners of the Class S-A Certificates
consist  entirely  of  interest,   the  yield  to  maturity  of  the  Class  S-A
Certificates  will be extremely  sensitive  to the  repurchase,  prepayment  and
default experience of the Mortgage Loans, and prospective investors should fully
consider the  associated  risks,  including the risk that such investors may not
fully recover their initial  investment.  In particular,  investors in the Class
S-A  Certificates  should be aware that Depositor may cause a termination of the
Trust when the aggregate outstanding principal balance of the Mortgage Loans has
declined to ___% or less of the aggregate  pool balance of the Mortgage Loans as
of the Cut-Off Date.

         The following table indicates certain relationships between the assumed
purchase price and the yield to maturity on the Class S-A  Certificates,  stated
on  a  corporate  bond  equivalent   basis.   Such  table  also  indicates  such
relationships  on the  assumption  that (a) the Trust is not  terminated  by the
Depositor  pursuant  to its  __%  "clean-up  call",  and  (b)  the  Trust  is so
terminated.

            Sensitivity of the Class S-A Certificates to Prepayments

                               Pre-Tax Yield to Maturity
                                0%         __%        __%       __%        __%
                                CPR        CPR        CPR       CPR        CPR
                                ---        ---        ---       ---        ---
     Prepayment Scenario
     -------------------
     I
     II
     III
     IV
     V


         On the basis of  approximately  __% CPR, and a purchase price of ____%,
no termination of the Trust by the Company  pursuant to its __% "clean-up  call"
and the other assumptions  described above, the pre-tax yield to maturity of the
Class S-A Certificates would be approximately __%. If the actual prepayment rate
were to exceed approximately __% CPR, based on such assumptions,  an investor in
the Class S-A Certificates as to which such percentage of CPR was exceeded would
not fully recover the initial purchase price thereof.

         On the basis of  approximately  ___% CPR, a purchase price of _______%,
termination of the Trust by the Company  pursuant to its __% "clean-up call" and
the other  assumptions  described  above,  the pre-tax  yield to maturity of the
Class S-A Certificates would be approximately __%. If the actual prepayment rate
were to exceed  approximately __% CPR based on such assumptions,  an investor in
the Class S-A Certificates as to which such percentage of CPR was exceeded would
not fully recover the initial purchase price thereof.

         It is highly unlikely that the Mortgage Loans will prepay at a constant
rate until  maturity or that all of the  Mortgage  Loans will prepay at the same
rate. In fact, Mortgage Loans will prepay at different rates.


                                      S-21

<PAGE>

         The  yields  set  forth in the  preceding  tables  were  calculated  by
determining the monthly discount rates which, when applied to the assumed stream
of  cash  flow to be  paid  on the  Class  S-A  Certificates,  would  cause  the
discounted  present  value of such  assumed  cash  flows to  equal  the  assumed
purchase  price of such Class S-A  Certificates  and by converting  such monthly
rates to corporate bond  equivalent  rates.  Such  calculations do not take into
account  variations  that may occur in the interest rates at which investors may
be able to reinvest  funds  received by them as  distributions  on the Class S-A
Certificates  and  consequently  do not  purport  to  reflect  the return on any
investment  in the  Class S-A  Certificates  when  such  reinvestment  rates are
considered.

         The  Mortgage  Loans  will not  necessarily  have  the  characteristics
assumed  above,  and there can be no assurance  the (i) the Mortgage  Loans will
prepay at any of the rates shown in the table or at any other particular rate or
will  prepay   proportionately,   (ii)  the  pre-tax  yield  on  the  Class  S-A
Certificates  will  correspond to any of the pre-tax yields shown above or (iii)
the aggregate  purchase price of the Class S-A Certificates will be equal to the
purchase price assumed.

         Scheduled Final  Distribution  Date. The scheduled  final  Distribution
Date for the Class S-A Certificates is ___________ __, ____.


                             ADDITIONAL INFORMATION

         The description in this Prospectus Supplement of the Mortgage Loans and
the Mortgaged  Properties is based upon the pool 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,
Mortgage  Loans  may  be  removed  from  the  pool  as a  result  of  incomplete
documentation or non-compliance with representations and warranties set forth in
the Agreement,  if the Depositor deems such removal necessary or appropriate.  A
limited  number of other Mortgage Loans may be included in the 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  Agreement  with the  Securities  and
Exchange  Commission  within  fifteen  days after the  initial  issuance  of the
Offered  Certificates.  In the event 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.


                     DESCRIPTION OF THE OFFERED CERTIFICATES
General

         The Class A Certificates will be available in minimum  denominations of
$________________  and integral  multiples of $1,000 in excess  thereof,  except
that one  Class A  Certificate  may be  issued  in any  amount.  The  Class  S-A
Certificate will be issuable in minimum Percentage Interests of 10% and integral
multiples of 1% in excess thereof.

         As described in "The  Mortgage Loan Pool"  herein,  the Mortgage  Loans
include first and junior lien  Mortgage  Loans.  Each Class A  Certificate  will
evidence  the right to  receive on each  Distribution  Date the Class A Interest
Distribution  and  the  Class  A  Principal   Distribution  until  the  Class  A
Certificate  Balance  has been  reduced to zero and each Class S-A  Certificate,
which is an  interest-only  Certificate,  will  evidence the right to receive on
each Distribution Date the Class S-A Interest Distribution.

         One-hundred  percent of the Class A  Distribution  Amount and the Class
S-A Interest  Distribution due to the related Owners of the Offered Certificates
on each Distribution Date is insured by the Certificate  Insurer pursuant to the
Policy. See "The Policy" herein.

                                      S-22

<PAGE>

Distribution Dates

         On each  Distribution  Date each Owner of Class A Certificates  will be
entitled to receive, from amounts then on deposit in the Certificate Account and
until the Class A  Certificate  Balance is reduced to zero, to the extent of the
Amount Available on such  Distribution  Date, the Class A Interest  Distribution
and, to the extent of the  Distribution  Amount on such  Distribution  Date, the
Class A Monthly Principal  Distributable Amount as of such Distribution Date and
each Owner of a Class S-A Certificate will be entitled to receive,  from amounts
then  on  deposit  in the  Certificate  Account,  to the  extent  of the  Amount
Available on such Distribution  Date, the Class S-A Interest  Distribution as of
such  Distribution  Date.  Distributions  will be made in immediately  available
funds to Owners of Offered  Certificates  by wire transfer or otherwise,  to the
account of such  Owner at a domestic  bank or other  entity  having  appropriate
facilities  therefor,  if such Owner has so notified  the  Trustee,  or by check
mailed to the  address  of the  person  entitled  thereto  as it  appears on the
register  (the  "Certificate  Register")  maintained by the Trustee as registrar
(the "Certificate Registrar").

Distributions

         Upon  receipt,  the  Trustee  will be  required  to  deposit  into  the
Certificate  Account (i) the total of the principal and interest  collections on
the Mortgage Loans required to be remitted by the Master Servicer or the related
subservicers on each Business Day, together with any Purchase Price Amount, (ii)
any  Insurance  Payment and (iii) the  proceeds of any  liquidation  of Mortgage
Loans.

         On each  Distribution  Date,  the  Trustee  is  required  to  make  the
following  disbursements  and  transfers  from  moneys  then on  deposit  in the
Certificate Account in the following order of priority:

                  (i) from  the  Distribution  Amount,  for  deposit  in the FHA
         Premium Account,  the FHA Premium Account Deposit for such Distribution
         Date;

                  (ii) from the Distribution Amount, to the Master Servicer, the
         Master Servicer Fee for such Distribution Date;

                  (iii) from the  Distribution  Amount,  to the Master Servicer,
         any amount in respect  of  reimbursement  of  Delinquency  Advances  or
         Foreclosure  Advances to which the Master  Servicer  is  entitled  with
         respect to such Distribution Date;

                  (iv) from the Distribution Amount, to the Trustee, the Trustee
         Fee for such Distribution Date;

                  (v) from the  Distribution  Amount,  Priority  Expenses to the
         Persons entitled thereto on such Distribution Date;

                  (vi) from the Amount  Available,  to the Owners of the Class A
         Certificates,  an amount equal to the Class A Interest Distribution for
         such Distribution Date and to the Owners of the Class S-A Certificates,
         an  amount  equal  to the  Class  S-A  Interest  Distribution  for such
         Distribution Date;

                  (vii)  from  the  Distribution   Amount,  to  the  Certificate
         Insurer,  any  amounts  owing  to the  Certificate  Insurer  under  the
         Insurance  Agreement  and not paid,  whether or not any other Person is
         obligated to pay such amounts;

                  (viii)  from the  Distribution  Amount,  to the  Owners of the
         Class A  Certificates,  the  Class A  Principal  Distribution  for such
         Distribution Date;

                  (ix) from the Amount  Available,  to the Owners of the Class A
         Certificates,  an  amount  equal to the  Class A  Guaranteed  Principal
         Distribution Amount, if any, for such Distribution Date;


                                      S-23

<PAGE>



                  (x) from the  Distribution  Amount,  to any  successor  Master
         Servicer,  such fee,  if any,  for such  Distribution  Date  payable in
         accordance with the Pooling and Servicing  Agreement in addition to the
         Master Servicer Fee; and

                  (xi) the balance of any Distribution  Amount, to the Owners of
         the Class R Certificates.

         The Trustee's Fee as of each  Distribution  Date will be one-twelfth of
the  product of ___% and the  aggregate  Class A  Certificate  Balance as of the
close of business on the last day of the second month  before such  Distribution
Date, and prior to the  distribution  of the Class A Principal  Distribution  on
such Distribution Date.

The Class A Distributions

         On each  Distribution  Date,  the  Class A  Certificateholders  will be
entitled to receive the sum of (a) the Class A Interest Distribution and (b) the
Class A Guaranteed  Principal  Distribution Amount, and (c) to the extent of the
Distribution  Amount  available after the  distribution  pursuant to clauses (i)
through  (viii) above,  the Class A Monthly  Principal  Distributable  Amount in
excess of any amounts described in clause (b) above.

         "Class A Interest Distribution" means, with respect to any Distribution
Date, the sum of (a) the "Class A Monthly Interest  Distributable Amount" (i.e.,
30 days interest at the Pass-Through Rate on the Class A Certificate  Balance as
of the close of business on the preceding  Distribution Date (or, in the case of
the first  Distribution Date, on the Closing Date)) and (b) any Class A Interest
Carryover   Shortfall  (i.e.,  the  excess  of  the  Class  A  Monthly  Interest
Distributable  Amount for the preceding  Distribution  Date and any  outstanding
Class A Interest  Carryover  Shortfall on such preceding  Distribution Date over
the amount in respect of interest  that is actually  distributed  to the Class A
Certificateholders  on such preceding  Distribution  Date, plus interest on such
excess,  to the extent  permitted  by law,  at the  Pass-Through  Rate from such
preceding Distribution Date through the current Distribution Date).

         "Class A Guaranteed Principal  Distribution Amount" means, with respect
to any Distribution  Date, the positive excess,  if any, of (i) the aggregate of
the  Outstanding  Class  A  Certificate  Balances  of all  Outstanding  Class  A
Certificates as of such Distribution Date (taking into account  distributions on
such  Distribution Date pursuant to clause (viii) above) over (ii) the aggregate
of the Class A Guaranteed Certificate Balances as of such Distribution Date.

         "Class A Monthly Principal Distributable Amount" means, with respect to
any  Distribution  Date, the amount equal to the sum of the  collateral  amounts
(without  duplication) with respect to the immediately preceding Due Period: (i)
that portion of all Mortgage Payments allocable to principal, including all full
and partial principal prepayments (excluding such amounts in respect of Mortgage
Loans included in clause (ii) for a prior Distribution Date), (ii) the Principal
Balance of all Mortgage  Loans that became  Defaulted  Mortgage Loans during the
related  Due Period,  (iii) the  portion of the  Purchase  Amount  allocable  to
principal of all Mortgage Loans that became  Purchased  Mortgage Loans as of the
immediately  preceding Monthly Cut-Off Date excluding such amounts in respect of
Mortgage Loans included in clause (ii) for a prior Distribution Date and, in the
sole  discretion of the  Certificate  Insurer,  the Principal  Balance as of the
immediately  preceding  Monthly  Cut-Off  Date of all  Mortgage  Loans that were
required to be purchased or repurchased as of the immediately  preceding Monthly
Cut-Off  Date  pursuant to the  Agreement  but were not so  purchased,  (iv) the
aggregate amount of Cram Down Losses that shall have occurred during the related
Due Period,  (v) the amount of  Distributable  Excess  Spread in respect of such
Distribution Date and (vi) amounts, if any, delivered by the Certificate Insurer
to the Trustee  for  deposit in the  Certificate  Account  and  distribution  in
respect of the Class A Certificates in accordance with the Insurance  Agreement;
provided, however, that, if with respect to any Distribution Date, Distributable
Excess Spread is zero, the Class A Monthly Principal  Distributable Amount shall
equal such  portion of the sum of the  amounts  included  in clauses (i) through
(iv) above such that following  distribution in reduction of the Aggregate Class
A Certificate balance the Required OC Test would be satisfied.

                                      S-24

<PAGE>


         "Class A  Guaranteed  Certificate  Balance"  means with  respect to any
outstanding  Class  A  Certificate  as  of  any  date  of   determination,   the
hypothetical  Class  A  Certificate   Balance  equal  to  the  initial  Class  A
Certificate  Balance of such Class A Certificate  set forth on the face thereof,
reduced by the pro rata  portion  allocable to such Class A  Certificate  of the
aggregate of the Class A Minimum Principal Distributable Amounts with respect to
all Distribution Dates on or prior to such date of determination.

         "Class A Minimum Principal  Distributable Amount" means with respect to
any Distribution Date, the amount set forth on the schedule to the Agreement for
such Distribution Date

         "Due Period" means with respect to any Distribution  Date, the calendar
month immediately preceding such Distribution Date.

         "Excess  Spread"  means with  respect  to any  Distribution  Date,  the
positive excess, if any, of (x) the aggregate amount of the Mortgage Payments or
amounts deposited by the Depositor if it elects to acquire the Mortgage Loans at
the time the  outstanding  balance of the Mortgage Loans is less than 10% of the
Initial  Principal  Balance  with respect to the related Due Period over (y) the
sum of (A) the amount  required to be  distributed  pursuant to  priorities  (i)
through (vii) under "Distributions" above on such Distribution Date plus (B) the
sum of any outstanding Class A Principal  Carryover Shortfall as of the close of
the  preceding  Distribution  Date plus (C) the sum of the amounts  described in
clauses  (i)  through  (iv)  of the  definition  of  Class A  Monthly  Principal
Distributable Amount (set forth above) for such Distribution Date.

         "Distributable  Excess  Spread" means with respect to any  Distribution
Date, such portion (not greater than 100%) of Excess Spread with respect to such
Distribution  Date,  which if distributed  in accordance  with clause (v) of the
definition of Class A Monthly  Principal Amount would cause the Required OC Test
to be satisfied with respect to such  Distribution  Date, after giving effect to
all  distributions on such Distribution  Date,  provided,  however,  that if the
Required OC Multiple is unlimited,  Distributable Excess Spread shall equal 100%
of Excess Spread; provided, further, however, that so long as an Insurer Default
(as  defined  in the  Agreement)  shall  not have  occurred  and be  continuing,
Distributable  Excess Spread may, in the discretion of the  Certificate  Insurer
with  respect to any  Distribution  Date with  respect to which the  Required OC
Multiple is greater than 100%,  be a portion of Excess Spread which is less than
would  otherwise be  determinable  pursuant to this  definition but which is not
less than the portion of Excess  Spread that would be  determinable  pursuant to
this definition if the Required OC Multiple were equal to 100%.

The Class S-A Distributions

         The Class S-A Certificates are  interest-only  certificates  which will
not be  entitled  to any  distribution  of  principal,  but will be  entitled to
interest on the Notional Principal Balance. The interest due with respect to the
Class S-A  Certificate  will be the  interest  which has accrued  thereon at the
Class S-A Pass-Through Rate during the calendar month in which such Distribution
Date occurs (the "Class S-A Interest Distribution").

         The Agreement will provide that, to the extent the Certificate  Insurer
makes  Guaranteed  Distributions,  either  directly or indirectly  (as by paying
through  the  Trustee  or  Paying   Agent),   to  the  Owners  of  such  Offered
Certificates,  if any, the Certificate  Insurer will be subrogated to the rights
of  such  Owners  of  Offered  Certificates  with  respect  to  such  Guaranteed
Distributions.  The  Certificate  Insurer shall receive  reimbursement  for such
Guaranteed  Distribution  as provided in the  Agreement,  but only from the same
sources and in the same manner  provided in the Agreement for the payment of the
Class A Distribution  Amount to Owners of Class A Certificates and the Class S-A
Interest  Distribution,  if any. The subrogation and reimbursement  will have no
effect on the Certificate Insurer's obligations under the Policy.

Book Entry Registration of the Offered Certificates

         The Offered  Certificates  will be represented by a single  certificate
registered  in the name of the  nominee of The  Depository  Trust  Company  (the
"Clearing  Agency").  The Clearing  Agency will  maintain  book entry records 



                                      S-25

<PAGE>




of ownership,  transfers and pledges of such  Certificates  only in the names of
its participants and indirect participants (the "Clearing Agency Participants"),
which  include  securities  brokers and dealers,  banks and trust  companies and
clearing corporations and may include certain other organizations. Prior to Book
Entry  Termination  (as  definedbelow),  Beneficial  Owners who are not Clearing
Agency  Participants  may  transfer  and pledge  their  interests in the Offered
Certificates,  and exercise any other rights and remedies of Certificateholders,
only through  Clearing  Agency  Participants  or other  entities  that  maintain
relationships with Clearing Agency Participants.  The Clearing Agency may charge
its customary fee to Clearing  Agency  Participants  in connection with any such
transfers  and  pledges.   In  addition,   prior  to  Book  Entry   Termination,
distributions on the Offered Certificates will be made to Beneficial Owners only
through the Clearing Agency and its Clearing Agency Participants.  Consequently,
Beneficial  Owners may experience  some delay in the receipt of their  payments.
See  "Risk  Factors  -  Book  Entry   Registration"   and  "Description  of  the
Certificates - Book Entry Registration" in the Prospectus.

         The Offered Certificates will be issued in definitive,  registered form
to Beneficial  Owners or their nominees,  and thereupon such  Beneficial  Owners
will become  Owners of the  Certificates,  if, and only if, one of the following
events   shall  occur  (any  such  event  being   referred  to  as  "Book  Entry
Termination"):  (i) the Clearing Agency or the Depositor  advises the Trustee in
writing  that the  Clearing  Agency is no longer  willing  or able  properly  to
discharge its  responsibilities  as a clearing  corporation  with respect to the
Offered  Certificates  and the  Depositor and the Trustee are unable to engage a
qualified  successor  to  serve as the  Clearing  Agency,  or (ii) the  Clearing
Agency,  at the direction of Beneficial  Owners  representing  a majority of the
outstanding principal amount of the Offered Certificates,  advise the Trustee in
writing  that the  continuation  of a book entry system is no longer in the best
interests of Beneficial Owners, or (iii) the Depositor,  at its option,  advises
the Trustee that it elects to terminate the book entry  system.  Upon Book Entry
Termination,  Beneficial  Owners will become registered  Certificateholders  and
will deal  directly  with the Trustee  with  respect to  transfers,  notices and
payments.

         The Clearing  Agency has advised the  Depositor  and the Trustee  that,
prior to Book  Entry  Termination,  the  Clearing  Agency  will take any  action
permitted to be taken by a  Certificateholder  under the  Agreement  only at the
direction  of one or more  Clearing  Agency  Participants  to whom  the  Offered
Certificates are credited in an account  maintained by the Clearing Agency.  The
Clearing  Agency has advised  that it will take such action with  respect to any
principal  amount of the Offered  Certificates  only at the  direction of and on
behalf of Clearing Agency  Participants  with respect to those principal amounts
of such Offered Certificates.

         Issuance of the Offered  Certificates in book entry form rather than as
physical  Certificates  may  adversely  affect  the  liquidity  of such  Offered
Certificates   in  the   secondary   market   and   the   ability   of   Offered
Certificateholders  to pledge them.  In  addition,  since  distributions  on the
Offered  Certificates will be made by the Trustee to the Clearing Agency and the
Clearing  Agency  will  credit  such   distributions  to  the  accounts  of  its
Participants,  which  will  further  credit  them to the  accounts  of  indirect
participants of the Offered  Certificateholders such Offered  Certificateholders
may experience delays in the receipt of such distributions.

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  "Pooling  and  Administration  --  Reports  to
Certificateholders"  in the Prospectus for information  regarding reports to the
Owners.


                                   THE POLICY

         The following summary of the terms of the Policy does not purport to be
complete and is qualified in its entirety by reference to the Policy.

                                      S-26

<PAGE>


         Simultaneously  with the  issuance  of the  Offered  Certificates,  the
Certificate  Insurer  will  deliver the Policy to the Trustee for the benefit of
each  Offered  Certificateholder.  Under the  Policy,  the  Certificate  Insurer
unconditionally  and  irrevocably  guarantees  to the Trustee for the benefit of
each   Certificateholder  the  full  and  complete  payment  of  (i)  Guaranteed
Distributions (as defined below) with respect to the Offered  Certificates;  and
(ii) the amount of any Guaranteed  Distribution which subsequently is avoided in
whole or in part as a preference payment under applicable law.

         "Guaranteed  Distributions"  means,  with respect to each  Distribution
Date, the distribution to be made to  Certificateholders  in an aggregate amount
equal to the Class A  Interest  Distributable  Amount  due and  payable  on such
Distribution Date, the Class A Guaranteed Principal Distribution Amount, if any,
and the  Class  S-A  Interest  Distribution,  if any,  due and  payable  on such
Distribution  Date,  in each case in accordance  with the original  terms of the
Certificates  when issued and without regard to any amendment or modification of
the  Certificates  or the  Agreement  which  has not  been  consented  to by the
Certificate Insurer.

         Payment  of  Claims  on  the  Policy  made  in  respect  of  Guaranteed
Distributions  will be made by the Certificate  Insurer following Receipt by the
Certificate  Insurer of the appropriate notice for payment on the later to occur
of (a) 12:00 noon, New York time, on the third Business Day following Receipt of
such  notice  for  payment,  and (b)  12:00  noon,  New York City  time,  on the
Distribution Date such payment was due on the Certificates.

         If payment  of any amount  avoided  as a  preference  under  applicable
bankruptcy, insolvency, receivership or similar law is required to be made under
the Policy,  the  Certificate  Insurer  shall  cause such  payment to be made no
earlier than the first to occur of (a) the fourth Business Day following Receipt
by the Certificate Insurer from the Trustee of (i) a certified copy of the order
(the  "Order")  of  the  court  or  other   governmental  body  which  exercised
jurisdiction  to the effect  that the  Certificateholder  is  required to return
principal or interest  distributed with respect to the  Certificates  during the
term of the Policy  because such  distributions  were  avoidable  as  preference
payments   under   applicable   bankruptcy   law,  (ii)  a  certificate  of  the
Certificateholder  that the Order has been  entered  and is not  subject  to any
stay,   and  (iii)  an   assignment   duly   executed   and   delivered  by  the
Certificateholder,  in such form as is  reasonably  required by the  Certificate
Insurer  and  provided  to the  Certificateholder  by the  Certificate  Insurer,
irrevocably  assigning to the  Certificate  Insurer all rights and claims of the
Certificateholder  relating  to or arising  under the  Certificates  against the
debtor  which made such  preference  payment or  otherwise  with respect to such
preference  payment,  or (b) the date of Receipt by the Certificate Insurer from
the Trustee of the items referred to in clauses (i), (ii) and (iii) above if, at
least four Business Days prior to such date of Receipt,  the Certificate Insurer
shall have Received  written  notice from the Trustee that such items were to be
delivered on such date and such date was specified in such notice.  Such payment
shall be  disbursed  to the  receiver,  conservator,  debtor-in-  possession  or
trustee  in  bankruptcy  named  in the  Order  and  not to  the  Trustee  or any
Certificateholder  directly (unless a Certificateholder has previously paid such
amount  to  the  receiver,  conservator,   debtor-in-possession  or  trustee  in
bankruptcy  names in the Order, in which case such payment shall be disbursed to
the  Trustee  for  distribution  to such  Certificateholder  upon  proof of such
payment reasonably satisfactory to the Certificate Insurer).

         The terms "Receipt" and "Received,"  with respect to the Policy,  shall
mean actual delivery to the Certificate  Insurer,  prior to 12:00 noon, New York
City time,  on a Business Day;  delivery  either on a day that is not a Business
Day or after  12:00 noon,  New York City time,  shall be deemed to be Receipt on
the next succeeding  Business Day. If any notice or certificate  given under the
Policy  by the  Trustee  is not in  proper  form or is not  properly  completed,
executed or  delivered,  it shall be deemed not to have been  Received,  and the
Certificate  Insurer  shall  promptly  so advise the Trustee and the Trustee may
submit an amended notice.

         Under  the  Policy,  "Business  Day"  means  any day  other  than (i) a
Saturday or Sunday or (ii) a day on which  banking  institutions  in the City of
New York are authorized or obligated by law or executive order to be closed.

         The Certificate  Insurer's  obligations  under the Policy in respect of
Guaranteed Distributions shall be discharged to the extent funds are transferred
to the Trustee as provided in the Policy  whether or not such funds are properly
applied by the Trustee.

                                                       S-27

<PAGE>


         The  Certificate  Insurer  shall be  subrogated  to the  rights of each
Certificateholder  to receive payments of principal and interest with respect to
the  Guaranteed  Distributions  to the extent of any payment by the  Certificate
Insurer under the Policy.

         Claims under the Policy constitute direct, unsecured and unsubordinated
obligations  of the  Certificate  Insurer  ranking not less than pari passu with
other unsecured and unsubordinated  indebtedness of the Certificate  Insurer for
borrowed  money.  Claims  against  the  Certificate  Insurer  under  each  other
financial guaranty insurance policy issued thereby constitutes pari passu claims
against the general assets of the Certificate  Insurer.  The terms of the Policy
cannot be modified or altered by any other  agreement or  instrument,  or by the
merger,  consolidation  or dissolution  of the Depositor.  The Policy may not be
cancelled  or  revoked  prior  to   distribution   in  full  of  all  Guaranteed
Distributions with respect to the Certificates. The Policy is not covered by the
property/casualty  insurance  security  fund  specified in Article 76 of the New
York Insurance Law. The Policy is governed by the laws of the State of New York.

[Insurance and Indemnity Agreement

         The Depositor and the Certificate  Insurer will enter into an Insurance
and  Indemnity  Agreement  (the  "Insurance  Agreement")  pursuant  to which the
Depositor will agree to reimburse,  with interest,  the Certificate  Insurer for
certain  amounts paid pursuant to claims under the Policy.  The  Depositor  will
further agree to pay the Certificate Insurer all reasonable charges and expenses
which the  Certificate  Insurer may pay or incur  relative  to any amounts  paid
under  the  Policy  or  otherwise  in  connection  with the  transaction  and to
indemnify the Certificate Insurer against certain liabilities.]


                             THE CERTIFICATE INSURER

         The following information has been furnished by the Certificate Insurer
for use herein. Reference is made to Appendix for a specimen of the Policy.

General

         [The Certificate  Insurer is a monoline insurance company  incorporated
on ___________ __, ____ under the laws of the State of New York. The Certificate
Insurer received its New York State insurance  license and commenced  operations
on  __________  __,  _____.  The  Certificate  Insurer and its two wholly  owned
subsidiaries are licensed to engage in financial  guaranty insurance business in
all 50 states, the District of Columbia and Puerto Rico.]

         The Certificate Insurer and its subsidiaries are engaged exclusively in
the business of writing financial guaranty insurance,  principally in respect of
securities  offered in domestic  and  foreign  markets.  In  general,  financial
guaranty  insurance consists of the issuance of a guaranty of scheduled payments
of an  issuer's  securities,  thereby  enhancing  the  credit  rating  of  those
securities,  in consideration  for the payment of a premium to the insurer.  The
Certificate  Insurer  and  its  subsidiaries  principally  insure  asset-backed,
collateralized and municipal securities.  Asset- backed securities are generally
supported  by  residential  mortgage  loans,   consumer  or  trade  receivables,
securities  or other assets having an  ascertainable  cash flow or market value.
Collateralized  securities  include  public  utility  first  mortgage  bonds and
sale/leaseback obligation bonds. Municipal securities consist largely of general
obligation bonds,  special revenue bonds and other special  obligations of state
and local  governments.  The  Certificate  Insurer  insures  both  newly  issued
securities  sold in the primary market and  outstanding  securities  sold in the
secondary market that satisfy the Certificate Insurer's underwriting criteria.

         The principal  executive offices of the Certificate Insurer are located
at  ______________________,  and  its  telephone  number  at  that  location  is
________________.   At  _________________,   the  Certificate  Insurer  and  its
subsidiaries had ____ employees.

   S-28

<PAGE>

Reinsurance

         Pursuant  to  an  intercompany  agreement,   liabilities  on  financial
guaranty  insurance  written  by  the  Certificate  Insurer  or  either  of  its
subsidiaries  are reinsured  among such companies on an  agreed-upon  percentage
substantially  proportional to their respective  capital,  surplus and reserves,
subject to applicable  statutory risk limitations.  Inaddition,  the Certificate
Insurer  reinsures a portion of its  liabilities  under certain of its financial
guaranty  insurance  policies  with other  reinsurers  under various quota share
treaties and on a transaction-by-transaction basis. Such reinsurance is utilized
by the  Certificate  Insurer  as a risk  management  device  and to comply  with
certain statutory and rating agency requirements; it does not alter or limit the
Certificate Insurer's obligations under any financial guaranty insurance policy.

Ratings of Claims-Paying Ability

         The  Certificate  Insurer's  claims-paying  ability  is rated  "Aaa" by
Moody's and "AAA" by S&P. Such ratings  reflect only the views of the respective
rating agencies, are not recommendations to buy, sell or hold securities and are
subject to  revision or  withdrawal  at any time by such  rating  agencies.  See
"Ratings."

Capitalization

         The following  table sets forth the  capitalization  of the Certificate
Insurer and its wholly owned  subsidiaries  on the basis of  generally  accepted
accounting principles as of __________ __, 199__ (in thousands):

                                                      (Unaudited)

Unearned Premium Reserve (net of
prepaid reinsurance premiums)                                  $
Shareholder's Equity:
Common Stock
Additional Paid-In Capital
Retained Earnings
Total Shareholder's Equity
Total Unearned Premium Reserve and
       Shareholder's Equity                                    $

         For further  information  concerning the Certificate  Insurer,  see the
Consolidated  Financial  Statements of the Certificate Insurer and Subsidiaries,
and the  notes  thereto,  included  as  Appendices  C and D in  this  Prospectus
Supplement.  Copies of the statutory  quarterly and annual statements filed with
the  State of New York  Insurance  Department  by the  Certificate  Insurer  are
available upon request to the State of New York Insurance Department.

Insurance Regulation

         The Certificate Insurer and its insurance subsidiaries are licensed and
subject to regulation as insurance  corporations  under the laws of the State of
New York, the  jurisdiction  of  organization  of the  Certificate  Insurer.  In
addition,  the Certificate Insurer and its insurance subsidiaries are subject to
regulation by insurance  laws of the various other  jurisdictions  in which they
are  licensed to do  business.  As a financial  guaranty  insurance  corporation
licensed  to do business in the State of New York,  the  Certificate  Insurer is
subject to Article 69 of the New York  Insurance Law which,  among other things,
limits the  business of each such insurer to financial  guaranty  insurance  and
related  lines  requires  that each such insurer  maintain a minimum  surplus to
policyholders,  establishes  contingency,  loss  and  unearned  premium  reserve
requirements  for  each  such  insurer,   and  limits  the  size  of  individual
transactions ("single risks") and the volume of transactions ("aggregate risks")
that may be underwritten by each such insurer.  Other provisions of the New York
Insurance  Law,   applicable  to  non-life  insurance   companies  such  as  the
Certificate  Insurer,  regulate,  among  other  things,  permitted  investments,
payment of dividends,  transactions  with affiliates,  mergers,  consolidations,
acquisitions or sales of assets and incurrence of liability for borrowings.

                                      S-29

<PAGE>



                        OVERCOLLATERALIZATION PROVISIONS

         On each Distribution Date,  Distributable Excess Spread will be applied
on such Distribution Date as an accelerated  payment of principal on the Class A
Certificates. This has the effect of accelerating the amortizationof the Class A
Certificates  relative to the  amortization of the Mortgage Loans. To the extent
that any  Excess  Spread  is not so used,  it will be paid to the  Owners of the
Class R Certificates.

         Excess Spread will be applied as an accelerated payment of principal on
the Class A Certificates until the Required OC Test is satisfied.  The "Required
OC  Test"  is met (i) if on the  Closing  Date the  aggregate  of the  Principal
Balances  of the  Mortgage  Loans  as of the  Cut-Off  Date is  _______%  of the
aggregate  Class A  Certificate  Balance  as of the  Closing  Date and (ii) on a
subsequent  Distribution  Date, the Aggregate  Principal Balance with respect to
such  Distribution  Date,  exceeds the aggregate Class A Principal Balance by an
amount  which is equal to the greater of (i)  $_______  and (ii) the Required OC
Multiple with respect to such Distribution Date, times:

                  (x) in the  case of a  Distribution  Date on or  prior  to the
         Midpoint Date, the amount which is equal to ___% of the Aggregate Class
         A Certificate Balance as of the Closing Date;

                  (y) in the case of a  Distribution  Date  after  the  Midpoint
         Date,  in the event that the  Required OC Multiple is greater than 100%
         on the Midpoint Date, the amount which is equal to ___% of the Original
         Aggregate Class A Certificate Balance as of the Closing Date; and

                  (z) in the case of a  Distribution  Date  after  the  Midpoint
         Date,  in the event that the  Required  OC Multiple is equal to 100% on
         the Midpoint  Date,  the amount equal to ___% of the Aggregate  Class A
         Certificate  Balance as of the Closing Date plus ___% of the  Aggregate
         Class A Certificate  Balance on such Distribution Date (prior to giving
         effect to any distributions on such date).

         "Midpoint Date" means the Determination Date next succeeding the end of
the ____th full calendar  month  following  the Closing  Date. A  "Determination
Date" is the fifth Business Day preceding the related Distribution Date.

         "Required OC Multiple" means with respect to any Distribution Date, the
percentage set forth in the Collateral  Performance  Matrix which corresponds to
the data with respect to the applicable  Collateral  Performance Tests set forth
in the Master  Servicer  Certificate  with respect to the related  Determination
Date. The  "Collateral  Performance  Matrix" in the Agreement sets forth various
levels for the Required OC Multiple which are a function of certain  delinquency
and default characteristics of the Mortgage Loans existing on each Determination
Date.

         In the  event  that  the  required  level of  overcollateralization  is
permitted to decrease or "step down" on any  Distribution  Date,  the  Agreement
provides  that a portion of the  principal  of the  Mortgage  Loans  which would
otherwise  be  distributed  to the  Owners of the Class A  Certificates  on such
Distribution Date shall be distributed to the Owners of the Class R Certificates
on such Distribution  Date. This has the effect of decelerating the amortization
of Class A Certificates  relative to the  amortization of the Mortgage Loans and
of reducing the amount of overcollateralization.


                       THE POOLING AND SERVICING AGREEMENT

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

                                                      S-30

<PAGE>


Formation of the Trust

         Pursuant to the Agreement,  the Trust will be created and  established,
the Trust will acquire the Mortgage Loans without  recourse to the Depositor and
the Trust will issue the Offered Certificates.

         The  property of the Trust shall  include  all (a) the  Mortgage  Loans
together with the related  Mortgage Loan documents and the Depositor's  interest
in any Mortgaged Property which secures a Mortgage Loan and all payments thereon
and proceeds of the conversion,  voluntary or involuntary, of the foregoing, (b)
the FHA Insurance reserves  attributable to the Mortgage Loans as of the Cut-Off
Date, (c) such amounts as may be held by the Trustee in  theCertificate  Account
together with  investment  earnings on such amounts and such amounts may be held
by the Trustee in the Certificate  Account, if any, whether in the form of cash,
instruments, securities or other properties, (d) the Policy, and (e) proceeds of
all the foregoing (including,  but not by way of limitation, all proceeds of any
mortgage insurance,  hazard insurance and title insurance policy relating to the
Mortgage Loans, cash proceeds,  accounts,  accounts  receivable,  notes, drafts,
acceptances,  chattel paper, checks, deposit accounts,  rights to payment of any
and every kind, and other forms of obligations and receivables which at any time
constitute  all  or  part  of or are  included  in  the  proceeds  of any of the
foregoing) to pay the Certificates as specified in the Agreement  (collectively,
the "Trust Property").

         The  Certificates  do not represent an interest in or obligation of the
Depositor,  Trustee, Master Servicer, or any of their respective affiliates. The
Certificates   will  not  be  savings  accounts  or  deposits  and  neither  the
Certificates nor the underlying  mortgage loans will be insured or guaranteed by
any governmental agency, except that the Mortgage Loans are partially insured by
the FHA. The  obligations  of the FHA with respect to insurance  concerning  the
Mortgage  Loans are not unlimited or  unconditional  obligations of the FHA, but
are limited contractually to the amount of insurance coverage described herein.

Covenant of Company to Take Certain  Actions with Respect to the Mortgage  Loans
in Certain Situations

         Pursuant to the  Agreement,  upon the discovery by the  Depositor,  the
Company,  the Master Servicer,  the Certificate  Insurer or the Trustee that any
representatives  and warranty with respect to the Mortgage Loans  (including the
related  Mortgages and Notes) were  materially  and  adversely  untrue as of the
Closing  Date with the result  that the  interests  of the Owners in the related
Mortgage Loan or the interests of the  Certificate  Insurer are  materially  and
adversely affected, or any required document constituting a part of any Mortgage
File was not delivered to the Trustee by the time required to be so delivered or
was defective in any material respect when so delivered,  the party  discovering
such breach is required to give prompt  written  notice to the other parties and
the Certificate Insurer.

         If any such omission of or defect in any document  constituting part of
the Mortgage File or any such breach of any  representation  or warranty made by
the Company is not cured,  in the opinion of the  Certificate  Insurer,  for any
reason,  within 60 days of the receipt of notice  thereof,  the Company shall be
obligated, if so requested by the Certificate Insurer in its discretion,  on the
Monthly  Cut-Off Date next  succeeding the expiration of such 60 day period,  to
repurchase the affected  Mortgage Loan. The Certificate  Insurer and the Trustee
on behalf of the Owners of the Certificates  agree that, if a Mortgage Loan is a
Defective  Mortgage Loan because a document as specified in the Agreement is not
included in the  Mortgage  File,  such defect shall be deemed to be cured if the
Trustee shall have received  during such sixty day period,  a written  statement
addressed  to it from the Director of HUD Title I Insurance  Division  that such
document would not be required in connection with a claim for FHA Insurance with
respect to such  Mortgage  Loan. If the FHA has not assigned a case number under
the Contract of Insurance to a Mortgage Loan to indicate that such Mortgage Loan
is eligible for Title I Insurance  coverage under the Contract of Insurance,  on
or before the 90th day after the Closing  Date,  the Company shall be obligated,
on the Monthly  CutOff Date next  succeeding  such 90th day, to repurchase  such
Mortgage Loan. If the FHA reserve amount with respect to a Mortgage Loan has not
been transferred to the FHA Insurance  Coverage Reserve Account on or before the
120th day after the Closing Date, the Company shall be obligated, on the Monthly
Cut-Off Date next  succeeding  such 120th day, to repurchase such Mortgage Loan.
If the Company is required to repurchase any Mortgage Loan on a Monthly  Cut-Off
Date  that is not a  Business  Day,  such  repurchase  shall be made on the last
Business Day  


                                      S-31

<PAGE>

preceding  such Monthly  Cut-Off Date.  Any Mortgage Loan that is required to be
purchased  or  repurchased  as  described  above is referred to as a  "Defective
Mortgage Loan."

Within two years  after the Closing  Date,  the Company may elect in lieu of the
purchase or repurchase of a Defective  Mortgage Loan, to substitute a Substitute
Mortgage Loan for the Defective Mortgage Loan. A "Substitute Mortgage Loan" is a
Mortgage Loan:  (i) having such  characteristics  such that the  representations
relating to Mortgage Loans as set out in the Agreement  would have been true and
correct  had such  Mortgage  Loan  originally  been a Mortgage  Loan,  (ii) each
scheduled  Mortgage  Payment with respect to such Mortgage Loan shall be greater
than or equal to the  scheduled  Mortgage  Payment due in the same Due Period on
the Mortgage Loan for which Substitute Mortgage Loan is being substituted; (iii)
the Maturity  Date with respect to such Mortgage Loan shall be no later than the
Maturity  Date for the  Mortgage  Loan for  which  such  Maturity  Date is being
substituted,(iv)  as of the date of substitution,  the Principal Balance of such
Mortgage Loan is greater than or equal to the Principal  Balance of the Mortgage
Loan for which  such  Substitute  Mortgage  Loan is being  substituted,  (v) the
Coupon Rate with respect to such Mortgage Loan is not less by an amount  greater
than ___% than the Coupon Rate of the  Mortgage  Loan for which such  Substitute
Mortgage  Loan is being  substituted,  and (vi) if in excess of  $__________  in
Principal Balance (at the time of substitution) of Mortgage Loans has previously
been  substituted  pursuant to the Agreement,  the substitution of such Mortgage
Loan has been approved in advance in writing by the Certificate Insurer.

Sale of Mortgage Loans

         Pursuant to the Agreement,  the Depositor will  transfer,  assign,  set
over and otherwise  convey  without  recourse to the Trustee in trust all right,
title and  interest of the  Depositor in and to each  Mortgage  Loan and all the
right,  title and interest in and to principal  and interest due to the trust on
each such  Mortgage  Loan after the Cut-Off Date;  provided,  however,  that the
Depositor  will  reserve and retain all its right,  title and interest in and to
principal  (including  Prepayments) and interest due on each Mortgage Loan on or
prior  to the  Cut-Off  Date.  Purely  as a  protective  measure  and  not to be
construed  as contrary to the  parties  intent that the  transfer on the Closing
Date is a sale,  the  Depositor  has also  been  deemed to have  granted  to the
Trustee a security interest in the Trust Property in the event that the transfer
of the Trust Property is deemed to be a loan and not a sale.

         In connection with the transfer and assignment of the Mortgage Loans on
the Closing Date, the following  documents will be delivered to the Trustee (the
"Mortgage File"):

                  (i)  The   Mortgage   Note,   showing  a  complete   chain  of
         endorsements  or assignments  from the named payee to the Depositor and
         endorsed  without  recourse  to the order of the Trustee  which  latter
         endorsement may be executed with a facsimile signature of an officer of
         the Depositor;

                  (ii)  The  original   Mortgage   with  evidence  of  recording
         indicated  thereon  (except  that a true copy  thereof  certified by an
         appropriate public official may be substituted);

                  (iii) The original  assignment of Mortgage to the Trustee,  in
         recordable form;

                  (iv)  All  intermediate  assignments  of  the  Mortgage,  with
         evidence of  recording  thereon (or true copies  thereof  certified  by
         appropriate public officials may be substituted);

                  (v) An original of each assumption or modification  agreement,
         if any, relating to such Mortgage Loan; and

                  (vi)  (A)  An  original   notice   signed  by  the   Mortgagor
         acknowledging   HUD   insurance,   (B)  an  original  or  copy  of  (1)
         truth-in-lending  disclosure,  (2)  credit  application,  (3)  consumer
         credit   report,   (4)   verification   of  employment  and  income  or
         verification of self-employment income, (5) evidence of the Mortgagor's
         interest in the  Mortgaged  Property,  (6)  contract of work or written
         description  with cost  estimates,  (7) completion  certificate,  if in
         existence on the Closing Date, (8) report on inspection of 


                                      S-32

<PAGE>


         improvements to the Mortgaged Property,  if in existence on the Closing
         Date, (9) notice of non-compliance,  if applicable,  (10) to the extent
         not included in (2), a written  verification  that the Mortgagor at the
         time of origination  was not more than 30 days delinquent on any senior
         mortgage or deed of trust on the  Mortgaged  Property (11) with respect
         to each  Mortgage Loan with an initial  principal  balance in excess of
         $15,000,  an  appraisal  of the  Mortgaged  Property  as of the time of
         origination of the Mortgage Loan, (12) a title search as of the time of
         origination with respect to the Mortgaged  Property,  and (C) any other
         documents  required for the  submission  of a claim with respect to the
         Mortgage Loan to the FHA.

         If the Trustee has not received (i) the original assignment of Mortgage
or (ii) any intermediate  assignments of Mortgage (in each case of (i) and (ii),
with  evidence  of  recording  thereon  (or true  copies  thereof  certified  by
appropriate public officials) the Depositor covenants and agrees to take any and
all actions necessary to effect the proper execution,  filing and recordation of
the  such  assignment  of the  Mortgage  and  all  intermediate  assignments  of
Mortgage, in the appropriate jurisdiction.

Acceptance by Trustee

         The Trustee will acknowledge  conveyance of the Trust Property and will
hold all assets  included in the Trust  Property  from time to time in trust for
the use and benefit of all present and future Owners of the Certificates.

         The Trustee  will also agree for the benefit of the  Certificateholders
and the  Certificate  Insurer to review each Mortgage File within 30 days of the
Closing Date to confirm that all the  documents and  instruments  required to be
included in each  Mortgage File are so included and have been executed (and that
documents which are required to be originals bear original  signatures) and that
such documents and  instruments  relate to the Mortgage Loans  identified in the
Mortgage Loan  Schedule and are what they purport to be on their face.  Promptly
upon completion of such review, the Trustee will also prepare and deliver a list
of any  such  missing  documents  to the  Master  Servicer  and the  Certificate
Insurer.  The Trustee also agrees to review each Mortgage File within 90 days of
the Closing Date to confirm that all  documents and  instruments  required to be
included in each  Mortgage  File are so included  and have been  executed  where
required.

Master Servicer and Subservicers

         The Master Servicer will agree to manage, service,  administer and make
collections on the Mortgage Loans, and perform the other actions required by the
Master Servicer under the Agreement. In performing such obligations,  the Master
Servicer  will be  required  to act in good faith in a  commercially  reasonable
manner  in  accordance  with  all  requirements  of the  FHA  applicable  to the
servicing  of the Mortgage  Loans,  and to service and  administer  the Mortgage
Loans in accordance  with Title I, the terms of the Agreement and the respective
Mortgage Loans.  The Master Servicer will have full power and authority,  acting
alone  and/or  through  subservicers,  if  any,  subject  only  to the  specific
requirements  and  prohibitions  of Title I, the  Agreement  and the  respective
Mortgage  Loans,  to do any and all things in connection with such servicing and
administration  which are  consistent  with the manner in which it services  FHA
Title I home  improvement  mortgage loans owned by the Master Servicer or any of
its  affiliates  or  serviced  by the Master  Servicer  for others and which are
consistent with the ordinary practices of prudent mortgage lending institutions.

         Servicing Record. The Master Servicer will be required to establish and
maintain books and records (the "Servicing Record") in which the Master Servicer
will record all Mortgage  Payments  received or collected by or on behalf of the
Master  Servicer or received by the  Trustee,  the Company or the  Depositor  in
respect of each Mortgage Loan and each foreclosed property and all amounts owing
to the Master Servicer and subservicers in compensation for services rendered or
in reimbursement of certain costs and expenses incurred. In addition, the Master
Servicer  will be required to establish  and maintain  records for the Insurance
Record  (which  shall be part of such  Servicing  Record)  in which  the  Master
Servicer  shall  record all claims  made under the  Contract of  Insurance,  all
payments  received  from the FHA for each such claim and the amount of insurance
coverage remaining.
                                                     
                                      S-33

<PAGE>



         The Master  Servicer must  separately  record various amounts as of the
related  Determination  Date (i.e., the fifth Business Day preceding the related
Distribution Date) or Distribution Date, as applicable,  in the Servicing Record
generally including the following:

                  (i) the unpaid Master Servicing Fee due the Master Servicer on
         the next Distribution Date;

                  (ii) all  subservicing  fees which are entitled to be retained
         by the subservicers,  if any, with respect to the preceding Due Period;
         all fees retained  during the  preceding Due Period by any  Independent
         Contractor  hired  by the  Master  Servicer  to  operate  and  manage a
         Foreclosed Property; and amounts retained by subservicers in respect of
         Mortgage  Payments  representing  less  than a Monthly  Payment  if the
         related Mortgage Loan is not a Defaulted Mortgage Loan;

                  (iii) all amounts due as of the preceding Monthly Cut-Off Date
         in   reimbursement   of  Delinquency   Advances  in  respect  of  prior
         Distribution Dates;

                  (iv) all amounts due as of the preceding  Monthly Cut-Off Date
         in reimbursement  of Foreclosure  Advances  previously  advanced by the
         Master Servicer (separately identifying the amount of each then due);

                  (v) all Priority  Expenses  required to be  distributed on the
         next succeeding Distribution Date;

                  (vi) the aggregate  amount of the Master  Servicer Fee paid to
         Master Servicer on such  Distribution  Date in respect of each Mortgage
         Loan;

                  (vii)  the  aggregate  amount  of  Delinquency   Advances  and
         Foreclosure   Advances  reimbursed  to  the  Master  Servicer  on  such
         Distribution Date;

                  (viii)  all  unpaid  Trustee  Fees due the  Trustee  as of the
         preceding Monthly Cut-Off Date;

                  (ix) on or prior to each  Determination  Date,  the  Principal
         Balance of Mortgage Loans that became  Defaulted  Mortgage Loans during
         the prior Due Period;

                  (x) on or before each Determination  Date, the 30+ Delinquency
         Percentage  and the 60+  Delinquency  Percentage;  the  Annual  Default
         Percentage  and  such  other  data as is  required  by the  Trustee  to
         determine the Required OC Multiple; and

                  (xi)  on  or  before  each   Determination   Date,  any  other
         information  with respect to the Mortgage Loans required by the Trustee
         to  determine  the Class A Principal  Distribution  with respect to the
         next succeeding  Distribution Date or otherwise to determine the amount
         of required distributions pursuant to the Agreement.

         Review of Master  Servicer  Activities.  The  Master  Servicer  will be
required  to deliver to the  Trustee  and the  Certificate  Insurer on or before
__________ of each year,  beginning on __________ of the calendar year following
the calendar  year in which the Closing Date  occurs,  an officer's  certificate
signed by a responsible  officer of the Master Servicer  generally to the effect
that  based  upon a  review  of the  Master  Servicer's  activities  during  the
preceding calendar year, the Master Servicer has fulfilled its obligations under
the Agreement, or there has been a default in the fulfillment of such obligation
and specifying  each such default,  the nature and status thereof and the action
the Master Servicer proposes to take with respect thereto.

         The  Master  Servicer  will  cause  a  firm  of  nationally  recognized
independent certified public accountants,  who may also render other services to
the Master Servicer, to deliver to the Trustee and the Certificate Insurer on or
before __________ (or 90 days after the end of the Master Servicer's fiscal year
of each year), beginning 

                                      S-34

<PAGE>



____________  __, 19__ with respect to the twelve  months ended the  immediately
preceding  __________  (or other  applicable  date) (i) an  opinion by a firm of
independent  certified  public  accountants as to the financial  position of the
Master Servicer in accordance with generally accepted accounting standards;  and
(ii) a statement from the firm of independent  certified  public  accountants to
the effect that,  based on an  examination  of certain  specified  documents and
records  relating  to the  servicing  of the  Master  Servicer's  mortgage  loan
portfolio conducted in compliance with certain Applicable  Accounting  Standards
(as defined in the  Agreement),  such firm is of the opinion that such servicing
has been conducted in compliance with such Applicable Account Standards.

         Access to Records.  The Master Servicer must provide to representatives
of the  Trustee  and the  Certificate  Insurer  and  holders  of a  majority  in
principal  amount of the  Certificates  reasonable  access to the  documentation
regarding the Mortgage  Loans.  The Master  Servicer must provide such access to
any other  Certificateholder  only in such cases  where the Master  Servicer  is
required by applicable statutes or regulations (whether applicable to the Master
Servicer  or to such  Certificateholder)  to permit  such  Certificateholder  to
review  such  documentation.  Any  Certificateholder,  by  its  acceptance  of a
Certificate  (or  by  acquisition  of its  beneficial  interest  therein),  will
bedeemed to have agreed to keep  confidential and not to use for its own benefit
any information obtained by it, except as may be required by applicable law.

         Master  Servicer  Advances.  With respect to each  Mortgage Loan (other
than a Defaulted  Mortgage Loan) and each Distribution Date, the Master Servicer
must  advance  from its own funds and deposit  into the  Certificate  Account no
later than the related  Determination  Date, the positive excess, if any, of (i)
the portion of the Monthly Payment due (net of any  subservicing  fee and Master
Servicing  Fee) with  respect to such  Mortgage  Loan in the  related Due Period
allocable  to interest  calculated  at the related Net Coupon Rate over (ii) the
amount deposited into the Certificate Account with respect to such Mortgage Loan
and such Due Period.  A  "Defaulted  Mortgage  Loan" is any  Mortgage  Loan with
respect to which:  (i) a claim has been  submitted  pursuant to the  Contract of
Insurance,  (ii) foreclosure proceedings have been commenced,  (iii) any portion
of a Monthly  Payment is more than 120 days past due (without  giving  effect to
any grace  period) or (iv) the Master  Servicer has  determined in good faith in
accordance  with customary  mortgage loan  servicing  practices that all amounts
which it  expects  to  receive  with  respect  to the  Mortgage  Loan  have been
received.

         The Master  Servicer will be entitled to be reimbursed  for  previously
unreimbursed   Delinquency   Advances   with  respect  to  a  Mortgage  Loan  on
Distribution  Dates subsequent to the Distribution Date in respect of which such
Delinquency  Advance  was made  from  Mortgage  Payments  with  respect  to such
Mortgage  Loan. If a Mortgage Loan shall become a Defaulted  Loan and the Master
Servicer shall not have been fully reimbursed for any Delinquency  Advances with
respect to such  Mortgage  Loan,  the Master  Servicer  shall be  entitled to be
reimbursed  for  the  outstanding  amount  of  such  Delinquency  Advances  from
unrelated  Mortgage  Loans.  No interest shall be due to the Master  Servicer in
respect of any  Delinquency  Advance for any period  prior to the  reimbursement
thereof.

         The  Master  Servicer  must  advance  from its own funds the  following
amounts in respect of any Mortgage  Loan on foreclosed  property  (collectively,
"Foreclosure Advances"):

                  (i) all third party costs and expenses  (including  legal fees
         and costs and expenses relating to bankruptcy or insolvency proceedings
         in  respect  of any  Mortgagor)  associated  with  the  institution  of
         foreclosure proceedings in respect of any Mortgage Loan;

                  (ii) all insurance premiums due and payable in respect of each
         Foreclosed  Property,  prior to the date on which the related insurance
         policy would otherwise be terminated;

                  (iii) all real estate taxes and assessments in respect of each
         Foreclosed  Property  that have  resulted in the  imposition  of a lien
         thereon, other than amounts that are due but not yet delinquent;

                  (iv)  all  costs  and  expenses  necessary  to  maintain  each
         Foreclosed Property;

                                      S-35

<PAGE>



                  (v)  all  fees  and  expenses   payable  to  any   independent
         contractor  hired to operate and manage a  Foreclosed  Property,  other
         than fees and expenses retained by such independent contractor from the
         proceeds of the operation of such Foreclosed Property;

                  (vi) all third party costs to prepare and file FHA claims; and

                  (vii) all fees and  expenses of any  independent  appraiser or
         other real estate expert retained by the Trustee.

         The Master  Servicer  shall be entitled to be  reimbursed  from related
Mortgage  Payments for Foreclosure  Advances advanced on or prior to the related
Monthly Cut-Off Date.

         The Master Servicer must advance the Foreclosure  Advances described in
clauses (i) through  (v) above if, but only if, the Master  Servicer  would make
such an  advance  if it or an  affiliate  held  the  affected  Mortgage  Loan or
Foreclosed Property for its own account and, in the Master Servicer's good faith
judgment, such amounts will be recoverable from related Mortgage Payments.

         Modifications,  Waivers and  Amendments.  The Master  Servicer  may not
agree to any modification,  waiver or amendment of any provision of any Mortgage
Loan unless,  in the Master  Servicer's good faith opinion,  such  modification,
waiver  or  amendment  (i)  would  minimize  the loss that  might  otherwise  be
experienced   with  respect  to  such   Mortgage  Loan  and  complies  with  the
requirements  of Title I or (ii) is  required  by Title I.  Notwithstanding  the
foregoing,  so long  as an  Insurer  Default  shall  not  have  occurred  and be
continuing, the Master Servicer may not agree, without the prior written consent
of the Certificate Insurer,  during any period of twelve consecutive Due Periods
to  modifications,  waivers or  amendments of the  provisions of Mortgage  Loans
having (at the time of such  modification,  waiver or  amendment)  an  aggregate
Principal  Balance  greater  than one percent  (1%) of the  Aggregate  Principal
Balance as of the Determination Date in the first of such Due Periods.

         Enforcement of "Due-On-Sale"  and "Due on Encumbrance." If any Mortgage
Loan contains a provision,  in the nature of a "due-on-sale"  clause, the Master
Servicer,  on behalf of the Trustee will exercise any right the Trustee may have
as the  mortgagee of record with respect to such Mortgage Loan (x) to accelerate
the  payments  thereon or (y) to withhold its consent to any such sale or to the
transfer,  in a manner  consistent with the servicing  standard set forth in the
Agreement.

         If  any  Mortgage  Loan  contains  a  provision,  in  the  nature  of a
"due-on-encumbrance" clause, the Master Servicer, on behalf of the Trustee, will
exercise any right the Trustee may have as the  Mortgagee of record with respect
to such Mortgage Loan (x) to accelerate the payments  thereon or (y) to withhold
its consent to the creation of any such lien or other  encumbrance,  in a manner
consistent with the servicing standard.

         FHA Insurance  Claims;  Foreclosures.  If any Monthly Payment due under
any Mortgage  Loan is not paid when the same becomes due and payable,  or if the
Mortgagor  fails to perform any other covenant or obligation  under the Mortgage
Loan and such failure  continues beyond any applicable grace period,  the Master
Servicer must take such action  (consistent  with Title I, including  efforts to
cure the  default  of such  Mortgage  Loan)  as it shall  deem to be in the best
interest of the Trust.  If the  maturity of the related  Mortgage  Note has been
accelerated  pursuant to the  requirements  under  Title I following  the Master
Servicer's  efforts to cure the default of the Mortgage  Loan (and such Mortgage
Loan is not required to be purchased  pursuant to the  Agreement)  and (i) if an
FHA  Insurance  Coverage  Insufficiency  does not exist at the time,  the Master
Servicer must  initiate,  on behalf of the Trust,  a claim under the Contract of
Insurance for  reimbursement  for loss on such Mortgage Loan pursuant to Title I
or (ii) if an FHA  Insurance  Coverage  Insufficiency  exists at the  time,  the
Master Servicer may proceed against the Mortgaged Property securing the Mortgage
Loan pursuant to the  Agreement,  and if  thereafter  an FHA Insurance  Coverage
Insufficiency does not exist, may submit a claim under the Contract of Insurance
with respect to such Mortgage Loan if it has obtained the prior  approval of the
Secretary of HUD.

                                      S-36

<PAGE>



         If the FHA rejects or refuses to pay any claim made under the  Contract
of Insurance  (including a rejection of a previously  paid claim and a demand by
the FHA of a return of the FHA Insurance  Payment Amount for such Mortgage Loan)
for a Mortgage  Loan (other than a refusal or rejection  for  clerical  error in
computing  the claim  amount),  upon receipt of the FHA's  rejection  notice and
determination  by the Master Servicer that the rejection was not due to clerical
error,  then (i) the Master  Servicer must  promptly  notify the Trustee (if the
Trustee  shall not initially  have received such notice),  the Depositor and the
Certificate Insurer of such fact, and (ii) if the FHA indicates rejection due to
other than a failure to service such Mortgage  Loan in accordance  with Title I,
the  Depositor  shall be liable  on or  before  the  Monthly  Cut-Off  Date next
following the date of such notice from the Master  Servicer to  repurchase  such
Mortgage.  If the FHA shall have  indicated  in writing in  connection  with its
rejection  or refusal to pay a claim  that such  rejection  or refusal is due in
whole to a failure to service such Mortgage Loan in accordance with Title I, the
Master Servicer shall notify the Depositor and the  Certificate  Insurer of such
determination,  and the Master  Servicer  must on or before the next  succeeding
Monthly Cut-Off Date repurchase such Mortgage Loan for the Purchase Price.

         If the Master  Servicer,  on behalf of the  Trustee,  may, at any time,
institute  foreclosure  proceedings,  exercise  any power of sale to the  extent
permitted by law,  obtain a deed in lieu of  foreclosure,  or otherwise  acquire
possession  of or  title  to any  Mortgaged  Property,  by  operation  of law or
otherwise; the Master Servicer shall comply with the requirements under Title I,
the REMIC  regulations  and the  Agreement,  shall  follow  such  practices  and
procedures in a manner which is consistent with the Master Servicer's  procedure
for  foreclosure  and operation  ofthe  foreclosed  property with respect to FHA
Title I  property  improvement  mortgage  loans  held in the  Master  Servicer's
portfolio  for its own  account  or,  if there  are no such  loans,  FHA Title I
property  improvement mortgage loans serviced by the Master Servicer for others,
giving due  consideration to accepted  mortgage  servicing  practices of prudent
lending institutions, and shall sell or liquidate the Mortgage Loan or Mortgaged
Property.

         The  Trustee  must  deposit  in the  Certificate  Account on the day of
receipt all amounts  received from the FHA (to the extent FHA Insurance  Payment
Amounts are not sent by the FHA directly to the Master  Servicer),  or any other
Person with respect to the Mortgage Loans or any other assets of the Trust.

         If prior to the Termination  Date, the FHA rejects an insurance  claim,
in whole or part, under the Contract of Insurance after  previously  paying such
insurance  claim and the FHA demands that the Trustee  repurchase  such Mortgage
Loan,  the  Master  Servicer  must  pursue  such  appeals  with  the  FHA as are
reasonable.  If the FHA  continues  to demand that the Trustee  repurchase  such
Mortgage Loan after the Master Servicer exhausts such administrative  appeals as
are reasonable,  then notwithstanding that the Depositor, the Master Servicer or
any other  person is  required  to  repurchase  such  Mortgage  Loan the  Master
Servicer  must notify the  Trustee of such fact and the Trustee  shall cause the
Trust to repurchase  such Mortgage Loan from funds  available in the Certificate
Account.

         The  Depositor  will  reimburse the Trustee for any amounts paid by the
Trustee to the FHA in order to repurchase  Mortgage  Loans for which the FHA has
rejected an  insurance  claim for any reason other than a failure to comply with
FHA servicing  requirements.  The Master Servicer will reimburse the Trustee for
any amounts paid by the Trustee to FHA in order to repurchase Mortgage Loans for
which the FHA has  rejected  an  insurance  claim as a result  of a  failure  to
service such Mortgage Loan in accordance with Title I.

         Any sale of a  Foreclosed  Property  shall be without  recourse  to the
Trustee,  the Master Servicer or the Trust,  and neither the Master Servicer nor
the Trustee  shall have any liability to any  Certificateholder  with respect to
the purchase price therefor accepted by the Master Servicer or the Trustee.

         Maintenance of Insurance. The Master Servicer must maintain or cause to
be maintained with respect to each Mortgaged Property at least such insurance as
is  required  with  respect  thereto  by Title I. The  Master  Servicer  will be
required to maintain or cause to be maintained such other  insurance  (including
title  insurance)  as shall be required by the  Certificate  Insurer or that the
Master Servicer shall deem reasonable.

         The Master  Servicer  must  maintain  a fidelity  bond in such form and
amount as is customary  for entities  acting as custodian of funds and documents
in respect of mortgage loans on behalf of institutional investors.


                                      S-37

<PAGE>


Removal and Resignation of Master Servicer

         The Master  Servicer  has  covenanted  and agreed to act as such for an
initial term,  commencing on the Closing Date and ending on ______________  ___,
19__,  which term  shall be  extendible  by the  Certificate  Insurer  (unless a
Servicer  Termination Event shall have occurred) for successive  quarterly terms
(or,  pursuant to revocable  written standing  instructions from time to time to
the Master Servicer and the Trustee,  for any specified  number of terms greater
than one), until the termination of the Trust.

         The  Certificate  Insurer  or  the  Owners,  with  the  consent  of the
Certificate Insurer,  will have the right to remove the Master Servicer upon the
occurrence  of  any of the  following  events  (each,  a  "Servicer  Termination
Event"):

         (a) (i) except with respect to Mortgage Payments representing less than
a Monthly Payment if the related Mortgage Loan is not a Defaulted Mortgage Loan,
failure by the Master  Servicer to deposit or cause the related  subservicer  to
deposit all Mortgage  Payments in the related  Collection  Account no later than
the  Business  Day  following   receipt   thereof  by  the  Master  Servicer  or
subservicer,  which failure continues unremedied for three Business Days or (ii)
failure by the Master  Servicer to deposit or cause the related  subservicer  to
deposit  amounts  with  respect to Mortgage  Payments  representing  less than a
Monthly  Payment if the related  Mortgage Loan is not a Defaulted  Mortgage Loan
within two Business Days of the date of required deposit therefor; or

         (b)  failure  on the part of the  Master  Servicer  duly to  observe or
perform  in any  material  respect  any of its  other  covenants  or  agreements
contained in the Agreement that continues unremedied for a period of thirty days
after the date on which written notice of such failure, requiring the same to be
remedied,  shall be given to the Master  Servicer and the Trustee  pursuant to a
Certificate Class Vote as provided in the Agreement;  provided, however, that if
such failure  shall be of a nature that it cannot be cured within 30 days,  such
failure shall not constitute a Servicer  Termination Event if within such 30-day
period the Master Servicer shall have given notice to the Certificate Insurer of
corrective  action it proposes to take, which corrective  action is agreed to in
writing by the Certificate  Insurer in its sole  discretion to be  satisfactory,
and  the  Master  Servicer  shall  thereafter   pursue  such  corrective  action
diligently until such default is cured; or

         (c)  failure by the Master  Servicer  to deliver to the Trustee and (so
long as an  Insurer  Default  shall not have  occurred  and be  continuing)  the
Certificate  Insurer the Master Servicer  Certificate by the fourth Business Day
prior to each  Distribution  Date, or failure on the part of the Master Servicer
to comply with or service the Mortgage Loans in accordance with Title I;

         (d) the entry of a decree or order for relief by a court or  regulatory
authority  having   jurisdiction  in  respect  of  the  Master  Servicer  in  an
involuntary  case under the federal  bankruptcy  laws,  as now or  hereafter  in
effect, or another present or future federal or state, bankruptcy, insolvency or
similar law, or appointing a receiver, liquidator, assignee, trustee, custodian,
sequestrator  or  other  similar  official  of  the  Master  Servicer  or of any
substantial  part of their  respective  properties or ordering the winding up or
liquidation  of the affairs of the Master  Servicer and the  continuance  of any
such decree or order unstayed and in effect for a period of 60 consecutive  days
or the commencement of an involuntary case under the federal bankruptcy laws, as
now or  hereinafter  in effect,  or another  present or future  federal or state
bankruptcy,  insolvency or similar law and such case is not dismissed  within 60
days; or

         (e) the  commencement  by the Master Servicer of a voluntary case under
the federal  bankruptcy  laws,  as now or  hereinafter  in effect,  or any other
present or future,  federal or state  bankruptcy,  insolvency or similar law, or
the consent by the Master Servicer to the appointment of or taking possession by
a receiver,  liquidator,  assignee,  trustee,  custodian,  sequestrator or other
similar  official  of the  Master  Servicer  or of any  substantial  part of its
property or the making by the Master  Servicer of an assignment  for the benefit
of creditors or the failure by the Master Servicer generally to pay its debts as
such debts become due or the taking of corporate  action by the Master  Servicer
in furtherance of any of the foregoing; or

                                      S-38

<PAGE>




         (f) any  representation,  warranty or statement of the Master  Servicer
made in the  Agreement or any  certificate,  report or other  writing  delivered
pursuant  hereto shall prove to be  incorrect in any material  respect as of the
time  when  the  same  shall  have  been  made,  and the  incorrectness  of such
representation, warranty or statement has a material adverse effect on the Trust
and,  within 30 days after written  notice  thereof shall have been given to the
Master  Servicer by the Trustee or the  Certificate  Insurer  (or, if an Insurer
Default shall have occurred and be continuing,  an Owner of a Certificate),  the
circumstances or condition in respect of which such representation,  warranty or
statement was incorrect shall not have been eliminated or otherwise cured; or

         (g) so long as an  Insurer  Default  shall  not  have  occurred  and be
continuing,  the  Certificate  Insurer  shall  not  have  delivered  a  servicer
extension notice; or

         (h)      a claim is made under the Policy.

Consequences of a Servicer Termination Event

         If a Servicer  Termination  Event  shall occur and be  continuing,  the
Certificate  Insurer  (or,  if an Insurer  Default  shall have  occurred  and be
continuing, either the Trustee or the Owners of Certificates evidencing not less
than a majority of the Certificates outstanding),  by notice given in writing to
the Master Servicer (and to the Trustee if given by the  Certificate  Insurer or
the Owners of the  Certificates) may terminate all the rights and obligations of
the Master  Servicer under the Agreement.  On or after the receipt by the Master
Servicer of such written  notice,  and the  appointment  of and  acceptance by a
successor Master Servicer, all authority, power, obligations andresponsibilities
of the  Master  Servicer  under  the  Agreement,  whether  with  respect  to the
Certificates  or the Trust or otherwise,  shall pass to, be vested in and become
obligations and responsibilities of the successor Master Servicer. The successor
Master Servicer shall have no liability with respect to any obligation which was
required  to be  performed  by the  Master  Servicer  prior to the date that the
successor  Master  Servicer  becomes the Master Servicer or any claim of a third
party based on any alleged action or inaction of the prior Master Servicer.  The
prior  Master  Servicer is  required  to  cooperate  with the  successor  Master
Servicer in effecting the termination of the  responsibilities and rights of the
prior Master Servicer.

         After the Master Servicer  receives a notice of termination or upon the
resignation  of the Master  Servicer  the  Certificate  Insurer  must  appoint a
successor  Master  Servicer  by  written  instrument.  The  Certificate  Insurer
(without  limiting its  obligations  under the Policy) will have no liability to
the Trustee,  the  Depositor,  the person then serving as Master  Servicer,  any
Owner of a  Certificate  or any other person  related to such  appointment.  Any
resignation  or removal of the Master  Servicer will become  effective only upon
acceptance of appointment by the successor Master Servicer.

         Any successor  Master  Servicer shall be entitled to such  compensation
(whether  payable out of the  Distribution  Amount or  otherwise)  as the Master
Servicer would have been entitled to if the Master  Servicer had not resigned or
been  terminated.  The Certificate  Insurer and a successor  Master Servicer may
agree on additional compensation to be paid to such successor Master Servicer as
described under  "Description of the Offered  Certificates - Distributions."  In
addition,  any  successor  Master  Servicer  shall  be  entitled  to  reasonable
transition expenses incurred in acting as successor Master Servicer.

         Upon  any  termination  of the  Master  Servicer  or  appointment  of a
successor to the Master  Servicer,  the Trustee must give prompt  written notice
thereof to Owners of the Certificates at their respective addresses appearing in
the Certificate Register.

Waiver of Past Defaults

         The Certificate  Insurer (or, if an Insurer Default shall have occurred
and be continuing the Owners of the Certificates pursuant to a certificate class
vote) may, on behalf of all Certificateholders,  waive any default by the Master
Servicer in the performance of its obligations  and its  consequences.  Upon any
such  waiver of a past  default,  such  default  shall  cease to exist,  and any
Servicer  Termination  Event  arising  therefrom  shall be  deemed  to have been
remedied.

                                      S-39

<PAGE>




                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

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

REMIC Elections

         The  Trustee  will cause an election to be made to treat the Trust as a
"real estate  mortgage  investment  conduit"  ("REMIC")  for federal  income tax
purposes.  Arter & Hadden,  special tax  counsel,  is of the opinion  that,  for
federal  income tax purposes,  assuming (i) the REMIC  election is made and (ii)
compliance with the Agreement, the Trust will be treated as a REMIC, the 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 dateon 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 Class A  Certificates  are issued
with original  issue discount and the rate of accrual of original issue discount
is ___%. 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  -
Federal  Income  Taxation  for REMIC  Certificates"  and  "Taxation  of  Regular
Certificates" in the Prospectus.

         [Although  not free from doubt,  it is  anticipated  that the Class S-A
Certificates will be treated as issued with original issue discount in an amount
equal to the excess of all payments  thereon  over their issue price  (including
accrued  interest),  and the Trustee intends to report income in respect of such
Class of Certificates in this manner.  Under this method, any "negative" amounts
of  original  issue  discount  attributable  to rapid  prepayments  would not be
deductible  currently,  but would be offset against future positive  accruals of
original issue discount,  if any. Finally, a Class S-A  Certificateholder may be
entitled to a loss  deduction to the extent it becomes  certain that such holder
will not recover a portion of its remaining basis in the Class S-A  Certificate,
assuming no further prepayments.]


                              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  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" in the Prospectus.

         [The DOL has issued to  ____________________  an individual  prohibited
transaction exemption, Prohibited Transaction Exemption ___________________ (the
"Exemption"),  which  generally  exempts from the  application of the prohibited
transaction provision of Section 406(a), Section 406(b)(1) and Section 406(b)(2)
of ERISA and the excise taxes  imposed  pursuant to Sections  4975(a) and (b) of
the Code, with respect to the initial  purchase,  the holding and the subsequent
resale by Plans of certificates  in pass-through 

                                      S-40

<PAGE>


trusts that consist of certain  receivables,  loans and other  obligations  that
meet the conditions and requirements of the Exemption.  The loans covered by the
Exemption include mortgage loans such as the Mortgage Loans.

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

                  (1) the acquisition of the  certificates by a Plan is on terms
         (including  the  price  for the  certificates)  that  are at  least  as
         favorable  to the Plan as they would be in an  arms-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 S&P,  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
         Depositor  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 the Master  Servicer and any
         subservicer  represents not more than reasonable  compensation for such
         person's  services  under  the  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 S&P,
         Moody's,  Fitch  or D&P for at  least  one  year  prior  to the  Plan's
         acquisition of certificates; and

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

         Moreover,     the    Exemption    provides    relief    from    certain
self-dealing/conflict  of interest  prohibited  transactions that may occur when
the Plan fiduciary causes a Plan to acquire certificates in a trust in which the
fiduciary (or its affiliate) is an obligor on the receivables held in the trust;
provided that,  among other  requirements,  (i) in the case of an acquisition in
connection with the initial issuance of certificates,  at least fifty percent of
each class of  certificates  in which Plans have invested is acquired by persons
independent of the Restricted  Group and at least fifty percent of the aggregate
interest  in the trust is  acquired  by persons  independent  of the  Restricted
Group; (ii) such fiduciary (or its affiliate) is an obligor with respect to five
percent or less of the fair market  value of the  obligations  contained  in the
trust;  (iii) the Plan's investment in certificates of any class does not exceed
twenty-five  percent of all of the certificates of that class outstanding 


                                      S-41

<PAGE>


at the time of the acquisition;  and (iv) immediately after the acquisition,  no
more than  twenty-five  percent of the assets of the Plan with  respect to which
such person is a fiduciary are invested in certificates representing an interest
in one or more trusts containing assets sold or serviced by the same entity. The
Exemption does not apply to Plans sponsored by the Company,  the Depositor,  the
Certificate  Insurer,  the Underwriter,  the Trustee,  the Master Servicer,  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").

         The Depositor believes that the Exemption will apply to the acquisition
and  holding of Offered  Certificates  by Plans and that all  conditions  of the
Exemption  other than those within the control of the investors  will be met. In
addition,  as of the date hereof,  there is no single  Mortgage Loan included in
the Trust  Estate  that  constitutes  more than five  percent  of the  aggregate
unamortized principal balance of the assets of the Trust Estate.]

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


                                     RATINGS

         It is a condition of the issuance of the Offered  Certificates that the
Offered  Certificates  receive  ratings  of AAA by S&P and Aaa by  Moody's.  The
ratings  assigned to the Offered  Certificates  will be based  primarily  on the
claims-paying   ability  of  the  Certificate   Insurer.   Explanations  of  the
significance of such ratings may be obtained from Moody's Investors Service,  99
Church  Street,  New York,  New York and  Standard  & Poor's  Ratings  Group,  a
division of McGraw Hill,  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.  A
security rating is not a recommendation to buy, sell or hold securities.


                         LEGAL INVESTMENT CONSIDERATIONS

         Although  the Offered  Certificates  are  expected to be rated "AAA" by
S&P,  and  "Aaa" by  Moody's,  the  Offered  Certificates  will  not  constitute
"mortgage  related  securities"  for purposes of the Secondary  Mortgage  Market
Enhancement  Act of 1984  ("SMMEA")  because some of the  Mortgage  Loans may be
secured by junior liens. 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 Offered Certificates.


                                  UNDERWRITING

         Under  the  terms  and  subject  to the  conditions  set  forth  in the
Underwriting  Agreement for the sale of the Offered Certificates,  the Depositor
has   agreed  to  cause  the   Trust  to  sell  and   ___________________   (the
"Underwriters") has agreed to purchase the Offered Certificates.

         The Underwriters  have advised the Depositor that they propose to offer
the Offered  Certificates  for sale from time to time in one or more  registered
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 

                                      S-42

<PAGE>



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 Class A Certificates by them or
the Underwriters may be deemed to be underwriting discounts or commissions under
the Securities Act.

         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
currently intend to make a market in the Offered  Certificates,  as permitted by
applicable laws and regulations.  The Underwriter is not obligated,  however, to
make  a  market  in the  Offered  Certificates  and  such  market-making  may be
discontinued at any time at the sole discretion of the Underwriter. Accordingly,
no assurance can be given as to the  liquidity  of, or trading  markets for, the
Offered Certificates.


                                REPORT OF EXPERTS

         The    financial     statements    of    the    Certificate    Insurer,
_________________________________,  for  each of the two  years  in the  periods
ending , 199 and 199 ,  appearing  in Appendix B of this  Prospectus  Supplement
have  been  audited  by  _____________________,   independent  accountants,   as
indicated  in  their  report  thereonappearing   elsewhere  herein  and  in  the
Registration  Statement,  and are included in reliance upon such report and 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  Depositor  by  Arter  &  Hadden,
Washington,  D.C. and by Alan L. Langus, Chief Counsel for the Company.  Certain
legal  matters  relating to  insolvency  issues and certain  federal  income tax
matters  concerning  the  Certificates  will be passed upon for the Depositor by
Arter & Hadden.  Certain legal matters  relating to the validity of the issuance
of  the   Certificates   will  be   passed   upon   for  the   Underwriters   by
____________________,   __________.   Certain  legal  matters  relating  to  the
Certificate  Insurer and the Certificate  Insurance Policies will be passed upon
for the Certificate Insurer by ____________________, __________.



                                      S-43

<PAGE>



                                                                      APPENDIX A

                                   INDEX OF LOCATION OF PRINCIPAL DEFINED TERMS
<TABLE>
<CAPTION>

                                                        Page                                                         Page

<S>                                                    <C>      <C>                                                <C>
Agreement...............................................S-1      Received...........................................S-27 
Beneficial Owner.......................................S-10      Record Date.........................................S-3 
Book Entry Termination.................................S-26      regular interests..................................S-11 
Business Day...........................................S-27      Related Series Mortgage Loans.......................S-6 
Certificate Insurer.....................................S-8      Related Series Trusts...............................S-6 
Certificate Insurer Default.............................S-8      REMIC..............................................S-11 
Certificate Register...................................S-23      Required OC Multiple...............................S-30 
Certificate Registrar..................................S-23      Required OC Test...................................S-30 
Claims Administrator....................................S-1      residual interests.................................S-11 
Class A Certificates....................................S-1      S&P.................................................S-8 
Class A Guaranteed Certificate Balance..................S-4      Servicer Termination Event.........................S-37 
Class A Guaranteed Principal Distribution Amount........S-3      Servicing Fees.....................................S-10 
Class A Interest Carryover Shortfall....................S-3      Servicing Record...................................S-33 
Class A Interest Distribution...........................S-3      SMMEA..............................................S-12 
Class A Minimum Principal Distributable Amount..........S-4      Substitute Mortgage Loan...........................S-31 
Class A Monthly Interest Distributable Amount...........S-3      Title I Program.....................................S-2 
Class A Monthly Principal Distributable Amount..........S-3      Trust...............................................S-1 
Class S-A Certificates..................................S-1      Trust Property.....................................S-31 
Class S-A Interest Distribution.........................S-5      Trustee.............................................S-1 
Clearing Agency........................................S-25      Trustee's Fee......................................S-24 
Clearing Agency Participants...........................S-25      Underwriter........................................S-42 
Closing Date............................................S-1      Weighted average life..............................S-20 
Company.................................................S-1      
Contract of Insurance Holder............................S-6
CPR....................................................S-20
Cram Down Loss..........................................S-5
Cut-Off Date............................................S-1
Defaulted Mortgage Loan................................S-35
Defective Mortgage Loan................................S-31
Delinquency Advances...................................S-10
Depositor...............................................S-1
Determination Date.....................................S-33
Distributable Excess Spread.............................S-5
Distribution Date.......................................S-3
Due Period..............................................S-4
ERISA..................................................S-40
Excess Spread...........................................S-4
FHA.....................................................S-2
FHA Insurance...........................................S-6
FHA Insurance Amount...................................S-15
FHA Premium Account.....................................S-7
FHA Premium Account Deposit.............................S-7
Foreclosure Advances...................................S-35
HUD.....................................................S-2
Initial FHA Insurance Amount...........................S-14
Initial FHA Premium Account Deposit.....................S-7
Insurance Agreement....................................S-28
Insurance Payments......................................S-8
Invoiced Mortgage Loans.................................S-7
Master Servicer.........................................S-1
Master Servicing Fee...................................S-10
Midpoint Date..........................................S-30
Moody's.................................................S-8
Mortgage File..........................................S-32
Mortgage Loans..........................................S-2
Mortgaged Properties....................................S-2
Mortgages...............................................S-2
Notes...................................................S-2
Notional Principal Balance..............................S-5
Offered Certificates....................................S-1
Originator..............................................S-1
Plan...................................................S-40
Policy..................................................S-8
Prepayments.............................................S-9
Receipt................................................S-27

</TABLE>
<PAGE>


                                                                      APPENDIX B

               AUDITED FINANCIAL STATEMENTS OF CERTIFICATE INSURER






                                      C-1

<PAGE>



                                                                      APPENDIX C



                        SPECIMEN OF THE INSURANCE POLICY








                                       C-1

<PAGE>
[Information   contained  herein  is  subject  to  completion  or  amendment.  A
registration  statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This preliminary prospectus shall not constitute an offer to sell or
the  solicitation  of an  offer  to buy nor  shall  there  be any  sale of these
securities  in any State in which  such  offer,  solicitation  or sale  would be
unlawful prior to registration or qualification under the securities laws of any
such State.]
================================================================================
             SUBJECT TO COMPLETION, DATED __________ ___, 199_         VERSION 3
PROSPECTUS SUPPLEMENT
(To Prospectus Dated ______________ __, 199___)
- --------------------------------------------------------------------------------


                  CTS Multifamily Mortgage Loan Trust 199__-__
                   $__________________ Class A-1 Certificates
            $__________________ Class S-A Interest-only Certificates
                        $___________ Class B Certificates
                 Multifamily Mortgage Pass-Through Certificates
                                 SERIES 199__-__
                       CONTISECURITIES ASSET FUNDING CORP.
                                    Depositor
                             -----------------------
                                    Servicer
- --------------------------------------------------------------------------------

         The CTS Multifamily Mortgage Pass-Through Certificates, Series 199__-__
(the  "Certificates")  will  consist of the Class A-1 senior  certificates  (the
"Class A-1  Certificates"),  the Class S-A senior  certificates  (the "Class S-A
Certificates"  and,  together  with the  Class  A-1  Certificates  (the  "Senior
Certificates"),   the   Class  B   subordinate   certificates   (the   "Class  B
Certificates"),   the   Class  C   subordinate   Certificates   (the   "Class  C
Certificates")   and  the  Class  R   residual   certificates   (the   "Class  R
Certificates");  (together  with  the  Class B  Certificates,  and  the  Class C
Certificates, the "Subordinate Certificates").  Only the Senior Certificates and
Class B  Certificates  (collectively,  the  "Offered  Certificates")  are  being
offered hereby.

         As more fully described herein,  interest  distributions on the Offered
Certificates  will be based on the Certificate  Principal Balance of the related
Class or the  aggregate  principal  balance  of the  Mortgage  Loans or  another
specified Class of Certificates (the "Notional  Principal Balance") and the then
applicable Pass-Through Rate.

         The Pass-Through Rate for the Class A-1 Certificates will be _____% per
annum,  for the  Class B  Certificates  will be ___% per  annum  and for the S-A
Certificates   will  be  ___%  per  annum.   The  Class  S-A   Certificates  are
interest-only Certificates. The yield to investors on the Class S-A Certificates
will be  extremely  sensitive  to the  rate and  timing  of  principal  payments
(including prepayments,  repurchases, defaults and liquidations) on the Mortgage
Loans,  which may vary over time. A rapid rate of such principal payments on the
Mortgage  Loans  could  result  in the  failure  of  investors  in the Class S-A
Certificates to recover their initial investments.

         For a discussion of  significant  matters  affecting  investment in the
Certificates,  see "Risk Factors" beginning on page S-10 herein and on page 6 in
the       Prospectus.       (Cover       continued       on      next      page)
- --------------------------------------------------------------------------------

  THE OFFERED CERTIFICATES REPRESENT BENEFICIAL INTERESTS IN THE TRUST ONLY AND
 DO NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF CONTISECURITIES ASSET FUNDING
         CORP., ANY ORIGINATORS OR ANY OF THEIR AFFILIATES. NEITHER THE
             OFFERED CERTIFICATES NOR THE MORTGAGE LOANS ARE INSURED
                    OR GUARANTEED BY ANY GOVERNMENTAL AGENCY.
  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
       EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
           SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
               COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF
                   THIS PROSPECTUS. ANY REPRESENTATION TO THE
                         CONTRARY IS A CRIMINAL OFFENSE.
        [THE ATTORNEY GENERAL OF THE STATE OF NEW YORK HAS NOT PASSED ON
                  OR ENDORSED THE MERITS OF THIS OFFERING. ANY
                         REPRESENTATION TO THE CONTRARY
                                  IS UNLAWFUL.]
- --------------------------------------------------------------------------------

         The Offered Certificates will be purchased by the Underwriters from the
Depositor  and will be  offered  by the  Underwriters  from  time to time to the
public  in  negotiated  transactions  or  otherwise  at  varying  prices  to  be
determined at the time of sale.

         Proceeds to the  Depositor  from the sale of the  Offered  Certificates
will be approximately  $____________,  before deducting  expenses payable by the
Depositor estimated to be approximately $_______ in the aggregate.  See "Plan of
Distribution" in this Prospectus Supplement.

         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 Senior  Certificates in book-entry
form will be made on or about  ____________,  199___  only  through the Same Day
Funds Settlement System of The Depository Trust Company and that delivery of the
Class B Certificates  will be made at the offices of  ____________,  on or about
__, 199_ against payment therefor in immediately available funds.

                                 [UNDERWRITERS]
          The date of this Prospectus Supplement is __________, 199__.


<PAGE>



(Cover continued from previous page)

         The  Certificates  will  evidence,  in  the  aggregate,   100%  of  the
beneficial  ownership interest in one of two trust funds established pursuant to
a  Pooling  and  Servicing  Agreement  dated  as  of  _____________,  199_  (the
"Agreement"),  among the Depositor, in its capacity as sponsor of the Trust (the
"Depositor"),  ContiTrade Services L.L.C., (the "Company"),  ____________ as the
servicer (the "Servicer"), and __________, as trustee (the "Trustee"). One trust
fund (the "Trust  Fund") will  consist of the "regular  interests"  (and all the
proceeds  thereof) in a separate trust fund (the "Mortgage Trust" and,  together
with the Trust Fund,  the  "Trusts")  that will  consist  primarily of a pool of
mortgage  loans (the  "Mortgage  Loans")  secured by first [and junior] liens on
multi-family  residential (including  multi-family/retail  mixed-use) properties
located in ___ states (the "Mortgaged  Properties").  Each of the Mortgage Loans
bear  [fixed/adjustable]  rates of interest and contain  level pay  amortization
schedules extending beyond such Mortgage Loans,  scheduled maturity date, with a
"balloon" payment on the maturity date equal to the remaining  principal balance
of such Mortgage  Loans and any accrued and unpaid  interest  thereon  ending no
later than the Final Scheduled Distribution Date.

         The Class A-1 and Class S-A Certificates represent the senior interests
in the Trust Fund. As described herein, the rights of the holders of the Class B
Certificates  and Class C Certificates to receive  distributions  from the Trust
Fund  will  be  subordinate  to  the  rights  of the  holders  of  the  Class  A
Certificates and the rights of the holders of the Class C Certificates will also
be  subordinated  to the  rights of the  holders  of the  Class B  Certificates,
respectively, to receive distributions from the Trust Fund.

         Principal  of and interest on the Offered  Certificates  are payable on
the ___th day of each month or, if such day is not a business  day,  on the next
succeeding business day (each, a "Distribution Date"), commencing in __________,
199__.  See  "Description  of  the  Offered  Certificates--Distributions  on the
Certificates" herein.

         The last scheduled  Distribution Date for the Class A-1 Certificates is
_____________  ___, ____. It is expected that the actual last  Distribution Date
for each  Class of  Certificates  will  occur  significantly  earlier  than such
scheduled  Distribution Dates. The yield to maturity on the Offered Certificates
will depend on,  among other  things,  the price at which the  Certificates  are
acquired and the rate and timing of principal payments  (including  prepayments,
repurchases,  defaults and  liquidations) on the Mortgage Loans,  which rate may
vary   significantly   over  time.   See   "Yield,   Prepayment   and   Maturity
Considerations" in this Prospectus Supplement.

         It is a condition to the issuance of the Offered  Certificates that the
Senior  Certificates  be rated "___" and "___," and the Class B Certificates  be
rated "___" and "___," by Moody's Investor Service and Standard & Poor's.

         As described  herein,  the Trustee  will cause  elections to be made to
treat the  Mortgage  Trust and Trust Fund as "real  estate  mortgage  investment
conduits"  ("REMICs"  or, in the  alternative,  the "Lower  Tier  REMIC" and the
"Upper Tier REMIC," respectively) for federal income tax purposes. Each class of
the Offered Certificates will be designated as a "regular interest" in the Upper
Tier REMIC and the Class R Certificates  and the Class RL  Certificates  will be
designated as the sole class of "residual  interest" in the Upper Tier REMIC and
the  Lower  Tier  REMIC,   respectively.   See  "Certain   Federal   Income  Tax
Considerations" herein and 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.  The
Underwriters  intend,  but are not  obligated,  to make a market in the  Offered
Certificates.

         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 _________, 199_ 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 Depositor pursuant to its
Prospectus dated  ____________,  199__ 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.

                              AVAILABLE INFORMATION

         The Depositor has filed with the Securities  and Exchange  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. 20549,  and the  Commission's  regional offices at Seven World
Trade Center,  13th Floor,  New York, New York 10048,  and  Northwestern  Atrium
Center, 500 West Madison Street, Suite 1400, Chicago,  Illinois 60661. Copies of
such  materials  can be obtained at prescribed  rates from the Public  Reference
Section of the Commission at 450 Fifth Street, N.W., Washington, D.C. 20549.

                          REPORTS TO CERTIFICATEHOLDERS

         The  Trustee  will  mail  monthly   reports   concerning   the  Offered
Certificates to all registered Owners.
<PAGE>




                                            TABLE OF CONTENTS
<TABLE>
<CAPTION>


                                             Page                                                  Page

<S>                                          <C>     <C>                                        <C>

AVAILABLE INFORMATION.........................  2     YIELD, PREPAYMENT AND MATURITY                   
REPORTS TO CERTIFICATEHOLDERS.................  2          CONSIDERATIONS.........................S-27 
SUMMARY.......................................S-1     DESCRIPTION OF THE POOLING AND SERVICING         
RISK FACTORS.................................S-10          AGREEMENT..............................S-31 
THE MORTGAGE TRUST...........................S-13     CERTAIN FEDERAL INCOME TAX CONSEQUENCES.....S-38 
ADDITIONAL INFORMATION.......................S-20     ERISA CONSIDERATIONS........................S-38 
THE DEPOSITOR................................S-20     LEGAL INVESTMENT CONSIDERATIONS.............S-40 
THE COMPANY..................................S-20     RATINGS.....................................S-41 
THE SERVICER.................................S-21     UNDERWRITING................................S-41 
MASTER SERVICER..............................S-21     LEGAL MATTERS...............................S-42 
SPECIAL SERVICER.............................S-21                                                      
DESCRIPTION OF THE OFFERED CERTIFICATE.......S-21                                                      
                                                      APPENDIX A    INDEX TO LOCATION OF PRINCIPAL     
                                                                    DEFINED TERMS                      
                                                      EXHIBIT A     MORTGAGE LOAN SCHEDULE             
                                                      


</TABLE>











<PAGE>




                                     SUMMARY

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

Issuer..........................    CTS Multifamily Mortgage Loan Trust, 199__-_
                                    (the "Trust").

Certificates Offered............    The Class A-1 Certificates and the Class S-A
                                    Certificates   (collectively,   the  "Senior
                                    Certificates")  and the Class B Certificates
                                    (collectively with the Senior  Certificates,
                                    the   "Offered    Certificates")    evidence
                                    undivided  beneficial ownership interests in
                                    the Trust Fund.  The Class A-1  Certificates
                                    have an original aggregate principal balance
                                    (the "Original Class A-1 Principal Balance")
                                    of  $_________.  The Class S-A  Certificates
                                    are  interest-only  Certificates and have no
                                    principal    balance.    The    Class    S-A
                                    Certificates  will  accrue  interest  on the
                                    Notional  Principal  Balance,  as  described
                                    herein.  The  Class B  Certificates  have an
                                    original  aggregate   principal  balance  of
                                    $________.

Depositor.......................    ContiSecurities   Asset  Funding   Corp.,  a
                                    Delaware  corporation,  having its principal
                                    executive  office  at 277 Park  Avenue,  New
                                    York, New York 10172 (the "Depositor").

Servicer........................    _________________,  a _________  corporation
                                    (the "Servicer").  The Servicer's  principal
                                    executive offices are located at ________.

Trustee.........................    ____________________,  a __________  banking
                                    association,  the ("Trustee"). The Trustee's
                                    principal  executive  offices are located at
                                    ___________.

Master Servicer.................    corporation  (the  "Master  Servicer").  The
                                    Master   Servicer's    principal   executive
                                    offices are located at ----------------.

[Special Servicer...............    ___________________       a      ___________
                                    corporation  (the "Special  Servicer").  The
                                    Special  Servicer's   principal   executives
                                    offices are located at ----------------.]

Cut-Off Date....................    _____________, 199___.

Closing Date....................    ________________, 199__.

Description of the
Certificates....................    The CTS  Multifamily  Mortgage  Pass-Through
                                    Certificates,     Series    199__-__    (the
                                    "Certificates")  will consist of the Offered
                                    Certificates,   the  Class  C  Certificates,
                                    which have an original  aggregate  principal
                                    balance of  $________,  the Class R residual
                                    certificates  (the "Class R  Certificates"),
                                    which represent the residual interest in the
                                    Trust   Fund,    the   Class   RL   residual
                                    certificates  (the "Class RL  Certificates")
                                    which represent the residual interest in the
                                    Mortgage  Trust (the "Class R  Certificates"
                                    and the "Class RL Certificates" are referred
                                    to    collectively    as    the    "Residual
                                    Certificates"). The Class C Certificates and
                                    the  Residual  Certificates  are not offered
                                    hereby,  and  may be  offered  for  sale  in
                                    privately   negotiated   transactions.   The
                                    Certificates  represent in the aggregate the
                                    entire beneficial  ownership interest in two
                                    trust  funds  established  pursuant  to  the
                                    Agreement. One trust fund (the "Trust Fund")
                                    will consist of all the "regular  interests"
                                    (and all  proceeds  thereof)  in a  separate
                                    trust fund (the "Mortgage

                                                                        
                                       S-1

<PAGE>




                                    Trust"  and,  together  with the Trust Fund,
                                    the "Trusts") that will consist primarily of
                                    a  pool  of  loans  (the  "Mortgage  Loans")
                                    secured  by  [first]  liens on  multi-family
                                    residential     (including     family/retail
                                    mixed-use)  properties  located in ___states
                                    (the "Mortgaged Properties").

Denominations...................    The Class A-1 Certificates will be issued in
                                    book-entry form in denominations of original
                                    principal  amounts  of $_____  and  integral
                                    multiples of $_____ in excess  thereof.  The
                                    Class  S-A  Certificates  will be  issued in
                                    [book  entry/fully  registered,   definitive
                                    form] in  percentage  interests of ownership
                                    of such  class of not less  than  ___%.  The
                                    Class B  Certificates  will be  issuable  in
                                    fully   registered,   certificated  form  in
                                    denominations   of  $_______   and  integral
                                    multiples in excess  thereof and one Class B
                                    Certificate  evidencing an additional amount
                                    equal  to  the  remainder  of  the  Original
                                    Certificate Principal Balance of such Class.
                                    See     "Description    of    the    Offered
                                    Certificates--  General" and "Description of
                                    the   Offered   Certificates--    Book-Entry
                                    Registration  of  the  Senior  Certificates"
                                    herein.

The Mortgage Loans..............    The Mortgage  Loans will have a Cut-Off Date
                                    aggregate  principal  balance   outstanding,
                                    after the deduction of payments of principal
                                    due on such date, of approximately $ ______.
                                    The  Mortgage  Loans were  originated  by in
                                    accordance  with the Company's  Underwriting
                                    Guidelines,  as described  herein.  See "The
                                    Mortgage    Trust-Underwriting    Standards"
                                    herein.  As of the date of origination,  the
                                    weighted   average   Mortgage  Rate  of  the
                                    Mortgage  Loans  (weighted by the  aggregate
                                    principal balance thereof) was approximately
                                    ___%. All the Mortgage Loans were originated
                                    on or  after  __________,  199__.  As of the
                                    Cut-Off  Date,  the  Mortgage  Loans  had an
                                    average remaining term to maturity (weighted
                                    by aggregate  principal  balance thereof) of
                                    approximately  _______.  As of their date of
                                    origination,   the  Mortgage  Loans  had  an
                                    average  principal  balance of approximately
                                    $_________.

                                    Each  Mortgage Loan is secured by a mortgage
                                    creating  a   [first/junior]   lien  on  the
                                    related  Mortgaged  Property.  The Mortgaged
                                    Properties  will  consist  of a total of ___
                                    multi-family          (including         ___
                                    multi-family/retail   mixed-use)   apartment
                                    complexes.  Each of the Mortgage Loans bears
                                    interest  at a  [fixed/adjustable]  rate  of
                                    interest   and  had  an  original   term  to
                                    maturity of 3, 5 or 7 years,  and all of the
                                    Mortgage Loans require  monthly  payments of
                                    principal based on a ___- year  amortization
                                    schedule. The Maturity Dates of the Mortgage
                                    Loans  will  fall  between  ___________  and
                                    __________,  inclusive. None of the Mortgage
                                    Loans  are  insured  or  guaranteed  by  any
                                    governmental entity or private insurer. [All
                                    of  the  Mortgage  Loans  are   non-recourse
                                    loans.] See "The Mortgage  Trust -- Mortgage
                                    Loan Characteristics" herein.

Originators.....................    Each of the Mortgage Loans to be acquired by
                                    the Trust from the  Depositor  were acquired
                                    by the Depositor  from  ContiTrade  Services
                                    L.L.C.  (the  "Company"),  which  previously
                                    originated  or acquired the  Mortgage  Loans
                                    from  the   related   originator   (each  an
                                    "Originator").

Class A-1 Pass-Through
  Rate..........................    ____% per annum.

Class S-A Pass-Through
  Rate..........................    ___%  per  annum on the  Notional  Principal
                                    Balance.


                                                                          
                                       S-2
<PAGE>

Class B Pass-Through
  Rate..........................    ___% per annum.

Distributions on the
  Certificates..................    Distributions of interest and principal,  if
                                    any,   on   the   Class   A-1,   Class   S-A
                                    Certificates  and the  Class B  Certificates
                                    will  be  made  by  the   Trustee   on  each
                                    Distribution  Date  (i.e.,  the  __th day of
                                    each  month  or if  such  __th  day is not a
                                    business  day,  then the  business  day next
                                    following  such  __th  day),  commencing  in
                                    199__,  to the  Owners  of  Certificates  of
                                    record  as of the close of  business  on the
                                    last  business  day of the  month  preceding
                                    such  Distribution  Date  (each,  a  "Record
                                    Date").

Amount of Distributions.........    On each Distribution  Date, the Trustee will
                                    apply the  aggregate of amounts  distributed
                                    [in respect of the Lower Tier  Interest]  on
                                    such  Distribution  Date  in  the  following
                                    order of priority:

                                         (i) first, concurrently,  to the Owners
                                    of the Class A-1 Certificates, the Class A-1
                                    Monthly Interest (as defined below);  and to
                                    the  Owners of the  Class S-A  Certificates,
                                    Class S-A Monthly  Interest,  any  shortfall
                                    being   allocated   among   the   Class  A-1
                                    Certificates  and the Class S-A Certificates
                                    in proportion to their respective amounts of
                                    Class  A-1  Monthly  Interest  and Class S-A
                                    Monthly Interest;

                                         (ii) second, to the Owners of the Class
                                    A-1  Certificates,  the Class A-1  Principal
                                    Distribution Amount (as defined below) until
                                    the Class  A-1  Principal  Balance  has been
                                    reduced to zero;

                                         (iii) third, to the Owners of the Class
                                    B   Certificates,   the   Class  B   Monthly
                                    Interest;

                                         (iv) fourth, to the Owners of the Class
                                    A-1  Certificates,   any  Unpaid  Delinquent
                                    Maturity Amount (as defined below) until the
                                    Class A-1 Principal Balance has been reduced
                                    to zero;

                                         (v) fifth, to the Owners of the Class B
                                    Certificates,    the   Class   B   Principal
                                    Distribution   Amount   until  the  Class  B
                                    Principal Balance has been reduced to zero;

                                         (vi) sixth,  to the Owners of the Class
                                    C   Certificates,   the   Class  C   Monthly
                                    Interest;

                                         (vii)  seventh,  to the  Owners  of the
                                    Class C Certificates,  the Class C Principal
                                    Distribution   Amount   until  the  Class  C
                                    Principal  Balance has been reduced to zero;
                                    and

                                         (viii)  eighth,  to the  Owners  of the
                                    Class   R   Certificates,    all   remaining
                                    Available Funds, if any.

                                         The "Class A-1  Principal  Distribution
                                    Amount," as to any  Distribution  Date, will
                                    equal the sum of the  items set forth  below
                                    and, if Available  Funds should be less than
                                    such sum, any partial  distribution shall be
                                    with  respect  to such items in the order of
                                    priority set forth below:


                                       S-3

<PAGE>




                                         (i)  the  product  of (x)  the  Class A
                                    Percentage    and   (y-1)   prior   to   the
                                    Subordination  Termination  Date, the sum of
                                    (A) the  aggregate  of the Unpaid  Principal
                                    Balance of all  Mortgage  Loans which ceased
                                    to be Outstanding  Mortgage Loans as of such
                                    Distribution  Date other than Mortgage Loans
                                    that were subject to a Principal  Prepayment
                                    In Full  prior  to the end of the  preceding
                                    calendar   month   and  (B)  all   scheduled
                                    principal payments on the Mortgage Loans due
                                    on the  related  Due  Date;  or (y-2) on and
                                    after the  Subordination  Termination  Date,
                                    the sum of the amounts described in (y-1)(A)
                                    and (y-1)(B)  above,  but only to the extent
                                    such  amounts are  actually  received by the
                                    Trustee prior to the Distribution Date;

                                         (ii) all Principal  Prepayments made on
                                    or before the  related  Determination  Date;
                                    and

                                         (iii) any  Unpaid  Principal  Shortfall
                                    allocable to the Class A-1 Certificates.

                                         The  "Class  B  Principal  Distribution
                                    Amount" as to any  Distribution  Date,  will
                                    equal the sum of the  items set forth  below
                                    and, if Available  Funds should be less than
                                    such sum, any partial  distribution shall be
                                    with  respect  to such items in the order of
                                    priority set forth below:

                                         (i)  the  product  of (x)  the  Class B
                                    Percentage  and the sum of (A) the aggregate
                                    of  the  Unpaid  Principal  Balance  of  all
                                    Mortgage    Loans   which   ceased   to   be
                                    Outstanding   Mortgage   Loans  as  of  such
                                    Distribution  Date other than Mortgage Loans
                                    that were subject to a Principal  Prepayment
                                    In Full  prior  to the end of the  preceding
                                    calendar   month   and  (B)  all   scheduled
                                    principal payments on the Mortgage Loans due
                                    on the related Due Date;

                                         (ii)  after the  Class A-1  Termination
                                    Date, all Principal  Prepayments  made on or
                                    before the related Determination Date; and

                                         (iii) any  Unpaid  Principal  Shortfall
                                    allocable to the Class B Certificates.

                                    [In addition, on each Distribution Date, the
                                    Trustee will  withdraw  from the  Prepayment
                                    Premium   Account  (as  defined  herein)  an
                                    amount   equal  to  the   aggregate  of  all
                                    Prepayment Premiums deposited therein during
                                    the   previous   calendar   month  and  will
                                    distribute   such   amount   (i)   on   each
                                    Distribution  Date  prior  to  the  Class  A
                                    Termination    Date,   (a)   if   prior   to
                                    __________,   to  the   Owners  of  Class  A
                                    Certificates,  allocated  ___% to the  Class
                                    A-1  Certificates  and ___% to the Class S-A
                                    Certificates,  and (b) if after  __________,
                                    solely   to  the   Owners   of   Class   A-1
                                    Certificates,   (ii)   on  the   Class   A-1
                                    Termination  Date,  to the Owners of Class A
                                    Certificates   (in   accordance   with   the
                                    allocations  described in subclauses (a) and
                                    (b)  (as the  case  may  be) of  clause  (i)
                                    above,  only if the  Class  A-1  Termination
                                    Date is prior  to  __________)  and  Class B
                                    Certificates    in    proportion    to   the
                                    distributions  of principal  made in respect
                                    of the Class  A-1 and Class B  Certificates,
                                    respectively,  (iii)  on  each  Distribution
                                    Date  thereafter,  to the  Owners of Class B
                                    Certificates.]

                                    Interest   for  the  Class  A  and  Class  B
                                    Certificates for any given Distribution Date
                                    is equal to one month's  interest accrued at
                                    the  applicable  Pass-Through  Rate,  on the
                                    Class A-1 or Class B Principal  Balance,  as
                                    the case may be,  immediately  prior to such
                                    Distribution  Date. See  "Description of the
                                    Offered     Certificates--     Amounts    of
                                    Distribution" herein.

                                                                         
                                       S-4

<PAGE>





Monthly Advances................    In the  event  that a monthly  payment  on a
                                    Mortgage  Loan has not been  received by the
                                    Servicer  as of the close of business on the
                                    Determination Date immediately preceding the
                                    related Distribution Date, the Servicer will
                                    be obligated to advance,  for deposit in the
                                    Certificate   Account,   the   aggregate  of
                                    payments  of   principal   (other  than  any
                                    Balloon   Payment)   and   interest  on  the
                                    Mortgage  Loans that were due on the related
                                    Due Date and that is  allocable to the Class
                                    A Certificates, less the aggregate amount of
                                    any  such   delinquent   payments  that  the
                                    Servicer   has   determined   in  its  sole,
                                    reasonable   judgment  would   constitute  a
                                    nonrecoverable  advance if made (a  "Monthly
                                    Advance").  The Servicer will be entitled to
                                    be reimbursed from the  Certificate  Account
                                    for all such Monthly Advances.

                                    The obligation to make Monthly Advances with
                                    respect to any Mortgage Loan shall  continue
                                    until the  earliest  to occur of (i) payment
                                    thereof  in full,  (ii)  liquidation  of the
                                    related  Mortgaged  Property  and  (iii) the
                                    purchase  or  repurchase  thereof  from  the
                                    Mortgage  Trust  pursuant to any  applicable
                                    provision  of the  Agreement.  If the rights
                                    and  obligations  of the Servicer  under the
                                    Agreement are terminated upon the occurrence
                                    of an event of default that remains uncured,
                                    the  [Trustee/Master  Servicer]  will be the
                                    successor  in  all  respects  (with  certain
                                    exceptions  relating  to the  repurchase  of
                                    Mortgage Loans under certain  circumstances)
                                    to the  Servicer in its capacity as servicer
                                    under   the    Agreement,    including   the
                                    obligation  to  make  all  required  Monthly
                                    Advances.

Subordination of the
  Subordinate Certificates......    The  rights  of the  Owners  of the  Class B
                                    Certificates and the Class C Certificates to
                                    receive  distributions  with  respect to the
                                    Mortgage Loans will be  subordinated to such
                                    rights  of  the   holders  of  the  Class  A
                                    Certificates to the extent  described below.
                                    The  subordination  provided  to the Class A
                                    Certificates by the Class B Certificates and
                                    the  Class C  Certificates  is  intended  to
                                    enhance the  likelihood of timely receipt by
                                    the  Owners of the Class A  Certificates  of
                                    the full amount of their  scheduled  monthly
                                    payments   and   to   afford   such   Owners
                                    protection  against  losses  resulting  form
                                    Liquidated Mortgage Loans.

                                    The  rights  of the  Owners  of the  Class C
                                    Certificates to receive  distributions  with
                                    respect to the Loans will be subordinated to
                                    such  rights  of the  Owners  of the Class B
                                    Certificates to the extent  described below.
                                    The  subordination  provided  to the Class B
                                    Certificates  by the Class C Certificates is
                                    intended to enhance the likelihood of timely
                                    receipt   by  the  Owners  of  the  Class  B
                                    Certificates  of the  full  amount  of their
                                    scheduled  monthly  payments  and to  afford
                                    such  Owners   protection   against   losses
                                    resulting form Liquidated Mortgage Loans.

                                    The  protection  afforded  to the  Owners of
                                    Class  A   Certificates   by  means  of  the
                                    subordination  of the  Class B  Certificates
                                    and  the  Class  C   Certificates   will  be
                                    accomplished  by the  preferential  right of
                                    such  Owners  to   receive,   prior  to  any
                                    distribution  being  made on a  Distribution
                                    Date in respect of the Class B  Certificates
                                    and the Class C Certificates,  the Class A-1
                                    Monthly  Interest  and the Class S-A Monthly
                                    Interest, respectively, and to the Owners of
                                    the  Class  A  Certificates  the  Class  A-1
                                    Principal  Distribution  Amount. The Class B
                                    Certificates  will,  however,   receive  the
                                    Class B Monthly  Interest  before the Owners
                                    of the  Class  A  Certificates  receive  any
                                    Unpaid  Delinquent  Maturity  Amount.  There
                                    will be no other form of Credit  Enhancement
                                    available  for the  benefit  of the  Offered
                                    Certificates.   See   "Description   of  the
                                    Offered Certificates -- Subordination of the
                                    Subordinate Certificates" herein.


                                                                         
                                       S-5

<PAGE>




Allocation of Losses............    Subject to the limitations described herein,
                                    losses of principal and interest realized on
                                    the Mortgage Loans ("Realized  Losses") will
                                    be   allocated,   first,   to  the  Class  R
                                    Certificates   and,  then  to  the  Class  C
                                    Certificates   and,  then  to  the  Class  B
                                    Certificates,  as described herein, prior to
                                    allocation    thereof    to    the    Senior
                                    Certificates.   See   "Description   Of  The
                                    Offered  Certificates  --  Subordination  of
                                    Subordinate Certificates" herein.

Servicing Fee...................    With respect to each Distribution  Date, the
                                    Servicer  shall be entitled to withhold from
                                    deposit into the Certificate  Account,  with
                                    respect to each  Mortgage  Loan (for which a
                                    Monthly  Payment was  received)  that was an
                                    Outstanding   Mortgage   Loan   as  of  such
                                    Distribution   Date,   an  amount  equal  to
                                    one-twelfth  of the  product of (i) the rate
                                    set forth in the Mortgage Loan Schedule (the
                                    "Servicing  Fee  Rate")  and (ii) the Unpaid
                                    Principal  Balance of such  Mortgage Loan as
                                    of such Distribution Date. The Servicer will
                                    be entitled to retain  additional  servicing
                                    compensation in the form of assumption fees,
                                    late payment  charges or extension and other
                                    administrative   charges   to   the   extent
                                    collected.

Optional Termination............    At its option the Depositor  may  repurchase
                                    all the Mortgage  Loans at any time when the
                                    Pool  Principal  Balance is less than 10% of
                                    the Cut-Off Date Pool Principal Balance. The
                                    payment  of  such  purchase  price  will  be
                                    applied to the early retirement of the Class
                                    A-1,   Class  S-A,   Class  B  and  Class  C
                                    Certificates.   See   "Description   of  the
                                    Pooling    and     Servicing     Agreement--
                                    Termination; Retirement of the Certificates"
                                    herein.

Final Scheduled Distribution
  Date..........................    Scheduled  Payments  on the  Mortgage  Loans
                                    will be sufficient to distribute interest on
                                    the Offered  Certificates  at the applicable
                                    Pass-Through   Rate   and  to   reduce   the
                                    principal amount of the Offered Certificates
                                    to zero not later than the "Final  Scheduled
                                    Distribution  Date"  set  forth on the cover
                                    page hereof, determined as described herein.
                                    Because   the  rate  of   distributions   of
                                    principal on the Offered  Certificates  will
                                    depend  on the  rate of  payment  (including
                                    prepayments)   of  the   principal   of  the
                                    Mortgage  Loans and on the timing of receipt
                                    of   Liquidation   Proceeds  and   Insurance
                                    Proceeds with respect to the Mortgage Loans,
                                    the actual final  Distribution Date for each
                                    Class  of the  Offered  Certificates  may be
                                    earlier, and could be substantially earlier,
                                    or may be later,  than the  Final  Scheduled
                                    Distribution  Date. See  "Description Of The
                                    Offered   Certificates  --  Final  Scheduled
                                    Distribution  Date" and  "Yield,  Prepayment
                                    and Maturity Considerations" herein.

Nature of Class S-A
  Certificates..................    General   Character   as  an   Interest-Only
                                    Security.   The  owners  of  the  Class  S-A
                                    Certificates  will be  entitled  to  receive
                                    monthly  distributions  equal to one-month's
                                    interest at the Class S-A Pass-Through  Rate
                                    on  the  Notional   Principal  Balance  then
                                    outstanding.       The       Class       S-A
                                    Certificateholders  will not be  entitled to
                                    receive  any   distributions   of  principal
                                    collected  on the  Mortgage  Loans.  Because
                                    they will not receive any  distributions  of
                                    principal,  the Class S-A Certificateholders
                                    will    be    affected    by    prepayments,
                                    liquidations  and other  dispositions of the
                                    Mortgage Loans to a greater degree than will
                                    the  Class  A   Certificateholders.   As  an
                                    extreme illustration,  in the event that the
                                    entire  Mortgage Pool prepays in full during
                                    the  first   month,   then  on  the  initial
                                    Distribution  Date the Owners of the Class A
                                    Certificates will receive the full par value
                                    of their  Certificates  while the  Owners of
                                    the  Class  S-A  Certificates   will  suffer
                                    nearly  a  complete  loss  (except  for  one
                                    month's interest) on their investment.

                                                                        
                                       S-6
<PAGE>





                                    In  general,  liquidations  due  to  losses,
                                    repurchases   by  the   Company   and  other
                                    dispositions  of  Mortgage  Loans  from  the
                                    Trust  Fund  will  have the same  effect  on
                                    Class   S-A    Certificateholders    as   do
                                    prepayments of principal,  liquidations  due
                                    to losses,  repurchases  by the  Company and
                                    other  dispositions  of Mortgage  Loans from
                                    the Trust, and are collectively  referred to
                                    as "Prepayments."

                                    Because   the   yield  to  the   Class   S-A
                                    Certificateholders  is  sensitive to certain
                                    constant   rates   of   prepayment,   it  is
                                    advisable  for  potential  investors  in the
                                    Class   S-A    Certificates    to   consider
                                    carefully,  and to make their own evaluation
                                    of, the effect of any particular  assumption
                                    regarding   the  rates  and  the  timing  of
                                    prepayments. In general, when interest rates
                                    decline,    prepayments   in   a   pool   of
                                    receivables  such as the Mortgage Loans will
                                    increase as  borrowers  seek to refinance at
                                    lower  rates.  This will have the  effect of
                                    reducing  the  future   stream  of  payments
                                    available  to an owner  of an  interest-only
                                    security  based  on such  receivables  pool,
                                    thus  adversely  affecting  such  investor's
                                    yield.   Conversely,   when  interest  rates
                                    increase  prepayments  will tend to decrease
                                    (since attractive refinancing  opportunities
                                    are not  available) and the future stream of
                                    payments  available  to such an  owner of an
                                    interest-only  security may  increase,  thus
                                    positively affecting such investor's yield.

                                    Accrual of "Original  Issue  Discount."  The
                                    Class S-A  Certificates  may be issued  with
                                    "original issue discount" within the meaning
                                    of the Code.  As a result,  in certain rapid
                                    prepayment  environments  the  effect of the
                                    rules  governing  the  accrual  of  original
                                    issue     discount    may    require    such
                                    Certificateholders  to accrue original issue
                                    discount  at a rate in excess of the rate at
                                    which  distributions  are  received  by such
                                    Certificateholders.   See  "Certain  Federal
                                    Income Tax  Consequences"  herein and in the
                                    Prospectus.

Ratings.........................    It is a  condition  to the  issuance  of the
                                    Offered  Certificates that the Class A-1 and
                                    Class  S-A  Certificates  each be  rated  no
                                    lower  than  "AAA"  and  that  the  Class  B
                                    Certificates be rated no lower than "___" by
                                    Standard  and  Poor's   Ratings   Group,   a
                                    division of McGraw Hill  ("S&P") and Moody's
                                    Investors    Service,    Inc.    ("Moody's")
                                    (collectively,  the "Rating Agencies").  The
                                    Class C  Certificates  will not be rated.  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  agency.  See
                                    "Ratings" herein.

                                    Ratings of the Class S-A  Certificates.  The
                                    Class S-A  Certificates  will,  upon initial
                                    issuance,  receive  ratings  of "___" by ___
                                    and of "___" by  __________.  Ratings  which
                                    are assigned to securities such as the Class
                                    S-A  Certificates   generally  evaluate  the
                                    ability of the issuer  (i.e.,  the Trust) to
                                    make timely  payments when such payments are
                                    due,  as  required  by such  securities.  As
                                    described  above,  such amounts with respect
                                    to the Class S-A  Certificates  consist only
                                    of  interest.  In general,  the ratings thus
                                    address credit risk and not prepayment risk.
                                    See "Ratings" herein.

Certain Federal Income
  Tax Consequences..............    The Trustee will cause  elections to be made
                                    to treat the Mortgage  Trust (also  referred
                                    to  herein as "Lower  Tier  REMIC")  and the
                                    Trust   Fund  as   "real   estate   mortgage
                                    investment  conduits"  (each, a "REMIC") for
                                    federal income tax purposes.  The Lower Tier
                                    A  Interest  and the Lower  Tier B  Interest
                                    will be the "regular interests" in the Lower
                                    Tier  REMIC  and the  Class RL  Certificates
                                    will  constitute the sole class of "residual
                                    interests"  in the  Lower  Tier  REMIC.  The
                                    Class   A-1,   Class   S-A   and   Class   B
                                    Certificates will be "regular  interests" in
                                    the

                                                                     
                                       S-7

<PAGE>


                                    Trust Fund and the Class R Certificates will
                                    be the sole class of "residual interests" in
                                    the Trust Fund. See "Certain  Federal Income
                                    Tax Consequences" herein.

ERISA Considerations............    Any  fiduciary of any employee  benefit plan
                                    (a   "Plan")   subject   to   the   Employee
                                    Retirement  Income  Security Act of 1974, as
                                    amended  ("ERISA"),  who proposes to cause a
                                    Plan   to   acquire   any  of  the   Offered
                                    Certificates  should  consult  with  its own
                                    counsel with respect to the applicability of
                                    ERISA and the Internal Revenue Code of 1986,
                                    as amended (the "Code"), to such investment.

                                    Under  current law the  purchase and holding
                                    of the Class B Certificates  by or on behalf
                                    of  any  Plan   subject  to  the   fiduciary
                                    responsibility   provisions   of  ERISA  may
                                    result in "prohibited  transactions"  within
                                    the  meaning  of  ERISA  and the  Code.  [No
                                    transfer  of a  Class B  Certificate  or any
                                    interest  therein may be made to any Plan or
                                    other  retirement   arrangement,   including
                                    individual     retirement    accounts    and
                                    annuities,   Keogh   plans  and   collective
                                    investment  and  separate  accounts in which
                                    such  plans,  accounts or  arrangements  are
                                    invested  that is  subject  to  ERISA or the
                                    Code unless the  prospective  transferee  of
                                    the Class B Certificate provides the Trustee
                                    with a representation  letter and an opinion
                                    of counsel,  each in the form required under
                                    the  Agreement.  See "ERISA  Considerations"
                                    herein and in the Prospectus.]

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

                                    Prepayment  Considerations.  For information
                                    regarding the consequences of prepayments of
                                    the Mortgage Loans,  particularly  Owners of
                                    Class S-A Certificates,  see "Prepayment and
                                    Yield Considerations" herein.

                                    Other.   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.

Legal Investment
  Considerations................    The   Senior    Certificates    will   [not]
                                    constitute "mortgage related securities" for
                                    purposes of the  Secondary  Mortgage  Market
                                    Enhancement  Act of 1984  ("SMMEA")  [for so
                                    long as  they  are  rated  in one of the two
                                    highest  rating  categories  by one or  more
                                    nationally  recognized   statistical  rating
                                    organizations.    As   such,    the   Senior
                                    Certificates  will be legal  investments for
                                    certain  entities to the extent  provided in
                                    SMMEA,  subject  to  state  laws  overriding
                                    SMMEA.  In  addition,   institutions   whose
                                    investment  activities are subject to review
                                    by federal or state  regulatory  authorities
                                    may   be   or   may   become    subject   to
                                    restrictions,  which  may  be  retroactively
                                    imposed by such regulatory  authorities,  on
                                    the  investment  by  such   institutions  in
                                    certain    forms   of    mortgage    related
                                    securities. Furthermore, certain states have
                                    enacted  legislation  overriding  the  legal
                                    investment provisions of SMMEA.]

                                
                                    The Class B Certificates will not constitute
                                    "mortgage  related  securities" for purposes
                                    of  SMMEA.  As  a  result,  the  appropriate
                                    characterization of the Class B Certificates
                                    under various legal investment restrictions,
                                    and thus the ability of investors subject to
                                    these  restrictions  to purchase the Class B
                                    Certificates,  maybe subject to  significant
                                    interpretative uncertainties.
                                    

                                                                 
                                       S-8

<PAGE>
                                    Prospective investors are advised to consult
                                    their  counsel  as to  qualification  of the
                                    Offered  Certificates  as legal  investments
                                    under any such laws, regulations,  rules and
                                    orders. See "Legal Investment Consideration"
                                    herein and in the Prospectus.


                                                                   
                                       S-9

<PAGE>



                                  RISK FACTORS


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

The Mortgage Loans

         General.  The Mortgage  Loans were  originated by the between _____ and
_______,  inclusive.  The Mortgage Loans are all secured by multi-family (or, in
some cases,  multi-family/retail mixed-use) apartment buildings, each containing
five or more residential units. Owners of multi-family  apartment buildings rely
on  monthly  lease  payments  from  tenants  to pay for  maintenance  and  other
operating expenses of the building,  to fund capital improvements and to service
the  related  Mortgage  Loan and any  other  debt  that may be  secured  by such
property.  Various factors, many of which are beyond the control of the owner or
operator of an  apartment  building,  may affect the  economic  viability of the
building.

         Adverse economic  conditions,  either local or national,  may limit the
amount of rent that can be charged and may result in a reduction in timely lease
payments or a reduction in occupancy levels.  Occupancy and rent levels may also
be affected by  construction  of additional  housing  units and local  politics,
including rent stabilization or rent control laws and policies.  In addition,  a
low level of mortgage  rates may  encourage  tenants to  purchase  single-family
housing.

         Changes in payment  patterns  by tenants  may result  from a variety of
social,  legal and economic  factors.  Economic  factors  including  the rate of
inflation,  unemployment  levels and relative rents offered for various types of
housing may be reflected  in changes in payment  patterns,  including  increased
risks of defaults by tenants and higher vacancy  rates.  The Depositor is unable
to determine and has no basis to predict whether,  or to what extent,  economic,
legal or social factors will affect future rental or payment patterns.

         Environmental  Risks.  Under the laws of certain states where Mortgaged
Properties are located,  violation of applicable environmental laws may give may
rise to a "superlien" on the Mortgaged  Property (i.e., a lien prior to the lien
of the  related  mortgage)  to assure the  payment of the costs of  cleanup.  In
addition,  under the laws of several states and under the federal  Comprehensive
Environmental  Response,  Compensation and Liability Act ("CERCLA") a lender may
be liable, as an "owner" or "operator",  for cleanup costs on mortgaged property
containing  hazardous  wastes if agents or  employees  of the lender have become
involved in the  operations  of the  borrower,  regardless of whether a previous
owner caused the  environmental  damage. If the lender actually takes possession
of the property,  it may, more clearly,  be liable for cleanup costs pursuant to
CERCLA.  Under certain recent court decisions,  even very little  involvement by
the lender has led to  liability  for  cleanup  costs and efforts by the Federal
Environmental   Protection  Agency  to  clarify  questions  relating  to  lender
liability  through  rulemaking have been rejected.  The Depositor will generally
require the preparation of environmental  assessments;  however, there can be no
assurance as to the ultimate level of protection,  if any,  afforded by any such
assessment. Although the lender can bring an action for contribution against the
owner who created the  environmental  hazard,  any amounts awarded to the lender
under  such an  action  may not be  collectible  if the  owner  is  bankrupt  or
otherwise  judgment-proof.  See "Risk  Factors -- Certain  Legal  Aspects of the
Mortgage Loans--Environmental Risks" in the Prospectus.

         The  Agreement  provides  that the  Servicer  may not, on behalf of the
Trustee,  obtain title to (as a result of  foreclosure or in lieu of foreclosure
or  otherwise),  or take  possession  of or other  actions  with  respect  to, a
Mortgaged  Property  unless the Servicer has previously  determined,  based on a
report prepared by a person who regularly conducts  environmental  audits,  that
(i) the Mortgaged  Property is in compliance with applicable  environmental laws
or, if it is not, that it would be in the best economic  interest of the holders
of the  Certificates  to take  the  actions  necessary  to bring  the  Mortgaged
Property into compliance with such laws and (ii)  circumstances  relating to the
use,  management  or  disposal  of certain  hazardous  materials  either are not
present at the Mortgaged Property or should be addressed if to do so would be in
the best economic interest of the holders of the Certificates.  See "Description
of the Pooling and Servicing  Agreement -- Realization  upon Defaulted  Mortgage
Loans" herein.


                                                                       
                                      S-10

<PAGE>



         Environmental   studies  were   commissioned  by  the  Company  or  its
correspondent  originators  prior to the  origination of each Mortgage Loan. The
reports indicated that no material environmental conditions existed with respect
to any of the Mortgaged Properties.  [Identified  environmental conditions which
may result in  liability  to the issuer  will be  disclosed  in a separate  risk
factor.]

         In addition,  each Mortgagor has  represented  in the related  Mortgage
that,  the related  Mortgaged  Property was in  compliance  with all  applicable
federal,  state  and local  environmental  laws and  regulations  on the date of
origination of the related Mortgage Loan.

         Mortgagor  Default.  The Mortgage  Loans are not insured or  guaranteed
against Mortgagor default by any governmental  entity or by any private mortgage
insurer.

         The amount recoverable upon the occurrence of a default may be affected
by, among other things,  a decline in real estate values or a change in mortgage
market interest rates. If the multifamily  residential real estate market should
experience  an overall  decline in  property  values  such that the  outstanding
balances  of the  Mortgage  Loans  exceed  the  value of the  related  Mortgaged
Properties, the actual rates of delinquencies,  foreclosures and losses could be
higher than those anticipated by investors.

         The Agreement also contains  limitations on the ability of the Servicer
to  foreclose  on a  Mortgaged  Property,  to modify  the  terms of the  related
Mortgage Loan as an alternative to foreclosure,  and to rehabilitate a Mortgaged
Property acquired by the Mortgage Trust upon foreclosure.  These limitations may
delay or  otherwise  adversely  affect  recoveries  in  respect  of a  defaulted
Mortgage    Loan.    See    "Description    of   the   Pooling   and   Servicing
Agreement--Realization Upon Defaulted Mortgage Loans".

         Nonrecourse  Mortgage  Loans.  All the Mortgage  Loans are  nonrecourse
loans,  as to  which,  in the event of a  Mortgagor  default,  recourse  will be
available  solely against the related  Mortgaged  Property,  and not against any
other  assets of the  Mortgagor,  to pay amounts due under the related  Mortgage
Loan. In the case of a nonrecourse Mortgage Loan, a decrease in the value of the
related Mortgaged  Property will directly reduce the amount of gross liquidation
proceeds  that may be realized in respect  thereof and,  after the  deduction of
liquidation  expenses,  applied to payment of such Mortgage  Loan. [In addition,
the laws of some  states  prohibit  obtaining  a  personal  judgment  against  a
mortgagor  for  any  deficiency  in the net  liquidation  proceeds  following  a
foreclosure of a defaulted mortgage loan.]

         Liquidation Risks. Even assuming that the Mortgaged  Properties provide
adequate security for the Mortgage Loans, substantial delay could be encountered
in connection with the liquidation of defaulted Mortgage Loans and corresponding
delays in the receipt of related proceeds by Owners of the Offered  Certificates
could occur.  Further,  liquidation  expenses  (such as legal fees,  real estate
taxes,  and  maintenance  and  preservation  expenses)  will reduce the proceeds
payable to holders of the Offered  Certificates  and thereby reduce the security
for the Mortgage  Loans.  In the event any Mortgaged  Properties fail to provide
adequate security for the related Mortgage Loans and the protection  provided by
the  subordination  described  herein is  exhausted or  unavailable,  holders of
Offered Certificates could experience a loss on their investment.

         Other Risks of Multifamily Residential Lending. Multifamily residential
lending is  generally  viewed as exposing  the lender to a greater  risk of loss
than  one-to-four-family  residential lending.  Multifamily  residential lending
typically  involves a larger loan to a single obligor than a residential one- to
four- family  mortgage  loan.  Furthermore,  the  repayment of loans  secured by
income producing properties is typically dependent upon the successful operation
of the related real estate project. If the net operating income from the project
is reduced (for  example,  if tenant  leases are not  obtained or renewed),  the
obligor's  ability to repay the loan may be  impaired.  Multifamily  residential
real estate can be affected significantly by supply and demand in the market for
the type of property securing the loan and, therefore, may be subject to adverse
economic  conditions.  Market values may vary as a result of economic  events or
governmental  regulations outside the control of the borrower or lender, such as
the  imposition  of rent  control or changes in the laws which impact the future
cash flow of the property.  Market values may also be influenced by the relative
affordability  of  single-family  housing  in the area in which the  multifamily
residential housing is located.

         The  successful  operation of a multifamily  project is also  dependent
upon the management of such project.

                                                                    
                                      S-11

<PAGE>



The  project  manager,  in  conjunction  with  the  owner  of  the  project,  is
responsible  for responding to changes in the local rental market,  planning and
implementing the rental market,  planning and implementing the rental structure,
including establishing levels of rental rates, and insuring that maintenance and
capital improvements are carried out in a timely fashion.  Management errors may
adversely affect the long-term viability of a project. There can be no assurance
that such errors by the property  manager will not ultimately cause a default on
the related  Mortgage Loan. See "Security for the  Certificates  -- The Mortgage
Loans" herein.

         Mortgage Loan Concentration. The ______ largest Mortgage Loans, with an
aggregate  Scheduled  Principal  Balance as of the Cut-Off Date of approximately
$__________,  comprise  approximately ___% of the aggregate  Scheduled Principal
Balance of the Mortgage  Loans on such date.  The largest of such Mortgage Loans
has a Scheduled Principal Balance of approximately $__________, or approximately
___% of the aggregate  Scheduled  Principal  Balance of the Mortgage Loans as of
the Cut-Off  Date. As a result of this  relative  concentration  of the Mortgage
Loans, Losses, prepayments or modifications (including an extension of the final
Due Date) on any such Mortgage  Loans are likely to have a greater effect on the
yield to Holders of the Offered Certificates or the anticipated weighted average
lives of the Offered Certificates than if such concentration had not existed. In
addition (i)  approximately  ___% of the Mortgage  Loans by aggregate  Scheduled
Principal  Balance are secured by Mortgaged  Premises located in ________,  (ii)
approximately __% by Mortgaged  Premises located in _____,  (iii)  approximately
___% by  Mortgaged  Premises  located  in _____ and (iv)  approximately  ___% by
Mortgage Premises located in ---------.

         As a result of this relative  geographic  concentration of the Mortgage
Loans,  the performance of the Offered  Certificates  may be more dependent upon
the economic conditions in the noted states.

         The  Mortgage  Loans are all  secured by  Mortgaged  Premises  that are
either newly constructed or have been recently substantially  rehabilitated.  As
such,  each  Mortgaged  Premises  has  limited  operating  history  on which the
calculation  of the Debt  Service  Coverage  Ratio  was  based.  There can be no
assurance that the future operating  history will be consistent with the limited
recent operating history. To the extent future Net Operating Income is less than
the Net Operating Income used in underwriting a Mortgage Loan, the likelihood of
a default on such Mortgage Loan increases, which may result in a Realized Loss.

         Balloon  Mortgage  Loans and Extension  Risk.  Because all the Mortgage
Loans have amortization schedules extending  significantly beyond their original
terms to maturity, substantial payments (that is "Balloon Payments") will be due
on the Mortgage Loans at their  respective  stated  maturity  dates.  Such loans
involve a  greater  risk to  lenders  because a  Mortgagor's  ability  to make a
Balloon Payment  typically will depend upon its ability either to refinance such
Mortgage Loan or to sell the related Mortgaged  Property.  A mortgagor's ability
to  accomplish  either of these goals will be affected by the factors  described
above under "The Mortgage  Loans--General"  and by other  factors  including the
level  of  available  mortgage  rates at the  time of sale or  refinancing,  the
Mortgagor's  equity in the Mortgaged  Property,  the financial  condition of the
Mortgagor,  the  operating  history  and  physical  condition  of the  Mortgaged
Property,  tax laws and prevailing general economic conditions.  A high interest
rate  environment  may make it more  difficult for the Mortgagor to accomplish a
refinancing or sale and may result in  delinquencies or defaults which, in turn,
could cause delays in distributions to holders of Offered Certificates.

         There is no assurance  that the values of the  Mortgaged  Properties at
maturity of the  Mortgage  Loans will be equal to or will exceed their values at
the date of origination of the Mortgage Loans.  Since the Mortgage Loans require
Balloon Payments at maturity,  holders of Offered  Certificates will be assuming
the risk that the Mortgage  Loans may not be paid off when the Balloon  Payments
are due.

         In addition,  if certain conditions are satisfied,  such as the absence
of any deferred maintenance, the satisfaction of a minimum debt service coverage
ratio,  the  absence  of  delinquencies  and the good  faith  effort  to  secure
refinancing,  the Servicer may extend a Mortgagor's  Balloon Payment due date by
as much as ____  months if the  Mortgagor  needs  more time to  refinance.  Such
extension  of the  scheduled  maturity  date of the loan may cause the  weighted
average lives of the Offered Certificates to be longer than if the loan had been
paid  under  its  original   terms.   See  "Yield,   Maturity   and   Prepayment
Considerations" herein.


                                                                      
                                      S-12

<PAGE>



Credit Risk of Subordinate Certificates

         As described herein,  the rights of the Subordinate  Certificateholders
to receive  payments of interest and principal will be  subordinated to those of
the  Holders  of  the  Senior  Certificates,  and  the  rights  of the  Class  C
Certificateholders  to  receive  payments  of  interest  and  principal  will be
subordinated to those of the Holders of the Class B Certificates.

         Losses on the  Mortgage  Loans  will  first be  charged  to the Class C
Certificates.  If as a  consequence  of such  Losses  the  Class  C  Certificate
Principal  Balance  has been  reduced to zero,  any  additional  Losses  will be
allocated  first to reduce the principal  balance of the Class B Certificates to
zero.  Further,  if as a consequence  of such Losses the  aggregate  outstanding
principal  balance of the Class B Certificates and Class C Certificates has been
reduced to zero, any  additional  Losses will reduce the  outstanding  principal
balance  of  the  Class  A-1  Certificates.  See  "Description  of  the  Offered
Certificates -- Subordination of Subordinate Certificates" herein.

Certain Bankruptcy Issues

         Each Borrower is a limited partnership,  which limited partnership is a
special purpose entity with limited liability and limited capitalization.  Under
certain  circumstances,  the  bankruptcy  of a  general  partner  of  a  limited
partnership  may result in the  dissolution  of such  limited  partnership.  The
dissolution  of a limited  partnership,  the  winding-up  of its affairs and the
distribution  of its  assets  could  result in an  acceleration  of its  payment
obligations  under  the  related  Mortgage  Loan,  reducing  the  yield  to  the
Certificateholders in the same manner as a principal prepayment.

         In addition, in the event of the bankruptcy of the general partner of a
Borrower, a trustee in bankruptcy for such general partner, such general partner
as a  debtor-in-possession,  or a creditor of such general partner could attempt
to seek an order from a court  consolidating  the assets and  liabilities of the
related Borrower with those of the general  partner.  [Counsel for each Borrower
has  delivered an opinion in respect of each  Borrower  concluding  that a court
applying state  partnership  law should not issue an order, in some cases on the
basis of a reasoned  analysis  and  subject to certain  facts,  assumptions  and
qualifications specified therein. However, notwithstanding such opinion, if such
consolidation were to be permitted,  the respective Mortgage, for example, would
likely become property of the estate of such bankrupt general partner. In such a
case,  not only would the Mortgaged  Property be available to satisfy the claims
of creditors of such general  partner,  but an automatic stay would apply to any
attempt by the  Servicer  on behalf of the  Trustee to  exercise  remedies  with
respect  to such  Mortgage.  However,  such an  occurrence  should  not affect a
properly  perfected security interest in the Mortgaged Property or the Trustee's
status as the holder of such security interest.]

         [Certain limited  liability general partners are affiliated with two or
more  Borrowers.  The two largest  groups of affiliated  general  partner of the
Borrowers  each  represent  between  ___%  and ___% of the  aggregate  principal
balance of the Mortgage Loans. In the event that one of such general partners or
any of its  affiliates  becomes  the  subject of a  bankruptcy  proceeding,  the
trustee in bankruptcy for such entity, such entity as debtor-in- possession or a
creditor  of  such  entity,  could  attempt  to  seek  an  order  from  a  court
consolidating  the assets  and  liabilities  of one or more of those  affiliated
parties  that are not part of the  bankruptcy  proceeding  with the  assets  and
liabilities of such entity. If successful,  the number of Borrowers  potentially
affected by the concerns  addressed in the  preceding  two  paragraphs  could be
increased significantly.  See also "Certain Legal Aspects of The Mortgage Loans"
in the Prospectus.


                               THE MORTGAGE TRUST

General

         The  mortgage  assets in the Mortgage  Trust will consist  primarily of
Mortgage  Loans with a Cut-Off Date  aggregate  principal  balance  outstanding,
after the deduction of payments of principal due on such date, of  approximately
$_______.  Each Mortgage Loan is secured by a mortgage creating a [first/junior]
lien on the related Mortgaged  Property.  The Mortgaged  Properties consist of a
total of ___ multifamily (including ___ multifamily/retail  mixed-use) apartment
complexes. The Mortgage Loans had an original term to maturity of ____,

                                                                       
                                      S-13

<PAGE>



____ or ____ years,  but all the  Mortgage  Loans  require  monthly  payments of
principal  based  on a ___ or ___  year  amortization  schedule.  Thus,  Balloon
Payments  will be due on each  Mortgage Loan at its stated  maturity  date.  The
Maturity  Dates of the Mortgage  Loans will fall between  ________ and _________
inclusive.  None  of  the  Mortgage  Loans  are  insured  or  guaranteed  by any
governmental entity or private insurer.  All the Mortgage Loans are non-recourse
loans.  The Mortgage Loans to be included in the Mortgage Trust will be acquired
by the Trust from  Depositor,  which will have acquired the Mortgage  Loans from
the Company.  [All the Mortgage Loans were  underwritten  in accordance with the
Company's Underwriting  standards,  as described under "Underwriting  Standards"
below.]

         [The Mortgage Loans permit voluntary  prepayment prior to maturity only
upon the payment by the  Mortgagor  of a  prepayment  penalty  based on a [yield
maintenance  formula/predetermined  schedule  reducing over time].  See "Certain
Yield, Prepayment and Maturity Considerations" herein.]

The Mortgaged Properties

         The Mortgaged  Properties  consist of __  multifamily  (including  ____
multifamily/retail   mixed-use)   apartment  complexes  comprising  a  total  of
approximately ___ rental units. The mortgage amount, name of Mortgagor, property
type and  property  address  for each  Mortgaged  Property  are set forth in the
schedule (the "Mortgage Loan Schedule") attached hereto as Exhibit A.

         The Mortgage Loan  Schedule  also sets forth the  appraised  values for
each of the Mortgaged Properties and the resultant loan-to-value ratios based on
the principal balance of the Mortgage Loans  attributable to each such Mortgaged
Property as of the Cut-Off Date.

         The original loan-to-value ratio of a Mortgage Loan is the ratio of the
original  principal balance of such Mortgage Loan (assuming  disbursement of all
funds  required or  conditionally  required to be disbursed  thereunder)  to the
appraised  value of the related  Mortgaged  Property.  The Mortgage  Loans had a
weighted average original  loan-to-value  ratio of approximately  _____%, with a
range from _____% of _____%.

Delinquencies

         Owned and Managed Servicing  Portfolio.  The following tables set forth
information relating to the delinquency, loan loss and foreclosure experience of
the Servicer for its  servicing  portfolio  of fixed rate  multifamily  mortgage
loans for , 199 , , 199 and for each of the three prior years.

                  Delinquency and Foreclosure Experience of the
 Servicer's Owned and Managed Servicing Portfolio of Multifamily Mortgage Loans
<TABLE>
<CAPTION>


                            As of [ ]                                             Year End [ ],
                            ---------                                             -------------
                              199                   199                   199                    199                   198
                              ---                   ---                   ---                    ---                   ---
<S>                    <C>       <C>         <C>        <C>        <C>        <C>        <C>         <C>
                       Number     Dollar      Number     Dollar     Number     Dollar     Number      Dollar     Number     Dollar
                         of       Amount        of       Amount       of       Amount       of        Amount       of       Amount
                        Loans      (000)      Loans      (000)      Loans       (000)      Loans      (000)      Loans      (000)
                        -----      -----      -----      -----      -----       -----      -----      -----      -----      -----
Portfolio...........
Delinquent Loans(1).
  31-60 (2).........
  61-90.............
  91 days or more...
         Total......
Total Delinquency
  Percentage........
REO Properties (3)..

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

(1)      The period of  delinquency  is based on the number of days payments are
         contractually past due and includes all loans in foreclosure.

(2)      Generally all Mortgage  Loans 31 to 60 days or more  delinquent  are in
         foreclosure.

(3)      REO  Properties  (i.e.,  "real  estate  owned"   properties--properties
         relating  to  mortgages  foreclosed  or for  which  deeds  in  lieu  of
         foreclosure  have  been  accepted  and  held  by the  Servicer  pending
         disposition).
</TABLE>


                                                                  
                                      S-14

<PAGE>


<TABLE>
<CAPTION>


                           Loan Loss Experience of the
 Servicer's Owned and Managed Servicing Portfolio of Multifamily Mortgage Loans

                                  [    ] Months
                                     Ending
                                    [      ],                                 Year End [ ],
                                    ---------                                 -------------
<S>                                   <C>                   <C>               <C>              <C>               <C>
                                      199                   199               199              199               198
                                      ---                   ---               ---              ---               ---
                                                                (Dollars in Thousands)
Average Portfolio Balance (1)
Net Losses (2)(3)..........
As a percentage of Average
  Portfolio Balance........
</TABLE>

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

(1)      Average  Portfolio  Balance equals the average of the portfolio balance
         of the current period and the portfolio balance of the prior period.

(2)      "Net  Losses"  means  actual net profits  realized  with respect to the
         disposition  of REO property  less net losses  incurred with respect to
         the  liquidation  or  charge-off  of  mortgage  loans.  Net  Losses are
         presented  only if a net loss has  occurred or, as $0 if net profit has
         occurred.

(3)      Annualized for           , 199   information.


Mortgage Loan Characteristics

         The Mortgage Loans had the following characteristics:

         The  weighted   average   Mortgage  Rate  of  the  Mortgage  Loans  was
approximately  per  annum at  origination.  _____  of the  Mortgage  Loans  have
Mortgage  Rates of ___ per annum (the lowest such  rate).  The highest  Mortgage
Rate of the other Mortgage Loans is ____ per annum.

         The weighted  average  remaining term to maturity of the Mortgage Loans
was  approximately  four years and two months as of the Cut-Off Date. All of the
Mortgage Loans were originated on or after _______ and before _________.  All of
the Mortgage Loans had original  terms to maturity of five,  seven or ten years.
The Mortgage Loans had principal  balances  ranging from $______ to $________ at
origination  and from  $_____ to $______ as of the  Cut-Off  Date.  The  average
principal  balance  of  the  Mortgage  Loans  was  $______  at  origination  and
approximately $ ______ as of the Cut-Off Date.

         The original  amortization  of all the Mortgage  Loans was either 20 or
either 30 years, with a weighted average remaining amortization term of ____.

         The debt service  coverage  ratios of the Mortgage Loans at origination
ranged  from  ___%  to  ___%  (after  the  enhancements  described  in the  next
sentence),  with a weighted  average of ___.  Mortgage  Loans with debt  service
coverage ratios ranging from ___ to ___ (prior to any  enhancement)  have posted
letters of credit or cash reserve  deposits in amounts  sufficient to raise such
ratios to a range of ___ to ___.

         The Mortgaged Properties contain between ___ and ___ units, the average
being ___. The Mortgage Loan balance per unit at origination was ___ on average,
with a range from $ ____ to _______.

         The Mortgage Loan  Schedule  sets forth a description  of certain other
characteristics  of the  Mortgage  Loans as of the dates of  origination  of the
Mortgage Loans or as of the Cut-Off Date, as indicated.


                                                                     
                                      S-15

<PAGE>



                              DISTRIBUTION OF LTV'S
<TABLE>
<CAPTION>
<S>                            <C>                     <C>                       <C>    
                                                                                   % of Aggregate
                                                             Aggregate                 Unpaid
                                    Number of                 Unpaid                  Principal
Range of LTV's                   Mortgage Loans          Principal Balance             Balance
- --------------                   --------------          -----------------             -------









Total

</TABLE>


         The 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  Mortgage  Loans.  If property  values decline such that the outstanding
balances of the Mortgage Loans,  [together with the outstanding  balances of any
Senior  Mortgage  Loans,]  become  equal to or  greater  than  the  value of the
Mortgaged Properties, the actual rates of delinquencies, foreclosures and losses
could be higher than those heretofore  experienced by the Servicer, as set forth
above under "The  Portfolio  of Mortgage  Loans,"  and by the  mortgage  lending
industry in general.

                         DISTRIBUTION OF MORTGAGE RATES
<TABLE>
<CAPTION>

<S>                            <C>                     <C>                       <C>    
                                                                                   % of Aggregate
                                                             Aggregate                 Unpaid
Range of                            Number of                 Unpaid                  Principal
Mortgage Rates                   Mortgage Loans          Principal Balance             Balance
- --------------                   --------------          -----------------             -------









Total
</TABLE>





                                      S-16

<PAGE>



                   DISTRIBUTION OF REMAINING TERMS TO MATURITY
<TABLE>
<CAPTION>
<S>                            <C>                     <C>                       <C>    
                                                                                   % of Aggregate
                                                             Aggregate                 Unpaid
                                    Number of                 Unpaid                  Principal
Range of Months                  Mortgage Loans          Principal Balance             Balance
- ---------------                  --------------          -----------------             -------










</TABLE>



                       DISTRIBUTION OF PRINCIPAL BALANCES
<TABLE>
<CAPTION>
<S>                            <C>                     <C>                       <C>    
                                                                                   % of Aggregate
                                                             Aggregate                 Unpaid
Range of                            Number of                 Unpaid                  Principal
Principal Balances               Mortgage Loans          Principal Balance             Balance
- ------------------               --------------          -----------------             -------









Total
</TABLE>
<TABLE>
<CAPTION>


                          DEBT SERVICE COVERAGE RATIOS
<S>                            <C>                     <C>                       <C>    
                                                                                   % of Aggregate
                                                             Aggregate                 Unpaid
Range of Debt Service               Number of                 Unpaid                  Principal
Coverage Ratios                  Mortgage Loans          Principal Balance             Balance
- ---------------                  --------------          -----------------             -------





Total
</TABLE>



                                                                
                                      S-17

<PAGE>



                             GEOGRAPHIC DISTRIBUTION
<TABLE>
<CAPTION>
<S>                            <C>                     <C>                       <C>    
                                                                               % of Aggregate
                                                         Aggregate                 Unpaid
                                Number of                 Unpaid                  Principal
State                        Mortgage Loans          Principal Balance             Balance
- -----                        --------------          -----------------             -------









Total
</TABLE>


         [If the Mortgage Assets securing the Certificates of a Series include a
multifamily  Mortgage  Loan or  Mortgage-Backed  Security or a group of Mortgage
Loans or Mortgage-Backed  Securities of a single obligor or affiliated  obligors
representing:  (a) 20% or more of the principal amount of such Certificates, the
financial statements of such obligor(s) will be included in accordance with Rule
3-14(a)  of  Regulation  S-X;  and (b)  10% or more  but  less  than  20% of the
principal  amount  of  such  Certificates,   information,   including  financial
information,  sufficient  for  investors  to assess  the  credit  quality of the
obligor(s) will be included.

         If the Mortgage Assets securing the  Certificates of a Series include a
concentration of properties within regions, counties, or other subdivisions of a
state whose adverse economic conditions are greater than those of the state as a
whole, address such concentration in the prospectus supplement.

         If the Mortgage Assets securing the  Certificates of a Series include a
concentration  of multifamily  residential  properties with brief or financially
troubled  operating  histories,  such  concentration  will be  discussed  in the
prospectus supplement.]

Underwriting Standards

         [The Company originates multifamily mortgage loans through a network of
approved  correspondents;  each  correspondent  is responsible  for applying the
Company's standard loan underwriting guidelines and forwarding loan applications
to ___________________  only when guideline requirements concerning the borrower
and property  are met.  ___________________  verifies  all data  gathered by the
correspondent  to ensure  that  guidelines  are being  applied  in a  consistent
manner.

         The Company's underwriting guidelines (which were in effect at the time
of  origination  of the Mortgage  Loans and were applied with respect to each of
them) are presented in detail in the ___________________  Approved Correspondent
Manual.  In addition to listing the various  documents that must be submitted to
___________________  by the  correspondent,  the guidelines  focus on four major
components of the underwriting process:

         1. Net  Operating  Income/Debt  Service  Coverage:  ___________________
requires that each property's net operating  income exceed its debt service by a
factor of not less than _____.  Net  operating  income is equal to gross  income
(calculated  using a current rent roll) less:  (i) a vacancy  factor of not less
than,  generally,  __%--or  greater if the  actual  vacancy is greater or if the
appraisal  (see  below)  uses a  larger  factor;  and (ii)  operating  expenses,
including ___% management fee and a replacement reserve (____% of adjusted gross
income).

         2.  Appraisal/Loan-to-Value:  ___________________ requires an appraisal
performed  by an  appraiser  with a  designation  of the  Society of Real Estate
Appraisers  ("SREA"),  Senior  Real  Property  Appraiser  ("SRPA")  or Member of
Appraisal  Institute ("MAI");  the appraiser must be independent and approved by
___________________.  The appraisal must use the three traditional approaches to
value and establish a current value for the property such that the loan-to-value
ratio does not exceed  ____%.  The  appraisal  must also contain the  following:
location  maps  for the  subject  and for the  comparables,  photographs  of the
subject

                                                                   
                                      S-18

<PAGE>



and  comparables,   area  and  neighborhood  analysis,   market  analysis,  site
description and information on current zoning and tax assessments.

         3. Property Condition:  The correspondent must inspect each property to
ensure that it is in acceptable physical  condition.  The inspection focuses on:
ongoing maintenance  programs,  common area upkeep,  laundry facility condition,
mechanical systems and grounds maintenance.

         4.  Borrower  Credit:   ___________________   requires  that  a  credit
investigation be completed for all prospective borrowers;  the file must include
a credit  report not more than 60 days old,  three  years of Federal  income tax
returns and current financial statements.

         Other  important  aspects  of  the  Company's  underwriting  guidelines
include:  (i) a requirement for a complete Phase I environmental report for each
property,  (ii) a general prohibition against subordinate  financing and (iii) a
review of the property's occupancy history.]

         [Describe any bulk  acquisitions of Mortgage Loans not  underwritten in
connection with the Company's program.]

Prepayment Provisions

         The  principal  balance of any Mortgage Loan may be prepaid in whole or
in part upon the payment by the Mortgagor of: (a) interest accrued and unpaid on
the outstanding  principal balance of the related note (the "Mortgage Note); (b)
all other sums due under the  Mortgage  Note and the  Mortgage  Loan;  and (c) a
prepayment consideration [describe yield maintenance or prepayment charges].

         In addition,  if following  the  occurrence of any Event of Default (as
hereinafter  defined) the Mortgagor shall tender payment of an amount sufficient
to satisfy the remaining sums due on the Mortgage Loan in whole or in part prior
to a foreclosure sale of the Mortgaged Property,  such tender shall be deemed to
be a voluntary prepayment of the principal balance of the Mortgage Notes and the
Mortgagor  shall,  in addition to all sums due on the Mortgage Loan, be required
to pay the prepayment consideration.

Default Provisions

         Each of the Mortgage  Loans  provides for certain  events of default by
the Mortgagor ("Events of Default"). Upon the occurrence of any Event of Default
the  remaining  sums under the Mortgage  Loan shall  immediately  become due and
payable  and the  Mortgagor  will pay,  from the date of such Event of  Default,
interest on the unpaid  principal  balance of the  Mortgage  Note at the rate of
interest  (the  "Default  Rate")  equal  to the  greater  of (i)  __  above  the
applicable  interest rate on the Mortgage Note, or (ii) __% above the prime rate
charged  on  corporate  loans or  large  U.S.  money  center  banks  and (b) the
mortgagee  shall have the right to  exercise  any and all  rights  and  remedies
available  at law and in equity.  If the  Default  Rate as  calculated  above is
greater than the maximum rate permitted by applicable law, then the Default Rate
shall then be deemed to equal to the maximum rate  permitted by such  applicable
law.

Due-on-Sale and Due-on-Encumbrance Provisions

         All the Mortgage  Loans  contain  clauses  requiring the consent of the
mortgagee to any sale or other transfer of the related  Mortgaged  Property with
the  criteria  for  granting  consent  set forth in the  related  Mortgage  Loan
documents and due-on-sale  clauses entitling the mortgagee to accelerate payment
of a Mortgage upon any sale or other transfer of the related Mortgaged  Property
without the consent of the  Mortgagor.  Furthermore,  the Mortgage Loans contain
certain restrictions regarding further encumbrances on the Mortgaged Properties,
requiring  the  consent of the  mortgagee  to the  creation of any other lien or
encumbrance on such Mortgaged Property and entitling the mortgagee to accelerate
payment  of a  Mortgage  upon  the  imposition  of any such  additional  lien or
encumbrance on such Mortgaged Property.


                                                                     
                                                       S-19

<PAGE>



         The  Servicer,  on behalf of the  Owners of the  Certificates,  will be
required to exercise  any right the Trustee may have as  mortgagee  of record of
any such  Mortgage  Loan to  withhold  its  consent to any  transfer  or further
encumbrance in accordance with the general servicing  standards described in the
Agreement.

Hazard, Liability and Other Insurance

         Each Mortgage  requires the  Mortgagor to keep the  Mortgaged  Property
insured against loss or damage by fire, flood and such other hazards,  risks and
matters,  including,  without  limitation,  business  interruption and/or rental
loss, public  habituating and boiler damage and liability,  as the mortgagee may
from time to time require in amounts  required by the  mortgagee,  and shall pay
the premiums for such insurance as they become due and payable.  All policies of
insurance  (the  "Policies")  shall be issued by an  insurer  acceptable  to the
mortgagee  and be rated [A:V] by Best's Key Rating  Guide and shall  contain the
standard New York mortgagee  non-contribution clause naming the mortgagee as the
person to which all payments made by such  insurance  company shall be paid. The
Mortgagor will assign and deliver the Policies to the mortgagee.  Not later than
thirty  (30) days  prior to the  expiration  date of each of the  Policies,  the
Mortgagor will deliver evidence  satisfactory to the mortgagee of the renewal of
each of the Policies.

         The  Servicer  will be  obligated  to cause to be  maintained  for each
Mortgage Loan fire insurance with extended coverage (and, if applicable, federal
flood  insurance)  in an amount  at least  equal to the  lesser  of the  current
principal  balance  of  such  Mortgage  Loan  and  the  replacement  cost of the
improvements which are part of such property or, in lieu thereof,  to maintain a
blanket policy insuring against hazard losses on the Mortgaged Properties,  with
a deductible clause not in excess of a customary amount.


                             ADDITIONAL INFORMATION

         The description in this Prospectus  Supplement of the mortgage pool and
the Mortgaged  Properties is based upon the mortgage pool 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,  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  Agreement,  if the  Depositor  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  Agreement  with the  Securities  and
Exchange  Commission  within  fifteen  days after the  initial  issuance  of the
Offered  Certificates.  In the event 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.


                                  THE DEPOSITOR

         The Depositor was  incorporated in the State of Delaware on January 31,
1991  and  is a  wholly-owned  subsidiary  of  ContiFinancial  Corporation.  The
Depositor  maintains its  principal  executive  offices at 277 Park Avenue,  New
York,  New York  10172.  Neither  the  Depositor,  the  Company nor any of their
affiliates will insure or guarantee distributions on the Certificates.


                                   THE COMPANY

         The Company, a Delaware limited liability  company,  is an affiliate of
the Depositor.  The Company maintains its principal executive office at 277 Park
Avenue, New York, New York 10172.


                                                                       
                                      S-20

<PAGE>




                                  THE SERVICER

                                [To be provided]


                                 MASTER SERVICER

                                [To be provided]


                                SPECIAL SERVICER

                                [To be provided]


                     DESCRIPTION OF THE OFFERED CERTIFICATES

                                    General

         The  Class  A-1  will  be   available  in  minimum   denominations   of
$___________ and integral multiples of $1,000 in excess thereof, except that one
Certificate  of  each  class  may  be  issued  in  any  amount.  The  Class  S-A
Certificates  will  not  have  a  stated  principal   balance.   The  Class  S-A
Certificates  will be  issuable  in  minimum  Percentage  Interests  of ___% and
integral  multiples of ___% in excess thereof.  The Senior  Certificates will be
issued,  maintained and  transferred  on the  book-entry  records of DTC and its
Participants as described  below.  The Class B Certificates  will be issuable in
fully registered, certificated form in denominations of $__________ and integral
multiples in excess thereof and one Class B Certificate evidencing an additional
amount equal to the remainder of the Original  Certificate  Principal Balance of
such Class.

         [Until  Definitive  Senior  Certificates  are issued,  interest in such
Classes  will  be  transferred  on  the  book-entry   records  of  DTC  and  its
Participants.  The Class B Certificates may be transferred or exchanged, subject
to certain  restrictions  on the  transfer  of such  Certificates  to Plans (see
"ERISA Considerations" herein), at the offices of __________________  located at
_________________________________,  without the payment of any service  charges,
other than any tax or other governmental charge payable in connection therewith.
________________  will  initially  serve as  registrar  (in such  capacity,  the
"Certificate  Registrar") for purposes of recording and otherwise  providing for
the  registration of the Offered  Certificates and of transfers and exchanges of
the Class B and, if issued, the Definitive Senior Certificates.

Distributions on the Certificates

         Distributions on the  Certificates  will be made on the ___ 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 __________  __, 199__,  to
holders of record of the  Certificates  (the "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  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.

Book Entry Registration of the Senior Certificates

         Each Class of the Senior  Certificates  will be represented by a single
certificate  registered  in the  name of the  nominee  of The  Depository  Trust
Company (the "Clearing  Agency"),  [except that one Certificate of each Class of
the Class A Certificates may be issued in an amount of less than $1,000 and held
in fully registered  definitive form directly by the applicable  investor].  The
Clearing Agency will maintain book entry

                                                                     
                                      S-21

<PAGE>



records of  ownership,  transfers and pledges of such  Certificates  only in the
names of its  participants  and  indirect  participants  (the  "Clearing  Agency
Participants"),  which include securities  brokers and dealers,  banks and trust
companies and clearing corporations and may include certain other organizations.
Prior to Book Entry  Termination (as defined below),  Beneficial  Owners who are
not Clearing Agency  Participants may transfer and pledge their interests in the
Offered   Certificates,   and   exercise   any  other  rights  and  remedies  of
Certificateholders,  only through Clearing Agency Participants or other entities
that maintain  relationships  with Clearing  Agency  Participants.  The Clearing
Agency  may  charge  its  customary  fee  to  Clearing  Agency  Participants  in
connection with any such transfers and pledges. In addition, prior to Book Entry
Termination,   distributions  on  the  Offered  Certificates  will  be  made  to
Beneficial  Owners only  through the  Clearing  Agency and its  Clearing  Agency
Participants.  Consequently,  Beneficial Owners may experience some delay in the
receipt of their  payments.  See "Risk Factors -- Book Entry  Registration"  and
"Description of the Certificates - Book Entry Registration" in the Prospectus.

         The Senior  Certificates will be issued in definitive,  registered form
to Beneficial  Owners or their nominees,  and thereupon such  Beneficial  Owners
will  become  Certificateholders  if, and only if, one of the  following  events
shall occur (any such event being referred to as "Book Entry Termination"):  (i)
the  Clearing  Agency or the  Depositor  advises the Trustee in writing that the
Clearing  Agency  is no  longer  willing  or  able  properly  to  discharge  its
responsibilities   as  a  clearing   corporation  with  respect  to  the  Senior
Certificates  and the Depositor and the Trustee are unable to engage a qualified
successor to serve as the Clearing Agency,  or (ii) the Clearing Agency,  at the
direction  of  Beneficial  Owners  representing  a majority  of the  outstanding
principal amount of the Senior Certificates,  advise the Trustee in writing that
the  continuation  of a book entry system is no longer in the best  interests of
Beneficial  Owners, or (iii) the Depositor,  at its option,  advises the Trustee
that it elects to terminate the book entry system.  Upon Book Entry Termination,
Beneficial  Owners  will  become  registered  Certificateholders  and will  deal
directly with the Trustee with respect to transfers, notices and payments.

         The Clearing  Agency has advised the  Depositor  and the Trustee  that,
prior to Book  Entry  Termination,  the  Clearing  Agency  will take any  action
permitted to be taken by a  Certificateholder  under the  Agreement  only at the
direction  of one or  more  Clearing  Agency  Participants  to whom  the  Senior
Certificates are credited in an account  maintained by the Clearing Agency.  The
Clearing  Agency has advised  that it will take such action with  respect to any
principal  amount of the Senior  Certificates  only at the  direction  of and on
behalf of Clearing Agency  Participants  with respect to those principal amounts
of such Senior Certificates.

         Issuance of the Senior  Certificates  in book entry form rather than as
physical  Certificates  may  adversely  affect  the  liquidity  of  such  Senior
Certificates   in   the   secondary   market   and   the   ability   of   Senior
Certificateholders  to pledge them. In addition,  because  distributions  on the
Senior  Certificates  will be made by the Trustee to the Clearing Agency and the
Clearing  Agency  will  credit  such   distributions  to  the  accounts  of  its
Participants,  which  will  further  credit  them to the  accounts  of  indirect
participants  of the Senior  Certificateholders  such  beneficial  owners of the
Senior Certificates may experience delays in the receipt of such distributions.

Amounts of Distribution

         On each  Distribution  Date,  the Trustee  will apply the  aggregate of
amounts  distributed in respect of the Lower Tier Interests on such Distribution
Date in the following order of priority:

                  (i) concurrently to the Owners of the Class A-1  Certificates,
         Class A-1 Monthly  Interest (as defined below) and to the Owners of the
         Class S-A Certificates, Class S-A Monthly Interest, any shortfall being
         allocated  among  the  Class  A-1   Certificates   and  the  Class  S-A
         Certificates  in  proportion to their  respective  amounts of Class A-1
         Monthly Interest and Class S-A Monthly Interest;

                  (ii) to the Owners of the Class A-1 Certificates,  the Class A
         Principal Distribution Amount until the Class A-1 Principal Balance has
         been reduced to zero;

                  (iii) to the Owners of the Class B  Certificates,  the Class B
         Monthly Interest;

                  (iv) to the Owners of the Class A-1  Certificates,  any Unpaid
         Delinquent  Maturity  Amount  (as  defined  below)  until the Class A-1
         Principal Balance has been reduced to zero;


                                                                       
                                      S-22

<PAGE>



                  (v) to the  Owners  of the Class B  Certificates,  the Class B
         Principal  Distribution  Amount until the Class B Principal Balance has
         been reduced to zero; and

                  (vi)  sixth,  to the Owners of the Class C  Certificates,  the
         Class C Monthly Interest;

                  (vii) seventh, to the Owners of the Class C Certificates,  the
         Class C  Principal  Distribution  Amount  until the  Class C  Principal
         Balance has been reduced to zero; and

                  (viii) eighth, to the Owners of the Class R Certificates,  all
         remaining Available Funds, if any.

         In addition, on each Distribution Date, the Trustee shall withdraw from
the  Prepayment  Premium  Account  (as  defined  herein) an amount  equal to the
aggregate  of all  Prepayment  Premiums  deposited  therein  during the previous
calendar month and shall  distribute such amount (i) on each  Distribution  Date
prior to the Class A-1 Termination  Date, (A) if such Distribution Date is prior
to , to the  Owners  of Class A  Certificates,  allocated  ___% to the Class A-1
Certificates and __% to the Class S-A Certificates, and (B) if such Distribution
Date is after , solely to the  Owners  of Class  A-1  Certificates,  (ii) on the
Class A-1  Termination  Date, to the Holders of Class A-1  Certificates  and the
Class  S-A  Certificates  (in  accordance  with  the  allocations  described  in
subclauses  (a) and (b) (as the case may be) of clause (i) above) and the Owners
of [Class B] Certificates in proportion to the  distributions  of principal made
in respect of the Class A-1 and Class B Certificates, respectively, on the Class
A-1 Termination Date, to the Owners of Class [B Certificates].

         "Monthly  Interest" for the Class A-1, Class B and Class C Certificates
for any given  Distribution Date is equal to one month's interest accrued at the
applicable  Pass-Through Rate on the Certificate  Principal Balance  immediately
prior to such Distribution Date. Monthly Interest for the Class S-A Certificates
for any given  Distribution Date is equal to the sum of (i) one month's interest
accrued at the Class S-A  Pass-Through  Rate on the Notional  Principal  Balance
immediately  prior to such  Distribution  Date and (ii)  any  Unpaid  Class  S-A
Interest Shortfall (as defined herein).

         The "Class  Principal  Balance" as to any Class of  certificates  other
than the Class S-A  Certificates  and the Residual  Certificates,  and as to any
Distribution  Date, is the sum of (i) the  applicable  initial  Class  Principal
Balance thereof and (ii) the aggregate of all Interest Shortfalls for such Class
for previous  Distribution  Date,  less all amounts  distributed as principal of
such Class on previous  Distribution  Dates.  The Class S-A Certificates and the
Residual Certificates have no Class Principal Balance.

         An  "Outstanding  Mortgage  Loan" is, as to any  Distribution  Date,  a
Mortgage  Loan which was not the subject of  prepayment in full prior to the end
of the preceding calendar month, which did not become a Liquidated Mortgage Loan
prior to the end of such preceding  calendar month, which was not repurchased by
the Company as a Defective  Mortgage Loan on or prior to such  Distribution Date
or which was not paid in full  through  the  receipt of a Balloon  Payment on or
before the related Determination Date.

         The "Unpaid  Principal  Balance" is, as to any Mortgage  Loan as of any
Distribution  Date, the Cut-Off Date  Principal  Balance  thereof,  less (i) all
unscheduled  payments by or on behalf of the  Mortgagor  allocable  to principal
which were received prior to the end of the preceding  calendar month;  (ii) any
Balloon Payment or portion thereof received on or before the Determination  Date
next preceding such Distribution  Date; (iii) any Insurance Proceeds (other than
Liquidation  Proceeds)  applied in  reduction of the  principal  balance of such
Mortgage  Loan  prior  to the end of such  preceding  calendar  month;  (iv) the
principal component of any Monthly Payment which was due on the related Due Date
and received on or before the related  Determination  Date or, if  delinquent on
such Determination  Date, was included in a Monthly Advance made by the Servicer
in respect of such  Distribution  Date;  (v) the  aggregate of all REO Principal
Amortization Amounts prior to the end of such preceding calendar month; and (vi)
all amounts deemed to have been distributed to Holders of Class A-1 Certificates
on previous  Distribution  Dates with respect to such Mortgage Loans pursuant to
the definition of Unpaid Delinquent Maturity Amount.

         The  "Unpaid  Delinquent  Maturity  Amount"  is,  with  respect  to any
Distribution  Date,  the  aggregate  of the  Unpaid  Principal  Balances  of all
Outstanding  Mortgage  Loans which had Maturity Dates on or before the preceding
Due  Date  and were  delinquent  as of the  close  of  business  on the  related
Determination  Date.  For purposes of clause (vi) of the  definition  of "Unpaid
Principal Balance" any amounts distributed to Class A-1 Certificateholders on

                                                                      
                                      S-23

<PAGE>



account of an Unpaid Delinquent  Maturity Amount will be allocated to particular
delinquent  Outstanding  Mortgage  Loans  in the  chronological  order  of their
Maturity Dates, beginning with all such Outstanding Mortgage Loans with Maturity
Dates in the  twenty-third  preceding  calendar  month with any excess  over the
Unpaid Principal  Balances of such  Outstanding  Mortgage Loans being applied to
all such  Outstanding  Mortgage  Loans  with  Maturity  Dates in the  __________
preceding calendar month and so forth.

         An "Unpaid  Principal  Shortfall" is, as to any Distribution  Date, the
amount,  if any, by which the  aggregate of the Principal  Shortfalls  for prior
Distribution  Dates is in excess of the aggregate of the amounts  distributed on
prior  Distribution  Dates  pursuant to clause (iv) of the definition of Formula
Distribution Amount.

         A Mortgage Loan becomes a "Liquidated  Mortgage Loan" when the Servicer
determines  that all amounts  which it expects to recover  from or on account of
such Mortgage Loan have been recovered.

Monthly Advances

         In the event that a monthly  payment  on a  Mortgage  Loan has not been
received by the Servicer as of the close of business on the  Determination  Date
immediately  preceding  the related  Distribution  Date,  the  Servicer  will be
obligated to advance,  for deposit in the Certificate  Account, the aggregate of
payments of principal  (other than any Balloon Payment) and interest at the Loan
Rate (less the  Servicing  Fee Rate) on the Mortgage  Loans that were due on the
related Due Date, less the aggregate amount of any such delinquent payments that
the Servicer has determined would constitute a nonrecoverable advance if made (a
"Monthly Advance").  If the Servicer determines that it is not obligated to make
the entire  Monthly  Advance  because  all or a lesser  portion of such  Monthly
Advance would not be recoverable from Insurance Proceeds,  Liquidation  Proceeds
or  otherwise,  the Servicer  will deliver to the Trustee for the benefit of the
Certificateholders  an officer's  certificate  setting forth the reasons for the
Servicer's  determination.  The Servicer will be entitled to be reimbursed  from
the Certificate Account for all such Monthly Advances.

         The  obligation  to make Monthly  Advances with respect to any Mortgage
Loan shall continue until the earliest to occur of (i) payment  thereof in full,
(ii)  liquidation  of the related  Mortgaged  Property and (iii) the purchase or
repurchase thereof from the Mortgage Trust pursuant to any applicable  provision
of the Agreement.

         If the rights and  obligations  of the Servicer under the Agreement are
terminated upon the occurrence of an event of default that remains uncured,  the
Trustee will be the successor in all respects (with certain exceptions  relating
to the repurchase of Mortgage Loans under certain circumstances) to the Servicer
in its capacity as servicer  under the  Agreement,  including the  obligation to
make all required Monthly Advances.

Subordination of the Subordinated Certificates

         The rights of the  Owners of the  Subordinate  Certificates  to receive
distributions  with respect to the Mortgage Loans will be  subordinated  to such
rights of the  Owners  of the  Senior  Certificates,  in the case of the Class B
Certificates,  and to the Owners of the Offered  Certificates in the case of the
Class C Certificates.  The subordination  provided to the Senior Certificates by
the  Class  B  Certificates  and to the  Class  B  Certificates  by the  Class C
Certificates  is  intended to enhance the  likelihood  of timely  receipt by the
Owners  of the  respective  Class of  Certificates  of the full  amount of their
scheduled monthly payments and to afford such Owners  protection  against losses
resulting from Liquidated Mortgage Loans.

         The protection  afforded to the Owners of Senior  Certificates by means
of the subordination of the Subordinate Certificates will be accomplished by the
preferential  rights of such Owners to receive,  prior to any distribution being
made on a  Distribution  Date in respect of the  Subordinate  Certificates,  the
Class A-1 Monthly Interest and the Class S-A Monthly Interest, respectively, and
to the Class A-1 Certificateholders,  the Class A Principal Distribution Amount.
The Class B Certificates  will,  however,  receive the Class B Monthly  Interest
before the Class A-1  Certificateholders  receive any Unpaid Delinquent Maturity
Amount.  The Class B  Certificates  will be  entitled  to the Class B  Principal
Distribution  Amount only after such time as the Class A-1 Principal Balance has
been reduced to zero through payment to the Class A-1  Certificateholders of the
Formula Principal  Distribution  Amount and then any Unpaid Delinquent  Maturity
Amount.


                                                                      
                                      S-24

<PAGE>



         Loss realized on the Mortgage Loans will not be allocated to the Owners
of the  Class  A-1  Certificates  until the  principal  balances  of the Class C
Certificates  and then the Class B Certificates  have both been reduced to zero.
Any losses allocated to the Class A-1 Certificates will be allocated pro rata to
all Owners of the Class A-1  Certificates.  Any losses  allocated to the Class B
Certificates  will  be  allocated  pro  rata  to  all  Owners  of  the  Class  B
Certificates.

Reports to Holders of the Certificates

         The Trustee is required  to prepare and mail to the  Servicer,  to each
Owner of a Class A-1,  Class S-A and Class B Certificate a statement (a "Monthly
Report") setting forth:

                  (i) the Available Funds for such Distribution Date, including,
         stated separately, any Monthly Advance component thereof;

                  (ii)  the  aggregate  of all  Principal  Prepayments  received
         during the previous  calendar month together with,  stated  separately,
         the  aggregate  of all REO  Principal  Amortization  Amounts  for  such
         preceding calendar month;

                  (iii)  all  previously   undistributed   Balloon  Payments  or
         portions  thereof  received  on or before the  preceding  Determination
         Date;

                  (iv) the aggregate Unpaid  Principal  Balances of all Mortgage
         Loans and Foreclosed  Mortgage Loans which became  Liquidated  Mortgage
         Loans during the previous calendar month;

                  (v) the aggregate  Unpaid  Principal  Balances of all Mortgage
         Loans which are required to be  purchased  by the Company  prior to the
         related Distribution Date pursuant to the Agreement;

                  (vi) the amount of all Prepayment Premiums received during the
         previous calendar month;

                  (vii)  the  Formula  Principal  Distribution  Amount  for such
         Distribution Date;

                  (viii) the Class A-1 Monthly  Interest  for such  Distribution
         Date;

                  (ix) the  Class S-A  Monthly  Interest  for such  Distribution
         Date;

                  (x) the Class B Monthly Interest for such Distribution Date;

                  (xi)  the Class C Monthly Interest for such Distribution Date;

                  (xii)  the  Unpaid   Delinquent   Maturity   Amount  for  such
         Distribution Date;

                  (xiii) the Class A-1  Distribution  Amount  (exclusive  of any
         distribution from the Prepayment Premium Account) for such Distribution
         Date;

                  (xiv) the Class B  Distribution  Amount for such  Distribution
         Date;

                  (xv) the Class S-A Distribution  Amount for such  Distribution
         Date;

                  (xvi) the Class C  Distribution  Amount for such  Distribution
         Date;

                  (xvii)  any  Interest  Shortfall  for the Class A-1 or Class B
         Certificates, dated separately;

                  (xviii) any Unpaid  Class S-A Interest  Shortfall  immediately
         following such  Distribution Date together with the amount of any Class
         S-A Interest Shortfall for such Distribution Date;

                  (xix) the Class A-1 Principal  Balance  immediately  following
         such Distribution Date;

                                                                      
                                      S-25

<PAGE>




                  (xx) the Class B Principal Balance immediately  following such
         Distribution Date;

                  (xxi) the Class C Principal Balance immediately following such
         Distribution Date;

                  (xxii) any Unpaid  Principal  Shortfall for such  Distribution
         Date and any remaining Unpaid  Principal  Shortfall after giving effect
         to such distribution;

                  (xxiii) the amount and allocation of any distribution from the
         Prepayment Premium Account on such Distribution Date; and

                  (xxiv)  the  Pool   Principal   Balance   for  the   following
         Distribution Date;

                  (xxv) the number,  percentage and aggregate  unpaid  principal
         balances of Mortgage Loans delinquent (a) 30 to 59 days and (b) 60 days
         or more (including Foreclosed Mortgage Loans), respectively,  as of the
         end of the preceding  calendar month (separately  stating the aggregate
         unpaid principal balances of Foreclosed Mortgage Loans);

                  (xxvi) with  respect to any  Mortgage  Loan  included in (xxv)
         above,  the  number  of each  such  Mortgage  Loan as set  forth in the
         Agreement and the Unpaid Principal Balance of each such Mortgage Loan;

                  (xxvii) the number and aggregate principal balances of any REO
         Properties;

                  (xxviii) with respect to each Mortgage Loan that has become an
         REO Property  included in (xxvii)  above,  the number of such  Mortgage
         Loan as set forth in the Agreement and the Unpaid Principal  Balance of
         each such REO Property;

                  (xxix)  with  respect  to each  Mortgage  Loan  that  became a
         Liquidated Mortgage Loan during the prior calendar month, the number of
         such Mortgage Loan, as set forth in Exhibit [G] to the  Agreement,  the
         Net  Liquidation  Proceeds  with respect to each such Mortgage Loan and
         the Unpaid Principal Balance of each such Mortgage Loan; and

                  (xxx) such other  information  as is  required by the Code and
         regulations thereunder to be made available to Owners of the Class A-1,
         Class S-A, Class B Certificates and Class C Certificates.

         The  Trustee  shall be  under  no duty to  recalculate  or  verify  the
information  (set forth above in subclauses  (i) through (vi) and (xxiv) through
(xxiii)) provided to it by the Servicer in each Servicing  Certificate and shall
be protected in relying upon such information in connection with the calculation
of all amounts and  preparation  of all  reports and  statements  required to be
prepared by it pursuant to this  Agreement.  The Servicer  shall  indemnify  the
Trustee  for any loss,  expense or cost  incurred  by it as a result of any such
reliance which is caused by the Servicer's gross negligence,  willful misconduct
or bad faith.

         In the case of  information  furnished  pursuant to subclauses  (viii),
(x),  (xiii),  (xiv),  (xii),  (xxv) and  (xxvi)  above,  the  amounts  shall be
expressed as a dollar amount per Class A-1  Certificate and Class B Certificate,
as  applicable,  with a  $1,000  denomination.  In the  case of the  information
furnished pursuant to subclauses (ix), (xv) and (xix) above, the amount shall be
expressed as a dollar  amount per Class S-A  Certificate  with a 100  Percentage
Interest.  Any such statement  furnished to an Owner of a Class A-1 Certificate,
Class S-A  Certificate or Class B Certificate  may, if requested by the Trustee,
omit  information  pertinent  only to  Certificates  of Classes not held by such
Owner.

         Within 90 days after the end of each calendar  year,  the Trustee shall
prepare and mail to each Person who at any time during the calendar year was the
Owner of a Class A-1 Certificate,  Class S-A Certificate, Class B Certificate or
Class C Certificate,  a statement  containing the  information  set forth in the
subclauses mentioned in the preceding paragraph,  as applicable,  aggregated for
such  calendar  year  or,  in the  case of each  Person  who was an  Owner  of a
Certificate for a portion of such calendar year,  setting forth such information
for each month  thereof for the portion of the year during which such Person was
an Owner of a Certificate of such Class. Such obligation

                                                                         
                                      S-26

<PAGE>



of the  Trustee  shall be deemed  to have  been  satisfied  to the  extend  that
substantially  comparable  information shall be provided by the Trustee pursuant
to any requirements of the Code.


                  YIELD, PREPAYMENT AND MATURITY CONSIDERATIONS

         The yield to maturity on the Offered  Certificates  will be affected by
the  rate of  principal  payments  on the  Mortgage  Loans  including,  for this
purpose,   prepayments,   which  may  include  amounts  received  by  virtue  of
repurchase,  condemnation,  insurance  or  foreclosure.  The  rate of  principal
payments on the Offered  Certificates  will  correspond to the rate of principal
payments (including  prepayments) on the Mortgage Loans.  Principal  prepayments
may be influenced  by a variety of economic,  geographic,  demographic,  social,
tax,  legal and other  factors.  In general,  if prevailing  interest rates fall
significantly below the interest rates on the Mortgage Loans, the Mortgage Loans
are likely to be subject to higher  prepayments  than if prevailing rates remain
at or above the interest rates on such Mortgage Loans. Conversely, if prevailing
interest rates rise above the interest rates on such Mortgage Loans, the rate of
prepayment would be expected to decrease.  Other factors affecting prepayment of
the Mortgage Loans include the  availability of mortgage  financing,  changes in
tax laws (including depreciation benefits), changes in Mortgagors' net equity in
the Mortgaged  Properties,  servicing  decisions and prevailing general economic
conditions. The Mortgage Loans may be prepaid at any time subject to the payment
of a prepayment penalty. See "The Mortgage Trust--Prepayment Provisions" herein.

         The effective yield to holders of the Offered  Certificates will differ
from the  yield  otherwise  produced  by the  applicable  Pass-Through  Rate and
purchase  prices of such Offered  Certificates  because  principal  and interest
distributions  will not be payable to such holders  until at least the ___th day
of the month following the month of accrual (without any additional distribution
of interest or earnings thereon in respect of such delay).

         If the purchaser of an Offered  Certificate  offered at a discount from
its initial  principal amount calculates its anticipated yield to maturity based
on an assumed  rate of payment of  principal  that is faster than that  actually
experienced  on the Mortgage  Loans,  the actual yield to maturity will be lower
than that so calculated.  Conversely, if the purchaser of an Offered Certificate
offered at a premium  calculates its  anticipated  yield to maturity based on an
assumed  rate  of  payment  of  principal  that is  slower  than  that  actually
experienced  on the Mortgage  Loans,  the actual yield to maturity will be lower
than that so calculated.

         The timing of changes in the rate of  prepayments on the Mortgage Loans
may affect an investor's  actual yield to maturity,  even if the average rate of
principal payments is consistent with an investor's expectation. In general, the
earlier a prepayment of principal of the Mortgage Loans,  the greater the effect
on an  investor's  yield to  maturity.  The  effect  on an  investor's  yield of
principal  payments  occurring  at a  rate  higher  (or  lower)  than  the  rate
anticipated by the investor during the period immediately following the issuance
of the Offered  Certificates may not be offset by a subsequent like decrease (or
increase)  in  the  rate  of  principal  payments.  An  investor  must  make  an
independent  decision as to the  appropriate  prepayment  scenario to be used in
deciding whether to purchase the Offered Certificates.

         Voluntary  prepayments  of a  Mortgage  Loan can be made  only upon the
payment by the Mortgagor of a prepayment  penalty based on a [yield  maintenance
formula/predetermined  schedule]. See "The Mortgage Trust--Prepayment Provision"
for a description of such formula.  The payment of such prepayment  penalties by
Mortgagors  should  have the  effect  of  reducing  the  risk of rapid  rates of
voluntary prepayments.  If, however, such penalties were to be uncollectible for
any  reason,  investors  would  have to bear the risk  that  prepayments  on the
Mortgage Loans, and therefore of principal payments on the Offered Certificates,
could coincide with periods of low prevailing interest rates. In that event, the
effective  interest  rates on  securities  in which an investor  might choose to
reinvest amounts received as principal  payments on such investor's  Certificate
might be lower than the applicable Pass-Through Rate.

         Conversely,  slow  rates of  prepayments  on the  Mortgage  Loans,  and
therefore of principal payments on the Offered  Certificates,  may coincide with
periods of high prevailing  interest rates.  During such periods,  the amount of
principal  payments  available  to an  investor  for  reinvestment  at such high
prevailing interest rates may be relatively low.


                                                                      
                                      S-27

<PAGE>



         Many of the Mortgage Loans contain  "due-on-sale"  provisions,  and the
Agreement  obligates  the  Servicer,  with certain  exceptions,  to enforce such
"due-on-sale" provisions.

         Because amounts  distributable  to Owners of the Class S-A Certificates
consist of interest  payable on the Mortgage Loans, the yield to maturity of the
Class  S-A  Certificates  will  be  sensitive  to  the  repurchase  and  default
experience  of the  Mortgage  Loans,  and  prospective  investors  should  fully
consider the  associated  risks,  including the risk that such investors may not
fully recover their initial  investment.  In particular,  investors in the Class
S-A  Certificates  should be aware that the Mortgage Loans may be required to be
repurchased in the event of certain breaches of  representations  and warranties
relating to certain  events.  [Other  calamity calls] [With respect to voluntary
prepayments,   however,  Class  S-A  Certificateholders   will  be  allocated  a
percentage of the prepayment penalties discussed above. See also "Description of
the Certificates--Amounts of Distribution."]

Weighted Average Life of the Class A-1 and Class B Certificates

         The following  information  is given solely to illustrate the effect of
prepayments of the Mortgage Loans on the weighted average lives of the Class A-1
and Class B Certificates under the stated assumptions and is not a prediction of
the prepayment rate that might actually be experienced by the Mortgage Loans.

         "Weighted  average life" refers to the average amount of time that will
elapse from the date of issuance of a security until each dollar of principal of
such security will be repaid to the investor.  The weighted  average life of the
Class  A-1 and  Class B  Certificates  will be  influenced  by the rate at which
principal  payments on the Mortgage Loans are paid,  which may be in the form of
scheduled  amortization or prepayments (for this purpose,  the term "prepayment"
includes prepayments,  condemnation, insurance and liquidations due to default).
Prepayments  on mortgage  loans are commonly  measured  relative to a prepayment
standard  or  model.  In the  model  used in  this  Prospectus  Supplement,  the
"constant  prepayment  rate" ("CPR")  represents an assumed  annualized  rate of
prepayment  relative to the then outstanding  principal balance of a pool of new
mortgage loans.

         Based on the  foregoing  assumptions,  the tables  below  indicate  the
weighted  average life of the Class A-1 and Class B Certificates,  assuming that
the Mortgage Loans prepay according to the following CPR prepayment scenarios:

                            [CPR PREPAYMENT SCENARIOS

                Scenario I   Scenario II  Scenario III   Scenario IV  Scenario V
                ----------   -----------  ------------   -----------  ----------









         Neither the CPR nor any other prepayment  model or assumption  purports
to be an historical  description of prepayment experience or a prediction of the
anticipated  rate of  prepayment  of any pool of mortgage  loans,  including the
Mortgage  Loans  included  in the Trust.  Variations  in the  actual  prepayment
experience  and the balance of the  Mortgage  Loans that prepay may  increase or
decrease  each  weighted  average  life  shown  in the  following  tables.  Such
variations  may occur  even if the  average  prepayment  experience  of all such
Mortgage Loans equals any of the specified percentages of the CPR.]


                                                                        
                                      S-28

<PAGE>



                             WEIGHTED AVERAGE LIVES

                                    Class A-1

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









                                                      Class B

                                           Weighted
CPR                                     Average Life         Earliest Retirement
Prepayment                                  (years)                 Date(1)









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

(1)      Assuming  early  termination  or the  Mortgage  Loan  Groups  when  the
         aggregate  Loan  Balances  decline  to a  level  equal  to  10%  of the
         aggregate  principal  balance of the  Mortgage  Loans as of the Cut-Off
         Date.

         There is no  assuranc e that  prepayments  will  occur,  or, if they do
occur,  that they will occur at any constant  percentage of CPR or in accordance
with any of the aforementioned scenarios.

Payment Delay Feature of Class A-1 and Class B Certificates

         The  effective  yield  to the  Owners  of the  Class  A-1  and  Class B
Certificates  will be lower than the yield otherwise  produced by the respective
Pass-Through Rate and the purchase price of such Certificates  because principal
and interest distributions will not be payable to such Certificateholders  until
at least the  twenty-fifth  day of the  month  following  the  month of  accrual
(without any additional distributions of interest or earnings thereon in respect
of such delay).

Yield Sensitivity of the Class S-A Certificates

         Because amounts distributable to Class S-A  Certificateholders  consist
entirely of interest,  the yield to maturity of the Class S-A Certificates  will
be extremely  sensitive to the repurchase,  prepayment and default experience of
the  Mortgage  Loans,  and  prospective  investors  should  fully  consider  the
associated  risks,  including the risk that such investors may not fully recover
their initial investment. In particular, investors in the Class S-A Certificates
should be aware that  Depositor  may cause a  termination  of the Trust when the
aggregate  outstanding  principal  balance of the Mortgage Loans has declined to
___% or less of the aggregate  principal balance of the Mortgage Loans as of the
Cut-Off Date.

         The following table indicates certain relationships between the assumed
purchase price and the yield to maturity on the Class S-A  Certificates,  stated
on a corporate bond equivalent basis. Such table also indicates such

                                                                   
                                      S-29

<PAGE>



relationships  on the  assumption  that (a) the Trust is not  terminated  by the
Depositor  pursuant  to its __% a  "clean-up  call",  and (b)  the  Trust  is so
terminated.

            Sensitivity of the Class S-A Certificates to Prepayments

                                          Pre-Tax Yield to Maturity
                                          -------------------------
   Prepayment                      0%         22         47        50        55
   Scenario                        CPR        CPR        CPR       CPR       CPR
   --------                        ---        ---        ---       ---       ---
   I
   II
   III
   IV
   V







         On the basis of  approximately  __% CPR, and a purchase price of ____%,
no termination of the Trust by the Depositor pursuant to its __% "clean-up call"
and the other assumptions  described above, the pre-tax yield to maturity of the
Class S-A Certificates would be approximately __%. If the actual prepayment rate
were to exceed  approximately __% CPR based on such assumptions,  an investor in
the Class S-A Certificates as to which such percentage of CPR was exceeded would
not fully recover the initial purchase price thereof.

         On the basis of  approximately  ___% CPR, a purchase price of _______%,
termination of the Trust by the Depositor  pursuant to its ___% "clean-up  call"
and the other assumptions  described above, the pre-tax yield to maturity of the
Class S-A  Certificates  would be approximately  ___%. If the actual  prepayment
rate were to exceed approximately ___% CPR, on such assumptions,  an investor in
the Class S-A Certificates as to which such percentage of CPR was exceeded would
not fully recover the initial purchase price thereof.

         It is highly unlikely that the Mortgage Loans will prepay at a constant
rate until  maturity or that all of the  Mortgage  Loans will prepay at the same
rate. In fact, Mortgage Loans are expected to prepay at different rates.

         The  yields  set  forth in the  preceding  tables  were  calculated  by
determining the monthly discount rates which, when applied to the assumed stream
of  cash  flow to be  paid  on the  Class  S-A  Certificates,  would  cause  the
discounted  present  value of such  assumed  cash  flows to  equal  the  assumed
purchase  price of such Class S-A  Certificates  and by converting  such monthly
rates to corporate bond  equivalent  rates.  Such  calculations do not take into
account  variations  that may occur in the interest rates at which investors may
be able to reinvest  funds  received by them as  distributions  on the Class S-A
Certificates  and  consequently  do not  purport  to  reflect  the return on any
investment  in the  Class S-A  Certificates  when  such  reinvestment  rates are
considered.

         The  Mortgage  Loans  will not  necessarily  have  the  characteristics
assumed  above,  and there can be no assurance  the (i) the Mortgage  Loans will
prepay at any of the rates shown in the table or at any other particular rate or
will  prepay   proportionately,   (ii)  the  pre-tax  yield  on  the  Class  S-A
Certificates  will  correspond to any of the pre-tax yields shown above or (iii)
the aggregate  purchase price of the Class S-A Certificates will be equal to the
purchase price assumed.

         Scheduled Final  Distribution  Date. The Scheduled  Final  Distribution
Date for the Class S-A Certificates is ___________ __, 200_.

                                                                          
                                      S-30

<PAGE>





               DESCRIPTION OF THE POOLING AND SERVICING AGREEMENT

         The  Certificates  will issued  pursuant  to the Pooling and  Servicing
Agreement to be dated as of the Closing Date (the  "Agreement").  The  following
summaries  describe certain  provisions of the Agreement which are not otherwise
described elsewhere in this Prospectus Supplement.  The summaries do not purport
to be complete and are subject to and  qualified in their  entirety by reference
to, the provisions of the Agreement.  Wherever  particular defined terms used in
the Agreement are referred to in this Prospectus Supplement,  such defined terms
are hereby incorporated herein by reference.

         The  Mortgage  Trust will  consist  of, to the extent  provided  in the
Agreement,  (i) the  Mortgage  Loans  that from time to time are  subject to the
Agreement, and the Additional Collateral (as defined below), (ii) such assets as
shall from time to time be identified as deposited in the Certificate Account or
Prepayment  Premium  Account,  in accordance with the Agreement,  (iii) property
which  secured a Mortgage  Loan and which has been  acquired by  foreclosure  or
deed-in-lieu of foreclosure.

Assignment of the Mortgage Loans

         At the time of the initial issuance of the Certificates,  the Depositor
will  assign all its right,  title and  interest  in and to the  Mortgage  Trust
(including  the  Mortgage  Loans,  [letters  of credit  with  respect to certain
Mortgage  Loans] and a  collateral  deposit  account  with  respect to a certain
Mortgage  Loan (such  letters  of credit  and  collateral  deposit  account  are
referred to hereafter as the "Additional Collateral") to the Trustee,  including
all principal  and interest  received by the Depositor on or with respect to the
Mortgage  Loans after the Cut-Off  Date  (other  than  payments of interest  and
principal  due on the Mortgage  Loans on or before the Cut-Off  Date),  together
with all its right,  title and  interest  in and to the  proceeds of any related
insurance policies. The Trustee, concurrently with such assignment, will declare
that it holds and will hold such rights and interest for the  exclusive  use and
benefit of the present  and future  Owners of the  Certificates,  other than the
Class RL  Certificates.  Each  Mortgage  Loan will be identified in the Mortgage
Loan Schedule to the Agreement.  The Mortgage Loan Schedule includes information
as to the Cut-Off Date  principal  balance of each Mortgage Loan, the Loan Rate,
the stated  maturity date of the Mortgage Loan and the name of the Mortgagor and
address of the Mortgaged Property.

         The  Depositor is obligated to deliver and assign to the Trustee at the
Closing Date, the Mortgage  Notes,  the Mortgages and certain other documents in
respect of the  Mortgage  Loans  (collectively,  the  "Mortgage  Files") and the
Additional Collateral. By the Closing Date, the Trustee will review the Mortgage
Files (or copies  thereof) in accordance  with the Agreement and if any document
required to be included in any  Mortgage  File is found to be  defective  in any
material  respect and such defect is not corrected or cured by the Closing Date,
the affected Mortgage Loan will not be included in the Mortgage Trust.

         If  (i) a  document  constituting  a  part  of  any  Mortgage  File  is
defective,  (ii) an  Assignment of Mortgage is not recorded as required or (iii)
any  representation,  warranty  or  covenant  to a Mortgage  Loan as made by the
Company to the  Depositor in connection  with the sale of the Mortgage  Loans to
the  Depositor is breached,  thereby  materially  and  adversely  affecting  the
interests  of the Owners of the  Certificates  in such  Mortgage  Loan (any such
Mortgage Loan being a "Defective  Mortgage Loan"),  the Company will be required
to repurchase  the related  Mortgage Loan  (including  any property  acquired in
respect  thereof and any  insurance  policy or insurance  proceeds  with respect
thereto)  from the Trustee at a price equal to the Unpaid  Principal  Balance of
the  Mortgage  Loan as of the  Distribution  Date upon which the proceeds of the
repurchase would be distributed to Certificateholders, together with accrued and
unpaid  interest at the Mortgage  Loan's Loan Rate (less the Servicing Fee Rate)
for the calendar month preceding the date of repurchase (the "Purchase  Price").
Upon receipt by the Trustee of written notification of any such repurchase,  the
Trustee  will  execute and  deliver an  instrument  of  transfer  or  assignment
necessary to vest in the legal and  beneficial  ownership of such  Mortgage Loan
(including any property acquired in respect thereof or proceeds of any insurance
policy with respect  thereto).  The  obligation of the Company to repurchase any
such  Mortgage  Loan  shall be the sole  remedy  available  to the Owners of the
Certificates or the Trustee, on behalf of the Owners,  against the Company under
the Agreement.

         Notwithstanding  the  foregoing,  in the  case of any  repurchase  of a
Mortgage  Loan that would  result in the  realization  of a gain by the Mortgage
Trust or Trust Fund, the Company will not be required to repurchase such

                                                                         
                                      S-31

<PAGE>



Mortgage  Loan  unless the  Trustee  has  received  an opinion of counsel to the
effect  that such  repurchase  will not be  subject  to tax as a result of being
deemed a "prohibited  transaction"  under  Section  860F(a)(2) of the Code and a
certificate  from the Company to the effect that such  repurchase  will not give
rise to net income  taxable  under Section  860F(a)(1) of the Code.  The Company
will use its  reasonable  best  efforts to obtain such  opinion and deliver such
certificate. In the absence of such opinion or certificate, the Company will not
be required to so  repurchase  any  Mortgage  Loan unless  there is an actual or
imminent  default with respect thereto or unless such breach  adversely  affects
the enforceability of such Mortgage Loan.

Collection and Other Servicing Procedures

         The Servicer is required to service the Mortgage Loans,  subject to the
terms of the  Mortgage  Loans  themselves,  pursuant  to the  Agreement  and the
requirements of applicable law, in the same manner in which it services mortgage
loans for its own portfolio  that are comparable to the Mortgage  Loans,  giving
due  consideration  to  customary  and usual  standards  of  practice of prudent
institutional  multifamily  mortgage  lenders and loan  services  utilized  with
respect to comparable  mortgage loans (the "Servicing  Standard").  The Servicer
will make  reasonable  efforts  to  collect  all  payments  called for under the
Mortgage Loans and will,  consistent with the Agreement,  follow such collection
procedures as are customary to the servicing of mortgage  loans in its servicing
portfolio which are comparable to the Mortgage Loans. Consistent with the above,
the Servicer may, in its discretion, waive any late payment charge in respect of
a late Mortgage Loan payment or any other administrative fee.

         The Servicer may extend the Maturity  Date of any Mortgage Loan without
the  consent of the  Trustee or the Owners of the  Certificates,  subject to the
following  conditions:  (i) a determination  must be made that a Balloon Payment
default is imminent and that the  extension of the Maturity  date is  reasonably
likely to produce a greater  recovery than  liquidation of the related  Mortgage
Loan;  (ii) any such  extension  will be for a period of not  greater  than [36]
months; and (iii) prior to granting such extension, the Servicer must determine:
(a) that no deferred  maintenance  exists;  (b) the ratio of the net income from
the operation of the Mortgaged  Property to debt service on the Mortgage Loan is
not less than to ; (c) no  Mortgage  Loan  payment due during the  preceding  12
months had been more than 30 days delinquent;  and (d) the related mortgagor has
made a  reasonable  effort to obtain new  financing in an amount  sufficient  to
enable payment of the Balloon Payment.

         The  Servicer  will not permit the  placement  of a  subsequent  senior
mortgage on any Mortgaged Property.

         In any case in which a  Mortgaged  Property  has been or is about to be
conveyed by the  Mortgagor,  the  Servicer may not permit an  assumption  of the
related Mortgage Loan. If the Servicer, however, is prevented from enforcing any
such clause or any such clause,  by its terms, is not operable,  the Servicer is
authorized to take or 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 the
Mortgagor  remains liable thereon or, if the Servicer finds it  appropriate,  is
released from liability  thereon.  In respect of transfers or proposed transfers
not covered by the above  guideline,  the  Servicer  will  exercise its right to
accelerate  the  maturity of the  related  Mortgage  Loan and  require  that the
principal balance thereof be paid in full. Any fee collected by the Servicer for
entering into any such  agreement will be retained by the Servicer as additional
servicing compensation.

         In addition,  if Mortgage Loans contain  due-on-encumbrance  clauses or
require the consent of the holder of the  Mortgage  Loan to the  creation of any
subordinate  lien or encumbrance  on the Mortgaged  Property,  the Servicer,  on
behalf of the Trustee,  will  exercise any right it may have to  accelerate  the
payment of such Mortgage Loans upon, or to withhold its consent to, the creation
of such liens or encumbrances.

         [The  Servicer is not  required to  establish  any escrow  account into
which it will deposit escrow  payments from  Mortgagors  under the Mortgages for
the payment of taxes, insurance premiums, assessments or similar items.]

         Payments  on  Mortgage  Loans;  Deposits  to  Certificate  Account  and
Prepayment Premium Account

         The Trustee  will  establish  and maintain in the name of the Trustee a
separate  account (the  "Certificate  Account") for the benefit of the Owners of
the Certificates. The Certificate Account will be required to be an

                                                             
                                      S-32

<PAGE>



Eligible Account  (described  below). The Servicer shall be required to remit to
the Trustee for deposit into the Certificate Account, daily, within one Business
Day of receipt thereof:

                  (i) all payments of interest on the Mortgage Loans (net of the
         related  Monthly  Servicing Fee with respect to each such Mortgage Loan
         which was an Outstanding Mortgage Loan as of the preceding Distribution
         Date);

                  (ii) all  payments  of  principal  received  in respect of the
         Mortgage Loans;

                  (iii) the aggregate of all purchase prices paid by the Company
         for the purchase of any Defective Mortgage Loan:

                  (iv) all cash ("Liquidation  Proceeds") received in connection
         with the  liquidation  of a  Liquidated  Mortgage  Loan net of expenses
         ("Liquidation  Expenses")  of the  Servicer  in  connection  with  such
         liquidation (such net liquidation  proceeds being referred to herein as
         "Net Liquidation Proceeds");

                  (v)  the  aggregate  of any  insurance  proceeds  received  in
         respect of a Mortgaged  Property  (net of amounts  covering the related
         reasonable expenses of the Servicer) that are not Liquidation  Proceeds
         and are applied to principal or interest on the related Mortgage Loan;

                  (vi) any  amounts  required  to be  deposited  pursuant to the
         Agreement in connection with any property ("REO Property")  acquired by
         the Mortgage Trust through foreclosure or deed in lieu of foreclosure;

                  (vii) any  amounts  required to be  deposited  pursuant to the
         Agreement in connection with the  application of co-insurance  clauses,
         flood damage to REO Properties and blanket policy deductibles; and

                  (viii)  all  advances  made by the  Servicer  with  respect to
         payments of principal (other than Balloon Payments) and interest on the
         Mortgage  Loans that were due on the related Due Date and not  received
         as of the close of business on the  Determination  Date  preceding  the
         related  Distribution  Date,  less  the  aggregate  amount  of any such
         delinquent payments that would constitute a Monthly Advance.

         Payments and collections that do not constitute  Available Funds (e.g.,
assumption  fees,  late  fees  or  other  administrative  charges)  will  not be
deposited in the  Certificate  Account and will be retained by [the  Servicer as
additional servicing compensation].  The Servicer may, from time to time, direct
the Trustee to make withdrawals from the Certificate  Account referred to above,
to make reimbursement of certain expenses to the Servicer.

         The  Trustee   will   establish   and   maintain,   on  behalf  of  the
Certificateholders,  a trust account (the "Prepayment Premium Account") in which
shall be deposited any premium or yield maintenance  payment by a Mortgagor with
respect to a related Mortgage Loan in connection with a Principal  Prepayment (a
"Prepayment Premium").  The Servicer shall remit to the Trustee for deposit into
the  Prepayment  Premium  Account,  daily,  within one  Business  Day of receipt
thereof from subservicers, all Prepayment Premiums received by it.

         Any funds on deposit in the Certificate  Account and Prepayment Premium
Account may be invested in  Permitted  Investments.  Permitted  Investments  are
specified in the Agreement as including certain federal  government  obligations
and  other  highly  rated  obligations.  Any net  investment  income  from  such
Permitted  Investments  will be for the benefit of [the  Servicer as part of its
servicing compensation].

Hazard Insurance

         The Servicer is required to cause to be maintained  for each  Mortgaged
Property a fire insurance  policy with extended perils coverage which contains a
standard mortgagee's clause in an amount at least equal to the lesser of (a) the
replacement  cost of the  improvements  on such  Mortgaged  Property  or (b) the
current principal balance of such Mortgage Loan. As set forth above, all amounts
collected  by the  Servicer  under any hazard  policy  (except for amounts to be
applied to the  restoration  or repair of the Mortgaged  Property or released to
the borrower in accordance with the Servicer's  normal  servicing  procedures or
the terms of the Mortgage Loan), to the extent they

                                                                    
                                      S-33

<PAGE>



constitute Net Liquidation  Proceeds or insurance  proceeds,  will ultimately be
deposited in the Certificate Account. The ability of the Servicer to assure that
hazard  insurance  proceeds  are  appropriately  applied may be dependent on its
being named as an additional  insured under any hazard insurance policy, or upon
the extend to which information in this regard is furnished to the Servicer by a
borrower. The Agreement provides that the Servicer may satisfy its obligation to
cause hazard policies to be maintained by maintaining a blanket policy issued by
an insurer  acceptable  to the Rating  Agency and fire  insurance  with extended
perils  coverage  on the  Mortgage  Loans.  If such  blanket  policy  contains a
deductible  clause,  the  Servicer is  obligated  to deposit in the  Certificate
Account the sums which would have been deposited therein but for such clause.

         If the properties securing the Mortgage Loans have appreciated in value
and if the amount of hazard insurance  maintained on the  improvements  securing
the  Mortgage  Loans were to decline as the  principal  balances  owing  thereon
decreased,  hazard insurance proceeds could be insufficient to restore fully the
damaged property in the event of a partial loss. See "Description of the Offered
Certificates  --  Subordination  of the  Subordinate  Certificates"  above for a
description  of the  protection  afforded to holders of the Class A Certificates
and, to a lesser extent,  the Class B Certificates  against losses occasioned by
hazards which are otherwise  uninsured  against  (including losses caused by the
application of the co-insurance clause described in the preceding paragraph).

         If the protection  afforded the Owners of the Class B  Certificates  by
the  subordination  of the Class C Certificates is exhausted,  and if a borrower
defaults on his  obligations  to make payments on a Mortgage Loan, the Owners of
the Class B Certificates will bear all risk of loss resulting from hazard losses
not covered by hazard insurance.  Once the Class Principal Balance is reduced to
zero,  all  such  remaining  losses  will  be by  the  Owners  of  the  Class  A
Certificates.

Realization Upon Defaulted Mortgage Loans

         The Servicer will  foreclose upon or otherwise  comparably  convert the
ownership of Mortgaged  Properties  securing such of the Mortgage  Loans as come
into default when, in accordance with applicable  servicing procedures under the
Agreement,  no  satisfactory  arrangements  can be made  for the  collection  of
delinquent  payments and the Servicer determines that such action is in the best
economic interest of the Certificateholders. In connection with such foreclosure
or other  conversion,  the  Servicer  will  follow  such  practices  as it deems
necessary or advisable  and as are in keeping  with the  Servicer's  multifamily
mortgage loan servicing activities and with the Servicing Standard, provided the
Servicer  will not  expend  its own  funds in  connection  foreclosure  or other
conversion,  correction of a default on a senior  mortgage or restoration of any
property unless such foreclosure,  correction or restoration is determined to be
in the best economic  interest of the Trust. Any Mortgaged  Property so acquired
by  the  Mortgage  Trust  is  required  to be  disposed  of in  accordance  with
applicable federal income tax law and regulations and consistent with the status
of the Trust Fund and the Mortgage Trust as REMICs, which regulations  currently
require that such  disposition  occur within two years of the  acquisition.  The
Agreement will provide that the Servicer, acting on behalf of the Trust, may not
acquire  title to a  Mortgaged  Property or take over its  operation  unless the
Servicer has previously determined, based on a report prepared by an independent
person who regularly conducts  environmental audits, that the Mortgaged Property
is in compliance with applicable  environmental  laws or that it would be in the
best  economic  interest of the Trusts to take the actions  necessary  to comply
with such laws. [Special Servicer requirements.]

Servicing and Other Compensation and Payment of Expenses

         The principal  servicing  compensation (the "Servicing Fee") to be paid
to  the  Servicer  in  respect  of  its  servicing  activities  relating  to the
Certificates  will  be  paid to it with  respect  to each  Distribution  Date by
withholding  from funds to be  deposited  into the  Certificate  Account  out of
collections  on the Mortgage  Loans in an amount  equal to, as to each  Mortgage
Loan,  one-twelfth of the product of (i) the rate set forth in the Mortgage Loan
Schedule (the  "Servicing  Fee Rate") and (ii) the Unpaid  Principal  Balance of
such Mortgage Loan as of such  Distribution  Date.  All  assumption  fees,  late
payment charges and extension and other  administrative  charges,  to the extent
collected from  borrowers,  will be [retained by the  Servicer].  The amounts of
late  charges  are  limited  by state law and range  from __% to __% of the late
monthly  payment.  [Assumption  fees  range  from __% to __% of the  outstanding
amount of the Mortgage Loan.]


                                                                   
                                      S-34

<PAGE>



         The Servicer  will pay certain  ongoing  expenses  associated  with the
Trust and  incurred  by it in  connection  with its  responsibilities  under the
Agreement,  including, without limitation, payment of the fees and disbursements
of the Trustee,  any custodian appointed by the Trustee and any paying agent. In
addition,  as indicated in the preceding section,  the Servicer will be entitled
to  reimbursement  for  certain  expenses  incurred  by  it in  connection  with
defaulted  Mortgage  Loans and in connection  with the  restoration of Mortgaged
Properties,   such  right  of  reimbursement   being  prior  to  the  rights  of
Certificateholders  to receive any  related  insurance  proceeds or  Liquidation
Proceeds.

Evidence as to Compliance

         On or before __________ in each year, beginning with __________, 199__,
the  Servicer at its expense is required to cause a firm of  independent  public
accountants  to furnish a statement  to the Trustee to the effect that such firm
has examined,  for the preceding  calendar year,  certain  documents and records
related  to  the  servicing  of  mortgage  loans  under  pooling  and  servicing
agreements (including the Agreement)  substantially similar to the Agreement and
such examination,  which as been conducted  substantially in compliance with the
Uniform  Single Audit  Program for Mortgage  Bankers,  has disclosed no items of
noncompliance  with the provisions of the Agreement which, in the opinion of the
firm, are material, except for such items as will be referred to in the report.

         The Agreement  will also provide for delivery (on or before  __________
in each year,  commencing  with  __________,  199__) to the Trustee of an annual
statement  signed by an officer of the  Servicer to the effect that the Servicer
has  fulfilled  its material  obligations  under the  Agreement  throughout  the
preceding year.

Certain Matters Regarding the Servicer

         The  Agreement  will  provide that the Servicer may not resign from its
obligations and duties thereunder unless (i) its duties thereunder are no longer
permissible  under  applicable  law or (ii) the Servicer no longer  wishes to be
Servicer and has proposed a successor Servicer that (a) is reasonably acceptable
to the  Trustee  (b) whose  appointment  will not result in a  reduction  of the
rating assigned to the Offered  Certificates or the Class C Certificates and (c)
is approved in writing by Owners of Percentages  Interest  aggregating  not less
than 50% of each Class of Certificate then Outstanding.

         The  Agreement  will also provide that  neither the  Servicer,  nor any
director, officer, employee or agent of the Servicer will be under any liability
to the Trust Fund or the Owners of the  Certificates for any action taken or for
refraining  from  the  taking  of any  action  in  good  faith  pursuant  to the
Agreement,  or for errors in  judgment;  provided,  however,  that  neither  the
Servicer nor any such person will be protected against any liability which would
otherwise be imposed by reason of  misfeasance,  bad faith or  negligence in the
performance  of duties or by reason of reckless  disregard  of  obligations  and
duties thereunder.  The Agreement will further provide that the Servicer and any
director,   officer,   employee  or  agent  of  the   Servicer  is  entitled  to
indemnification  by the Trust Fund and will be held  harmless  against any loss,
liability or expense  incurred in connection  with any legal action  relating to
the Agreement or the Owners of the Certificates,  other than any loss, liability
or expense  related to any specific  Mortgage Loan or Mortgage Loans (except any
such  loss,  liability  or  expense  otherwise   reimbursable  pursuant  to  the
Agreement)  and any loss,  liability  or expense  incurred by reason of reckless
disregard of obligations and duties thereunder.  In addition, the Agreement will
provide  that the  Servicer  will not be under  any  obligation  to  appear  in,
prosecute or defend any legal action which is not incidental to its duties under
the  Agreement  and  which in its  opinion  may  involve  it in any  expense  or
liability.  The Servicer  may,  however,  in its  discretion  undertake any such
action which it may deem  necessary or desirable  with respect to the  Agreement
and the rights and duties of the parties thereto and the interests of the Owners
of the Certificates  thereunder.  In such event, the legal expenses and costs of
such action and any liability  resulting  therefrom will be expenses,  costs and
liabilities of the Trust Fund and the Servicer will be entitled to be reimbursed
therefor from time to time on one or more  Distribution  Dates,  only out of the
Available Funds for such  Distribution  Date that remain after the distributions
to the  Certificateholders  for such  Distribution  Date  have  been  made.  The
Servicer's right to such indemnity or reimbursement will survive any resignation
or  termination  of the  Servicer  (and  will  survive  any  termination  of the
Agreement if the Servicer is still serving as the servicer at such  termination)
with respect to any losses, expenses, costs or liabilities arising prior to such
resignation or  termination  (or arising from events that occurred prior to such
resignation  or   termination).   Any  such  claims  by  or  on  behalf  of  the
Certificateholders or the Trust Fund will be

                                                                        
                                      S-35

<PAGE>



made only against the Servicer,  who will be liable with respect to its own acts
and  omissions  as well as the acts and  omissions of its  directors,  officers,
employees and agents.

         Any corporation  into which the Servicer may be merged or consolidated,
or any corporation  resulting from any merger,  conversion or  consolidation  to
which  the  Servicer  will be a  party,  or any  corporation  succeeding  to the
business of the Servicer,  which  executes an agreement of assumption to perform
every  obligation of the Servicer under the Agreement,  will be the successor of
the Servicer  thereunder,  without the execution or filing of any other paper or
any further act on the part of any of the parties  thereto,  anything therein to
the contrary notwithstanding.

Events of Default

         Events of Default under the Agreement  will consist of (i) a failure by
the Servicer to deposit in the  Certificate  Account any deposit  required to be
made under the Agreement,  which failure continues  unremedied for five business
days after the giving of written  notice of such  failure to the Servicer by the
Trustee,  or to the Servicer and the Trustee by holders of the  Certificates  of
any class evidencing,  as to such Class,  Percentage  Interests  aggregating not
less than 25%;  (ii) any failure by the  Servicer  duly to observe or perform in
any material  respect any of its other  covenants or agreements in the Agreement
which materially affects the Certificateholders and continues, unremedied for 60
days after the giving of written  notice of such  failure to the Servicer by the
Trustee,  or to the Servicer and the Trustee by holders of the  Certificates  of
any class evidencing,  as to such Class,  Percentage  Interests  aggregating not
less than 25%; and (iii) 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.

Rights Upon Event of Default

         So long as an Event of Default remains unremedied by the Servicer,  the
Depositor  or the  Trustee  may, or at the  written  direction  of the Owners of
Certificates  evidencing  not less than 51% of the  Ownership  Interests  in the
Trust Fund (for the purposes of this percentage,  the Class B, Class R and Class
RL  Certificateholders  shall be deemed to hold 0% of the Ownership Interests in
the Trust Fund) shall,  terminate all the rights and obligations of the Servicer
under the  Agreement in and to the Mortgage  Loans,  whereupon  the Trustee will
succeed to all the  responsibilities,  duties and  liabilities  of the  Servicer
under the Agreement and will be entitled to similar  compensation  arrangements;
provided, however, that the Trustee may waive any default by the Servicer in the
performance of its obligations under the Agreement and its consequences,  except
that  a  default  in  the  making  of any  required  distribution  on any of the
Certificates  may only be waived with the consent of the Owners of  Certificates
of each Class affected thereby, voting as a Class,  evidencing,  as to each such
Class, Percentage Interests aggregating not less than 66%]. Upon any such waiver
of a past default,  such default shall cease to exist,  and any Event of Default
arising therefrom shall be deemed to have been remedied for every purpose of the
Agreement.  No such waiver shall extend to any  subsequent  or other  default or
impair any right contingent thereon except to the extent expressly so waived.

         In the  event  that the  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, any established housing
and home finance institution that is then servicing a multi-family mortgage loan
portfolio  and with a net worth of at least  $__________  to act as successor to
the  Servicer  under the  Agreement.  Pending such  appointment,  the Trustee is
obligated to act in such capacity,  unless the Trustee is prohibited by law from
so  acting.  The  Trustee  and such  successor  may  agree  upon  the  servicing
compensation to be paid,  which in no event may be greater than the compensation
to the initial Servicer under the Agreement.

         No  Certificateholder  will  have any  right  under  the  Agreement  to
institute  any  proceeding  with  respect to the  Agreement  unless  such holder
previously has given to the Trustee written notice of default and unless holders
of Certificates of any Class evidencing,  as to such Class, Percentage Interests
aggregating  not less than 25% have made  written  request  upon the  Trustee to
institute such proceeding in its own name as Trustee thereunder and have offered
to the  Trustee  reasonable  indemnity  and the  Trustee  for 60 days  after the
receipt of such  request and after the  indemnity  has  neglected  or refused to
institute  any such  proceeding.  The  Trustee  will be under no  obligation  to
exercise  any of the trusts or powers  vested in it by the  Agreement or to make
any  investigation  of matters  arising  thereunder or to institute,  conduct or
defend any litigation thereunder or in relation thereto at the request, order or

                                                                  
                                      S-36

<PAGE>



direction  of any of the Owners of the  Certificates  covered by the  Agreement,
unless such Owners of the  Certificates  have offered to the Trustee  reasonable
security or indemnity  against the costs,  expenses and liabilities which may be
incurred therein or thereby.

Amendment

         The  Agreement  may be amended from time to time by the  Servicer,  the
Depositor,  the Company and the Trustee without the consent of any of the Owners
of the  Certificates  (a) to cure any error or any  ambiguity  or to  correct or
supplement  any  provisions  therein  which may be  inconsistent  with any other
provisions  therein,  (b) to add to the duties or  obligations  of the  Servicer
thereunder, (c) to maintain or improve the rating of the Class A Certificates or
the Class B Certificates then given by a Rating Agency (it being understood that
after  obtaining  the initial  ratings of the Class A and Class B  Certificates,
none of the  Depositor,  the Servicer or the Trustee is obligated to maintain or
improve  such  ratings),  or (d) to add any other  provisions  with  respect  to
matters or questions arising under the Agreement;  provided,  however, that such
action will not, as evidenced by an Opinion of Counsel,  adversely affect in any
material respect the interests of any Owner of a Certificate.  The Agreement may
also be  amended  from  time to time by the  Servicer,  the  Depositor,  and the
Trustee,  with the consent of the Owners of  Certificates of each Class affected
thereby evidencing,  as to such Class, Percentage Interests aggregating not less
than 51% for the purpose of adding any  provisions  to or changing in any manner
or  eliminating  any of the  provisions  of the Agreement or of modifying in any
manner the rights of Owners of the Certificates; provided, however, that no such
amendment  will (a)  reduce in any manner the amount of, or delay the timing of,
collections of payments on Mortgage Loans or distributions which are required to
be made on any Certificate  without the consent of the Owner of such Certificate
or (b)  reduce  the  aforesaid  percentage  required  to  consent  to  any  such
amendment,   without  the  consent  of  the  Owners  of  all  Certificates  then
outstanding.  The Agreement  may also be amended from time to time,  without the
consent of the Owners of the Certificates, with regard to certain REMIC matters.

Termination; Retirement of the Certificates

         The  obligations  created  by the  Agreement  will  terminate  upon the
payment to Owners of the  Certificates  of all amounts  held in the  Certificate
Account or by the  Servicer  and  required  to be paid to them  pursuant  to the
Agreement following the earlier of (i) the final payment or other liquidation of
the last  Mortgage  Loan  subject  thereto or the  disposition  of all  property
acquired upon  foreclosure  of any such Mortgage Loan and (ii) the repurchase by
the Servicer  from the Mortgage  Trust of all remaining  Mortgage  Loans and all
property  acquired in respect of such Mortgage Loans, as described  below. In no
event,  however,  will the trust  created by the Agreement  continue  beyond the
expiration of 21 years from the death of the last to survive of certain  persons
described in the Agreement.  Written notice of termination of the Agreement will
be given to each Certificateholder, and the final distribution will be made only
upon  surrender  and  cancellation  of the  Certificates  at an office or agency
appointed by the Trustee which will be specified in the notice of termination.

         At its option, the Depositor may repurchase from the Mortgage Trust all
remaining  Mortgage  Loans held by the  Mortgage  Trust at a price  equal to the
greater  of (a) the sum of (x)  100% of the  Unpaid  Principal  Balance  of each
Mortgage  Loan (other  than any  Foreclosed  Mortgage  Loan  represented  by REO
Property whose fair market value is included pursuant to clause (y) below) as of
the  Distribution  Date upon  which the  proceeds  of any  repurchase  are to be
distributed  and (y) the fair  market  value of all  Foreclosed  Mortgage  Loans
represented  by REO  Property.  The  right  of the  Depositor  to make  any such
purchase is conditioned  upon the Pool Principal  Balance being less than 10% of
the  Cut-Off  Date Pool  Principal  Balance.  The  termination  of the Trusts is
required to be effected in a manner  consistent with  applicable  federal income
tax regulations and their status as REMIC's.

The Trustee

         ____________________,  a __________ banking association organized under
the laws of the United  States,  is the Trustee.  Its Corporate  Trust Office is
located at _________________________.  The Depositor may also remove the Trustee
under certain circumstances,  including, among others, failure of the Trustee to
continue to satisfy the eligibility  requirements  described in the Agreement or
adjudication  of the Trustee as bankrupt or insolvent.  Upon  becoming  aware of
such  circumstances,  the  Depositor  will be  obligated  to appoint a successor
Trustee.  The Trustee may resign from its duties as Trustee under the Agreement.
Any resignation or removal of

                                                                        
                                      S-37

<PAGE>



the Trustee and  appointment  of a successor  Trustee will not become  effective
until acceptance of the appointment by the successor Trustee.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

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

REMIC Elections

         The  Trustee  will cause an election to be made to treat the Trust as a
"real estate  mortgage  investment  conduit"  ("REMIC")  for federal  income tax
purposes.  Arter & Hadden,  special tax  counsel,  is of the opinion  that,  for
federal  income tax purposes,  assuming (i) the REMIC  election is made and (ii)
compliance with the 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 ___%.  No  representation  is made that any of the
Mortgage Loans will prepay at this rate or any other rate. See "Certain  Federal
Income  Tax   Consequences--REMICS--Taxation   of   Holders  of  REMIC   Regular
Securities--Original Issue Discount" in the Prospectus.

         Although  not free from  doubt,  it is  anticipated  that the Class S-A
Certificates will be treated as issued with original issue discount in an amount
equal to the excess of all payments  thereon  over their issue price  (including
accrued  interest),  and the Trustee intends to report income in respect of such
Class of Certificates in this manner.  Under this method, any "negative" amounts
of  original  issue  discount  attributable  to rapid  prepayments  would not be
deductible  currently,  but would be offset against future positive  accruals of
original issue discount,  if any. Finally, a Class S-A  Certificateholder may be
entitled to a loss  deduction to the extent it becomes  certain that such holder
will not recover a portion of its remaining basis in the Class S-A  Certificate,
assuming no further prepayments.


                              ERISA CONSIDERATIONS

         Any Plan fiduciary which proposes to cause a Plan to acquire any of the
Offered  Certificates  should  consult  with its  counsel  with  respect  to the
potential  consequences  under the Employee  Retirement  Income  Security Act of
1974,  as  amended  ("ERISA"),  and the  Code,  of the  Plan's  acquisition  and
ownership of such Certificates.

General

         ERISA imposes certain restrictions on employee benefit plans subject to
ERISA  ("Plans")  and on persons who are  parties in  interest  or  disqualified
persons  ("parties in interest")  with respect to such Plans.  Certain  employee
benefit plans,  such as governmental  plans and church plans (if no election has
been made under section 410(d) of the Code), are not subject to the restrictions
of ERISA,  and assets of such plans may be invested in the Class A-1 and Class B
Certificates without regard to the ERISA considerations described below, subject
to other applicable  federal and state law.  However,  any such  governmental or
church plan which is qualified under Section

                                                                        
                                      S-38

<PAGE>



401(a) of the Code and exempt from taxation  under Section 501(a) of the Code is
subject to the  prohibited  transaction  rules set forth in  Section  503 of the
Code.

         Investments  by  Plans  are  subject  to  ERISA's   general   fiduciary
requirements,   including   the   requirement   of   investment   prudence   and
diversification  and  the  requirement  that a  Plan's  investments  be  made in
accordance with the documents governing the Plan.

Prohibited Transactions

         General.  Section  406 of ERISA  prohibits  parties  in  interest  with
respect to a Plan from engaging in certain transactions involving a Plan and its
assets  unless  a  statutory  or   administrative   exemption   applies  to  the
transaction.  Section  4975 of the Code (or,  in some cases,  Section  502(i) of
ERISA)  imposes  certain  excise  taxes on parties in interest  which  engage in
non-exempt prohibited transactions.

         The  United  States  Department  of Labor  ("DOL")  has  issued a final
regulation (29 C.F.R. Section 2510.3-101)  containing rules for determining what
constitutes the assets of a Plan.  This  regulation  provides that, as a general
rule, the underlying assets and properties of corporations, partnerships, trusts
and certain other entities in which a Plan makes an "equity  investment" will be
deemed for purposes of ERISA to be assets of the Plan unless certain  exceptions
apply.  One such  exception  provides  that if less than 25% of the value of the
Certificates outstanding is held by Plans, the assets of the Trusts would not be
deemed to include assets of Plans that are  Certificateholders.  However,  there
can be no assurance that the 25% exception described in the regulations would be
satisfied with respect to the Trusts.

         Under the terms of the  regulation,  the  Trusts  may be deemed to hold
plan assets by reason of a Plan's investment in a Certificate;  such plan assets
would include an undivided  interest in the Mortgage  Loans and any other assets
held by the Trusts. In such an event, the Depositor,  the Servicer,  the Trustee
and other persons, in providing services with respect to the Mortgage Loans, may
be parties in interest,  subject to the fiduciary  responsibility  provisions of
Title I of ERISA, including the prohibited transaction provisions of Section 406
of ERISA  (and of  Section  4975 of the  Code),  with  respect  to  transactions
involving the Mortgage Loans unless such transactions are subject to a statutory
or administrative exemption.

         [Availability of  Administrative  Exemption for Class A-1 and Class S-A
Certificates.    The   U.S.    Department    of    Labor    has    granted    to
___________________________  an administrative exemption (Prohibited Transaction
Exemption _______,  ________________________________________ from certain of the
prohibited  transaction rules of ERISA with respect to the initial purchase, the
holding  and  the  subsequent  resale  by  Plans  of  certificates  representing
interests  in   asset-backed   pass-through   trusts  that  consist  of  certain
receivables,   loans  and  other   obligations  that  meet  the  conditions  and
requirements  of PTE ______.  The receivables  covered by the exemption  include
mortgage  loans such as the  Mortgage  Loans.  The  exemption  will apply to the
acquisition, holding and resale of the Class A-1 and Class S-A Certificates by a
Plan,  provided that certain  conditions  (certain of which are described below)
are met.

         Among the conditions which must be satisfied for PTE ______ to apply to
the Class A-1 and Class S-A Certificates are the following:

         (1) The  acquisition of the Class A-1 and Class S-A  Certificates  by a
Plan  is on  terms  (including  the  price  for the  Class  A-1  and  Class  S-A
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 Class A-1 and Class S-A
Certificates  acquired  by the  Plan  are not  subordinated  to the  rights  and
interests evidenced by other certificates of the Trust Fund;

         (3) The Class A-1 and Class S-A Certificates  acquired by the Plan have
received  a rating at the time of such  acquisition  that is in one of the three
highest generic rating categories from any of S&P, Moody's, Duff & Phelps Credit
Rating Co. or Fitch Investors Service, Inc.;

         (4) The  Trustee is not an  affiliate  of any member of the  Restricted
Group (as defined below);

                                                                       
                                      S-39

<PAGE>




         (5) The sum of all payments made in  connection  with the resale of the
Class  A-1 and  Class  S-A  Certificates  represents  not more  than  reasonable
compensation for reselling the Class A-1 and Class S-A Certificates.  The sum of
all payments made to and retained by the  Depositor  pursuant to the sale of the
Mortgage  Loans to the Mortgage  Trust  represents not more than the fair market
value of such  Mortgage  Loans.  The sum of all payments made to and retained by
the Servicer represents not more than reasonable compensation for the Servicer's
services  under the Agreement and  reimbursement  of the  Servicer's  reasonable
expenses in connection therewith; and

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

         Moreover,    PTE   _______   would   provide    relief   from   certain
self-dealing/conflict  of interest prohibited  transactions only if, among other
requirements,  (i) in the case of the  acquisition  of Class  A-1 and  Class S-A
Certificates  in connection  with the initial  issuance,  at least fifty percent
(50%) of the Class  A-1 and  Class S-A  Certificates  are  acquired  by  persons
independent  of the  Restricted  Group  (as  defined  below),  (ii)  the  Plan's
investment in Class A-1 or Class S-A  Certificates  does not exceed  twenty-five
percent (25%) of all of the Class A-1 and Class S-A Certificates  outstanding at
the time of the acquisition and (iii)  immediately  after  acquisition,  no more
than  twenty-five  percent  (25%) of the  assets  of the Plan  are  invested  in
certificates  representing an interest in one or more trusts  containing  assets
sold or serviced by the same entity.  PTE ____ does not apply to Plans sponsored
by the  Servicer,  the  Depositor,  the  Trustee,  any obligor  with  respect to
Mortgage  Loans  included  in the  Mortgage  Trust  constituting  more than five
percent  of the  aggregate  unamortized  principal  balance of the assets in the
Mortgage Trust, or any affiliate of such parties (the "Restricted Group")

         ____  believes  that the exemption  will apply to the  acquisition  and
holding  of the  Class  A-1 and  Class  S-A  Certificates  by Plans and that all
conditions of the exemption other than those within the control of the investors
have been met. [In addition,  as of the date hereof,  there is no single obligor
with respect to Mortgage Loans  included in the Mortgage Trust that  constitutes
more than five percent of the  aggregate  unamortized  principal  balance of the
assets of the Mortgage Trust.]

         Under current law the purchase and holding of the Class B  Certificates
by or on behalf of any Plan subject to the fiduciary  responsibility  provisions
of ERISA may result in "prohibited transactions" within the meaning of ERISA and
the Code. [No transfer of a Class B Certificate  or any interest  therein may be
made  to  any  Plan  or  other  retirement  arrangement,   including  individual
retirement  accounts and annuities,  Keogh plans and  collective  investment and
separate  accounts in which such plans,  accounts or  arrangements  are invested
that is subject to ERISA or the Code unless the  prospective  transferee  of the
Class B  Certificate  provides the Trustee with a  representation  letter and an
opinion of counsel,  each in the form required under the  Agreement.  See "ERISA
Considerations" herein and in the Prospectus.]

         Review By Plan  Fiduciaries.  Due to the  complexity of these rules and
the penalties  imposed upon persons involved in prohibited  transactions,  it is
especially  important  that any Plan  fiduciary  who proposes to cause a Plan to
purchase Class A-1 or Class S-A Certificates should consult with its own counsel
with  respect  to the  potential  consequences  under  ERISA and the Code of the
Plan's acquisition and ownership of Class A-1 or Class S-A Certificates.  Assets
of a Plan or individual  retirement  account should not be invested in the Class
A-1 and Class S-A Certificates  unless it is clear that the assets of the Trusts
will  not be plan  assets  or  unless  it is  clear  that  the PTE  ______  or a
prohibited  transaction  class  exemption  will apply and  exempt all  potential
prohibited transactions.


                         LEGAL INVESTMENT CONSIDERATIONS

         [As  long  as the  Class A  Certificates  are  rated  in one of the two
highest  rating  categories by at least one  nationally  recognized  statistical
rating organization,  the Class A Certificates will constitute "mortgage related
securities"  within the  meaning of SMMEA and as such will 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,

                                                                        
                                      S-40

<PAGE>



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, however, 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 has 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  [Class  B]  Certificates  will not be  "mortgage  securities"  for
purposes of SMMEA. As a result, the appropriate  characterization  of the [Class
B]  Certificates  under  various  legal  investment  restrictions,  and thus the
ability of  investors  subject to these  restrictions  to purchase the [Class B]
Certificates, is subject to significant interpretive uncertainties.

         The Depositor makes no  representation  as to the ability of particular
investors to purchase the Offered Certificates under applicable legal investment
or  restrictions.  All institutions  whose investment  activities are subject to
legal  investments  and  regulations,   regulatory  requirements  or  review  by
regulatory  authorities  should  consult with their own advisors in  determining
whether and to what extent the Offered Certificates constitute legal investments
for or are subject to investment, capital or other restrictions.


                                     RATINGS

         It is a condition to the issuance of the Offered  Certificates that the
Class A-1 and Class S-A  Certificates  each be rated no lower  than "AAA" by S&P
and "Aaa" by Moody's  and that the Class B  Certificates  be rated no lower than
"____" by _____. 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 agency. Each security rating should be evaluated  independently
of any other security rating.

         The ratings  assigned by the Rating  Agencies to mortgage  pass-through
certificates address the likelihood of the receipt by  certificateholders of all
distributions  to  which  such  certificateholders  are  entitled.  The  ratings
assigned to mortgage  pass-through  certificates  do not  constitute a statement
regarding the frequency or extent of principal  prepayments.  The ratings do not
address  the  possibility  that  certificateholders  might  receive a lower than
anticipated yield on their investment.


                                  UNDERWRITING

         Under  the  terms  and  subject  to the  conditions  set  forth  in the
Underwriting  Agreement for the sale of the Offered Certificates,  the Depositor
has   agreed  to  cause  the   Trust  to  sell  and   ___________________   (the
"Underwriters") have agreed to purchase the Offered Certificates.

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

         The Underwriters  have advised the Depositor that they propose to offer
the Offered  Certificates  for sale from time to time in one or more  registered
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

                                                                           
                                      S-41

<PAGE>



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.

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

         The   Depositor  has  been  advised  by  the   Underwriters   that  the
Underwriters  presently  intends  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.


                                  LEGAL MATTERS

         Certain legal  matters  relating to the validity of the issuance of the
Certificates  will  be  passed  upon  for  the  Depositor  by  Arter  &  Hadden,
Washington,  D.C. and by Alan L. Langus,  chief counsel to the Company.  Certain
legal  matters  relating to  insolvency  issues and certain  federal  income tax
matters  concerning  the  Certificates  will be passed upon for the Depositor by
Arter  &  Hadden.  Certain  legal  matters  relating  to  the  validity  of  the
Certificates     will    be    passed    upon    for    the    Underwriter    by
________________________.



                                                                        
                                      S-42

<PAGE>



                                                                       EXHIBIT A

                             MORTGAGE LOAN SCHEDULE



                                                                   
                                      S-43

<PAGE>


                                                                      APPENDIX A

                            NDEX TO LOCATION OF PRINCIPAL DEFINED TERMS
<TABLE>
<CAPTION>


                                          Page                                               Page
<S>                                      <C>       <C>                                      <C>    

accredited investor.......................S-40      Policies.................................S-20
Additional Collateral.....................S-31      Prepayment Premium.......................S-33
Agreement.................................S-31      Prepayment Premium Account...............S-33
Appraised Values..........................S-16      Prepayments...............................S-7
Balloon Payments..........................S-12      Purchase Price...........................S-31
Book Entry Termination....................S-22      Rating Agencies...........................S-7
CERCLA....................................S-10      Realized Losses...........................S-6
Certificate Account.......................S-32      Record Date...............................S-3
Certificate Registrar.....................S-21      REMIC.....................................S-7
Certificates...............................S-1      REO Property.............................S-33
Class A-1 Certificates.....................S-1      Residual Certificates.....................S-1
Class A-1 Pass-Through                              Restricted Group.........................S-40
Rate.......................................S-2      S&P.......................................S-7
Class B Certificates.......................S-1      Scheduled Final Distribution Date........S-30
Class B Principal Distribution Amount......S-4      Senior Certificates.......................S-1
Class C Certificates.......................S-1      Servicer..................................S-1
Class Principal Balance...................S-23      Servicing Fee............................S-34
Class R Certificates.......................S-1      Servicing Fee Rate........................S-6
Class RL Certificates......................S-1      Servicing Standard.......................S-32
Class S-A Certificates.....................S-1      SMMEA.....................................S-8
Class S-A Pass-Through                              Special Servicer..........................S-1
Rate.......................................S-2      SREA.....................................S-18
Class A-1 Principal Distribution Amount....S-3      SRPA.....................................S-18
Clearing Agency...........................S-21      superlien................................S-10
Clearing Agency Participants..............S-22      The Mortgage Trust-Underwriting              
Closing Date...............................S-1        Standards...............................S-2
Code.......................................S-8      Trust.....................................S-1
Company....................................S-2      Trust Fund................................S-1
CPR.......................................S-28      Trustee...................................S-1
Cut-Off Date...............................S-1      Trusts....................................S-2
Default Rate..............................S-19      Underwriter..............................S-41
Defective Mortgage Loan...................S-31      Unpaid Delinquent Maturity Amount........S-23
Depositor..................................S-1      Unpaid Principal Balance.................S-23
DOL.......................................S-39      Weighted average life....................S-28
equity investment.........................S-39      
ERISA......................................S-8
Events of Default.........................S-19
Final Scheduled Distribution Date..........S-6
Liquidated Mortgage Loan..................S-24
Liquidation Expenses......................S-33
Liquidation Proceeds......................S-33
Lower Tier REMIC...........................S-7
MAI.......................................S-18
Master Servicer............................S-1
Monthly Advance............................S-5
Monthly Interest..........................S-23
Monthly Report............................S-25
Moody's....................................S-7
Mortgage Files............................S-31
Mortgage Loan Schedule....................S-14
Mortgage Loans.............................S-2
Mortgage Note.............................S-19
mortgage related securities................S-8
Mortgage Trust.............................S-1
Mortgaged Properties.......................S-2
Net Liquidation Proceeds..................S-33
Net Losses................................S-15
Notional Principal Balance...................1
Offered Certificates.......................S-1
Original Class A-1 Principal Balance.......S-1
Originator.................................S-2
Outstanding Mortgage Loan.................S-23
Owners....................................S-21
parties in interest.......................S-38
Payment Date..............................S-21
Percentage Interest.......................S-21
Plan.......................................S-8
Plans.....................................S-38
</TABLE>

<PAGE>


                  Preliminary Prospectus dated __________, 199_
PROSPECTUS

                            Asset Backed Certificates
                              (Issuable in Series)
                       ContiSecurities Asset Funding Corp.
                                   (Depositor)

     This Prospectus relates to Asset Backed Certificates to be issued from time
to time in one or more series (and one or more classes within a series), certain
classes  of which may be  offered  on terms  determined  at the time of sale and
described in this Prospectus and the related Prospectus Supplement.  Each series
of  Certificates  will be issued by a separate  trust (each, a "Trust") and will
evidence either a beneficial  ownership interest in, such Trust. The assets of a
Trust will include one or more of the following:  (i) one-to-four  family and/or
multifamily  residential  mortgage  loans,  including  mortgage loans secured by
junior  liens on the related  mortgaged  properties  and Title I loans and other
types of home improvement retail installment  contracts,  (ii) conditional sales
contracts and installment  sales or loan agreements or  participation  interests
therein secured by manufactured housing, (iii) mortgage-backed  securities, (iv)
other  mortgage-related  assets  and  securities  and (v)  reinvestment  income,
reserve funds, cash accounts, insurance policies,  guaranties, letters of credit
or other assets as described in the related Prospectus Supplement.

     One or more  classes of  Certificates  of a series may be (i)  entitled  to
receive distributions allocable to principal, principal prepayments, interest or
any  combination  thereof prior to one or more other classes of  Certificates of
such series or after the  occurrence of certain events or (ii)  subordinated  in
the  right to  receive  such  distributions  to one or more  senior  classes  of
Certificates of such series, in each case as specified in the related Prospectus
Supplement.  Interest on each class of  Certificates  entitled to  distributions
allocable to interest may accrue at a fixed rate or at a rate that is subject to
change from time to time as specified in the related Prospectus Supplement.  The
Depositor or its affiliates may retain or hold for sale from time to time one or
more classes of a series of Certificates.

     Distributions on the Certificates  will be made at the intervals and on the
dates  specified  in the related  Prospectus  Supplement  from the assets of the
related Trust and any other assets pledged for the benefit of the  Certificates.
An  affiliate  of the  Depositor  may  make or  obtain  for the  benefit  of the
Certificates  limited  representations  and warranties  with respect to mortgage
assets  assigned to the related Trust.  Neither the Depositor nor any affiliates
will have any other obligation with respect to the Certificates.

     The  yield on  Certificates  will be  affected  by the rate of  payment  of
principal (including  prepayments) of mortgage assets in the related Trust. Each
series  of  Certificates   will  be  subject  to  early  termination  under  the
circumstances described herein and in the related Prospectus Supplement.

     If specified in a Prospectus Supplement, one or more separate elections may
be made to treat the Trust for the related series or specified  portions thereof
as a "real estate mortgage  investment conduit" ("REMIC") for federal income tax
purposes.  See  "Certain  Federal  Income  Tax  Consequences"  herein and in the
related Prospectus Supplement.

     It is a condition to the issuance of the Certificates that the Certificates
be rated in not less than the fourth  highest  rating  category by a  nationally
recognized rating organization.

     See "Risk Factors" beginning on page 6 herein and in the related Prospectus
Supplement for a discussion of significant matters affecting  investments in the
Certificates.

     See "ERISA  Considerations" herein and in the related Prospectus Supplement
for a discussion of  restrictions  on the  acquisition of  Certificates by "plan
fiduciaries."

     THE  ASSETS  OF A TRUST  ARE THE SOLE  SOURCE OF  PAYMENTS  ON THE  RELATED
CERTIFICATES.  THE CERTIFICATES DO NOT REPRESENT AN INTEREST IN OR OBLIGATION OF
THE DEPOSITOR, ANY SERVICER, ANY MASTER SERVICER, ANY ORIGINATOR, ANY TRUSTEE OR
ANY  OF  THEIR  AFFILIATES,  EXCEPT  AS SET  FORTH  HEREIN  AND  IN THE  RELATED
PROSPECTUS  SUPPLEMENT.  NEITHER THE  CERTIFICATES  NOR THE UNDERLYING  MORTGAGE
ASSETS  WILL  BE   GUARANTEED   OR  INSURED  BY  ANY   GOVERNMENTAL   AGENCY  OR
INSTRUMENTALITY  OR BY THE DEPOSITOR,  ANY SERVICER,  ANY MASTER  SERVICER,  ANY
ORIGINATOR,  ANY TRUSTEE OR ANY OF THEIR AFFILIATES,  EXCEPT AS SET FORTH IN THE
RELATED PROSPECTUS SUPPLEMENT.
- --------------------------------------------------------------------------------

  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
 EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
   AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
 ACCURACY OR ADEQUACY OF THIS PROSPECTUS OR ANY RELATED PROSPECTUS SUPPLEMENT.
            ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
- --------------------------------------------------------------------------------
     Offers  of the  Certificates  may be made  through  one or  more  different
methods,  including  offerings  through  underwriters,  as more fully  described
herein and in the  related  Prospectus  Supplement.  See "Plan of  Distribution"
herein and in the related Prospectus Supplement.

     Prior to their issuance there will have been no market for the Certificates
nor can there by any assurance that one will develop or if it does develop, that
it will provide the Owners of the  Certificates  with liquidity or will continue
for the life of the Certificates.

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


                 The date of this Prospectus is January__, 1997.


<PAGE>



No  person  has  been  authorized  to  give  any  information  or  to  make  any
representations other than those contained in this Prospectus and any Prospectus
Supplement  with  respect  hereto and,  if given or made,  such  information  or
representations  must not be relied upon.  This  Prospectus  and any  Prospectus
Supplement  with  respect  hereto  do not  constitute  an  offer  to  sell  or a
solicitation  of an  offer to buy any  securities  other  than the  Certificates
offered hereby and thereby or an offer of such Certificates to any person in any
state or other jurisdiction in which such offer would be unlawful.  The delivery
of this Prospectus at any time does not imply that information herein is correct
as of any time  subsequent to its date;  however,  if any material change occurs
while this  Prospectus is required by law to be delivered,  this Prospectus will
be amended or supplemented accordingly.

<TABLE>
<CAPTION>

                                                       TABLE OF CONTENTS

                                                          Page                                                                 Page

<S>                                                          <C>      <C>                                                        <C>
SUMMARY OF PROSPECTUS......................................  1        THE DEPOSITOR............................................. 38
RISK FACTORS...............................................  7        CERTAIN LEGAL ASPECTS OF THE MORTGAGE                        
DESCRIPTION OF THE CERTIFICATES............................ 10             ASSETS............................................... 38
     General............................................... 11             General.............................................. 38
     Classes of Certificates............................... 11             Foreclosure.......................................... 39
     Distributions of Principal and Interest............... 13             Soldiers' and Sailors' Civil Relief Act.............. 44
     Book Entry Registration............................... 14             The Contracts........................................ 45
     List of Owners of Certificates........................ 15             The Title I Program.................................. 47
THE TRUSTS................................................. 15        LEGAL INVESTMENT MATTERS.................................. 52
     Mortgage Loans........................................ 15        ERISA CONSIDERATIONS...................................... 52
     Contracts............................................. 18        CERTAIN FEDERAL INCOME TAX CONSEQUENCES................... 54
     Mortgage-Backed Securities............................ 19             Federal Income Tax Consequences For REMIC               
     Other Mortgage Securities............................. 20                 Certificates..................................... 54
CREDIT ENHANCEMENT......................................... 20             Taxation of Regular Certificates..................... 56
SERVICING OF MORTGAGE LOANS AND                                            Taxation of Residual Certificates.................... 61
     CONTRACTS............................................. 25             Treatment of Certain Items of REMIC Income and          
     Payments on Mortgage Loans............................ 25                 Expense.......................................... 63
     Advances.............................................. 26             Tax-Related Restrictions on Transfer of Residual        
     Collection and Other Servicing Procedures............. 26                 Certificates..................................... 65
     Primary Mortgage Insurance............................ 28             Sale or Exchange of a Residual Certificate........... 67
     Standard Hazard Insurance............................. 28             Taxes That May Be Imposed on the REMIC Pool.......... 67
     Title Insurance Policies.............................. 30             Liquidation of the REMIC Pool........................ 68
     Claims Under Primary Mortgage Insurance Policies                      Administrative Matters............................... 68
         and Standard Hazard Insurance Policies; Other                     Limitations on Deduction of Certain Expenses......... 69
         Realization Upon Defaulted Loan................... 30             Taxation of Certain Foreign Investors................ 69
     Realization Upon or Sale of Defaulted Multifamily                     Backup Withholding................................... 70
         Loans............................................. 30             Reporting Requirements............................... 70
     Servicing Compensation and Payment of Expenses........ 31             Federal Income Tax Consequences for Certificates as     
     Master Servicer....................................... 31                 to Which No REMIC Election Is Made............... 71
ADMINISTRATION............................................. 32             Premium and Discount................................. 72
     Assignment of Mortgage Assets......................... 32             Stripped Certificates................................ 74
     Evidence as to Compliance............................. 34             Reporting Requirements and Backup Withholding........ 76
     The Trustee........................................... 34             Taxation of Certain Foreign Investors................ 77
     Administration of the Certificate Account............. 35             Taxation of Securities Classified as Partnership        
     Reports............................................... 36                 Interests........................................ 77
     Forward Commitments; Pre-Funding...................... 36        PLAN OF DISTRIBUTION...................................... 77
     Servicer Events of Default............................ 37        LEGAL MATTERS............................................. 78
     Rights Upon Servicer Event of Default................. 37        FINANCIAL INFORMATION..................................... 78
     Amendment............................................. 37        INDEX TO LOCATION OF PRINCIPAL DEFINED                       
     Termination........................................... 38             TERMS................................................A-1
USE OF PROCEEDS............................................ 38        

</TABLE>


     Until 90 days after the date of each  Prospectus  Supplement,  all  dealers
effecting transactions in the related Certificates, 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.

                              AVAILABLE INFORMATION

     The  Depositor  is  subject  to  the  informational   requirements  of  the
Securities Exchange Act of 1934 (the "Exchange Act") and in accordance therewith
files reports and other information with the Securities and Exchange  Commission
(the  "Commission").  Such reports and other  information filed by the Depositor
can be inspected and copied at the public reference facilities maintained by the
Commission at its Public Reference Section, 450 Fifth Street, N.W.,  Washington,
D.C.  20549,  and its  Regional  Offices  located as follows:  Chicago  Regional
Office, 500 West Madison, 14th Floor, Chicago, Illinois 60661; New York Regional
Office,  Seven  World Trade  Center,  New York,  New York 10048.  Copies of such
material  can also be obtained  at  prescribed  rates from the Public  Reference
Section of the Commission,  450 Fifth Street, N.W., Washington,  D.C. 20549, and
electronically through the Commission's Electronic Data Gathering,  Analysis and
Retrieval  System  at  the  Commission's  web  site  (http:\\www.sec.gov).   The
Depositor does not intend to send any financial reports to Owners.



<PAGE>



     This  Prospectus  does not contain all of the  information set forth in the
Registration  Statement  (of which this  Prospectus  forms a part) and  exhibits
thereto which the Depositor has filed with the  Commission  under the Securities
act of 1933 (the "Securities Act") and to which reference is hereby made.

                                REPORTS TO OWNERS

     The Trustee or other designated person will be required to provide periodic
unaudited  reports  concerning the  Certificates and the Trust to all registered
holders of Certificates of the related series. See "Administration-Reports."

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     All  documents  filed with  respect to each  respective  Trust  pursuant to
Sections  13(a),  13(c), 14 and 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  ContiSecurities  Asset Funding Corp., 277 Park Avenue,  38th Floor,
New York, New York 10172 (telephone number (212) 207- 2840).


<PAGE>

                              SUMMARY OF PROSPECTUS

         The following  summary is qualified in its entirety by reference to the
detailed information  appearing elsewhere in this Prospectus and by reference to
the Prospectus Supplement relating to a particular series of Certificates and to
the related  Agreement  which will be prepared in connection with each series of
Certificates. Unless otherwise specified, capitalized terms used and not defined
in  this  Summary  of  Prospectus  have  the  meanings  given  to  them  in this
Prospectus.  An index indicating where certain capitalized terms used herein are
defined appears in Appendix A hereto.

Securities......................   Asset Backed Certificates, issuable from time
                                   to time in series,  in fully  registered form
                                   or  book  entry  only  form,   in  authorized
                                   denominations, as described in the Prospectus
                                   Supplement   (the    "Certificates").    Each
                                   Certificate   will   represent  a  beneficial
                                   ownership  interest  in a trust  (a  "Trust")
                                   created  from  time  to  time  pursuant  to a
                                   pooling  and  servicing  agreement  or  trust
                                   agreement (each, an "Agreement").

The Depositor...................   ContiSecurities   Asset  Funding  Corp.  (the
                                   "Depositor") is a Delaware  corporation.  The
                                   Depositor's  principal  executive offices are
                                   located at 277 Park Avenue,  38th Floor,  New
                                   York, New York, 10172; telephone number (212)
                                   207-2840.  See "The  Depositor"  herein.  The
                                   Depositor  or its  affiliates  may  retain or
                                   hold for sale  from  time to time one or more
                                   classes of a series of Certificates.

The Servicer....................   The entity or entities  named as the Servicer
                                   in    the    Prospectus    Supplement    (the
                                   "Servicer"),   will  act  as  servicer,  with
                                   respect to the Mortgage  Loans and  Contracts
                                   included in the related  Trust.  The Servicer
                                   may be an affiliate of the  Depositor and may
                                   be  a  seller  of  Mortgage   Assets  to  the
                                   Depositor (each, a "Seller").

The Master Servicer.............   A "Master  Servicer"  may be specified in the
                                   related Prospectus Supplement for the related
                                   series of Certificates.

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

Trust Assets....................   The    assets    of   a    Trust    will   be
                                   mortgage-related    assets   (the   "Mortgage
                                   Assets")  consisting  of one or  more  of the
                                   following types of assets:

A.  The Mortgage Loans..........   "Mortgage    Loans"    may    include:    (i)
                                   conventional (i.e., not insured or guaranteed
                                   by any  governmental  agency)  Mortgage Loans
                                   secured  by  one-to-four  family  residential
                                   properties;   (ii)  conventional  multifamily
                                   mortgage  loans  ("Conventional   Multifamily
                                   Loans") or  mortgages  insured by the Federal
                                   Housing     Administration     (the    "FHA")
                                   ("FHA-Insured Multifamily Loans" and together
                                   with the Conventional  Multifamily Loans, the
                                   "Multifamily  Loans");  (iii)  Mortgage Loans
                                   secured  by  security   interests  in  shares
                                   issued by  private,  non-profit,  cooperative
                                   housing corporations  ("Cooperatives") and in
                                   the related  proprietary  leases or occupancy
                                   agreements   granting   exclusive  rights  to
                                   occupy   specific   dwelling  units  in  such
                                   Cooperatives'  buildings;  and, (iv) Mortgage
                                   Loans  secured by junior liens on the related
                                   mortgaged properties, including Title I Loans
                                   and other  types of home  improvement  retail
                                   installment contracts. The

                                                                         

                                        1

<PAGE>

                                   Mortgage  Loans may be  located in any one of
                                   the 50 states,  the  District  of Columbia or
                                   the  Commonwealth  of Puerto  Rico.  See "The
                                   Trusts - Mortgage Loans" herein.

B.  Contracts...................   Contracts  may  include   conditional   sales
                                   contracts  and  installment   sales  or  loan
                                   agreements or participation interests therein
                                   secured by new or used Manufactured Homes (as
                                   defined    herein).    Contracts    may    be
                                   conventional (i.e., not insured or guaranteed
                                   by any  government  agency) or insured by the
                                   FHA,   including   Title  I   Contracts,   or
                                   partially    guaranteed   by   the   Veterans
                                   Administration  ("VA"),  as  specified in the
                                   related  Prospectus   Supplement.   See  "The
                                   Trusts - Contracts" herein.

C. Mortgage-
      Backed Securities.........   "Mortgage-Backed  Securities"  (or "MBS") may
                                   include (i) private (that is, not  guaranteed
                                   or insured by the United States or any agency
                                   or    instrumentality    thereof)    mortgage
                                   participations,     mortgage     pass-through
                                   certificates    or   other    mortgage-backed
                                   securities  or (ii)  certificates  insured or
                                   guaranteed  by  Federal  Home  Loan  Mortgage
                                   Corporation  ("FHLMC")  or  Federal  National
                                   Mortgage  Association  ("FNMA") or Government
                                   National Mortgage Association  ("GNMA").  See
                                   "The  Trusts  -  Mortgage-Backed  Securities"
                                   herein.

D.  Other Mortgage Securities...   Other  Mortgage  Securities may include other
                                   securities   that   directly  or   indirectly
                                   represent  an  ownership  interest in, or are
                                   secured by and payable from,  mortgage  loans
                                   on   real    property   or    mortgage-backed
                                   securities,  such as  residual  interests  in
                                   issuances    of    collateralized    mortgage
                                   obligations    or    mortgage    pass-through
                                   certificates.   See   "The   Trusts  -  Other
                                   Mortgage Securities" herein.

                                   Trust  assets may also  include  reinvestment
                                   income,   reserve   funds,   cash   accounts,
                                   insurance  policies,  guaranties,  letters of
                                   credit or other  assets as  described  in the
                                   related Prospectus Supplement.

                                   The  related  Prospectus   Supplement  for  a
                                   series  of  Certificates  will  describe  the
                                   Mortgage  Assets to be  included in the Trust
                                   for such series.

The Certificates................   The  Certificates of any series may be issued
                                   in one or more  classes,  as specified in the
                                   Prospectus Supplement. One or more classes of
                                   Certificates   of  each  series  (i)  may  be
                                   entitled to receive  distributions  allocable
                                   only to principal, only to interest or to any
                                   combination thereof;  (ii) may be entitled to
                                   receive  distributions only of prepayments of
                                   principal   throughout   the   lives  of  the
                                   Certificates  or  during  specified  periods;
                                   (iii)  may be  subordinated  in the  right to
                                   receive  distributions of scheduled  payments
                                   of  principal,   prepayments   of  principal,
                                   interest or any combination thereof to one or
                                   more other  classes of  Certificates  of such
                                   series    throughout   the   lives   of   the
                                   Certificates  or  during  specified  periods;
                                   (iv)  may  be   entitled   to  receive   such
                                   distributions  only after the  occurrence  of
                                   events    specified    in   the    Prospectus
                                   Supplement;  (v) may be  entitled  to receive
                                   distributions  in accordance  with a schedule
                                   or  formula  or on the  basis of  collections
                                   from designated portions of the assets in the
                                   related  Trust;   (vi)  as  to   Certificates
                                   entitled  to   distributions   allocable   to
                                   interest,

                                                            

                                        2

<PAGE>




                                   may be  entitled  to  receive  interest  at a
                                   fixed  rate  or a rate  that  is  subject  to
                                   change  from time to time;  (vii) may  accrue
                                   interest, with such accrued interest added to
                                   the  principal  or  notional  amount  of  the
                                   Certificates,  and  no  payments  being  made
                                   thereon  until  certain  other classes of the
                                   series have been paid in full;  and (viii) as
                                   to  Certificates  entitled  to  distributions
                                   allocable  to  interest,  may be  entitled to
                                   distributions   allocable  to  interest  only
                                   after the  occurrence of events  specified in
                                   the  Prospectus  Supplement  and  may  accrue
                                   interest  until such  events  occur,  in each
                                   case as specified  in the related  Prospectus
                                   Supplement.  The timing  and  amounts of such
                                   distributions  may vary among  classes,  over
                                   time,   or  otherwise  as  specified  in  the
                                   related Prospectus Supplement.

Distributions on
  the Certificates..............   The  related   Prospectus   Supplement   will
                                   specify  (i)  whether  distributions  on  the
                                   Certificates  entitled  thereto  will be made
                                   monthly, quarterly, semi-annually or at other
                                   intervals  and  dates  out  of  the  payments
                                   received  in respect of the  Mortgage  Assets
                                   included  in  the  related  Trust  and  other
                                   assets,  if any,  pledged  for the benefit of
                                   the related Owners of Certificates;  (ii) the
                                   amount allocable to payments of principal and
                                   interest on any Distribution  Date; and (iii)
                                   whether  all  distributions  will be made pro
                                   rata to Owners of  Certificates  of the class
                                   entitled thereto.

                                   The aggregate  original  principal balance of
                                   the  Certificates  will  equal the  aggregate
                                   distributions  allocable  to  principal  that
                                   such   Certificates   will  be   entitled  to
                                   receive;   the  Certificates   will  have  an
                                   aggregate original principal balance equal to
                                   or less than the aggregate  unpaid  principal
                                   balance of the related  Mortgage Assets (plus
                                   amounts  held in a  Pre-Funding  Account,  if
                                   any)  as of the  first  day of the  month  of
                                   creation of the Trust;  and the  Certificates
                                   will bear interest in the aggregate at a rate
                                   (the   "Pass-Through   Rate")  equal  to  the
                                   interest  rate borne by the related  Mortgage
                                   Assets  net of  servicing  fees and any other
                                   specified amounts.

Pre-Funding Account.............   A Trust may enter into an agreement  (each, a
                                   "Pre-Funding  Agreement")  with the Depositor
                                   whereby the Depositor  will agree to transfer
                                   additional  Mortgage  Assets  to  such  Trust
                                   following  the  date on which  such  Trust is
                                   established and the related  Certificates are
                                   issued.   Any   Pre-Funding   Agreement  will
                                   require   that   any   Mortgage    Loans   so
                                   transferred   conform  to  the   requirements
                                   specified in such Pre-Funding Agreement. If a
                                   Pre- Funding 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
                                   Certificates    of   the   related    series;
                                   subsequently,  the additional Mortgage Assets
                                   will be  transferred  to the related Trust in
                                   exchange for money  released to the Depositor
                                   from the related  Pre-Funding  Account.  Each
                                   Pre-Funding  Agreement  will set a  specified
                                   period during which any such  transfers  must
                                   occur. If all moneys originally  deposited to
                                   such Pre-Funding  Account are not used by the
                                   end  of  such  specified  period,   then  any
                                   remaining   moneys   will  be  applied  as  a
                                   mandatory prepayment of a class or classes of
                                   Certificates  as  specified  in  the  related
                                   Prospectus  Supplement.  The specified period
                                   for

                                                                           

                                        3

<PAGE>




                                   the  acquisition  by a  Trust  of  additional
                                   Mortgage  Loans  will  generally  not  exceed
                                   three  months  from  the date  such  Trust is
                                   established.

Optional Termination............   The Servicer, the Seller, the Depositor,  or,
                                   if  specified   in  the  related   Prospectus
                                   Supplement,  the Owners of a related class of
                                   Certificates  or a  credit  enhancer  may  at
                                   their   respective   options   effect   early
                                   retirement   of  a  series  of   Certificates
                                   through the purchase of the  Mortgage  Assets
                                   in the related Trust. See  "Administration  -
                                   Termination" herein.

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  Certificates  by
                                   soliciting  competitive bids for the purchase
                                   of  the  assets  of  the  related   Trust  or
                                   otherwise.     See     "Administration     --
                                   Termination" herein.

Advances........................   The  Servicer  of  the  Mortgage   Loans  and
                                   Contracts  will be obligated (but only to the
                                   extent  set forth in the  related  Prospectus
                                   Supplement)     to     advance     delinquent
                                   installments  of  principal  and/or  interest
                                   (less  applicable   servicing  fees)  on  the
                                   Mortgage Loans and Contracts in a Trust.  Any
                                   such  obligation  to  make  advances  may  be
                                   limited  to  amounts  due  to the  Owners  of
                                   Certificates  of  the  related   series,   to
                                   amounts  deemed to be  recoverable  from late
                                   payments   or   liquidation    proceeds,   to
                                   specified   periods  or  to  any  combination
                                   thereof,  in each  case as  specified  in the
                                   related  Prospectus   Supplement.   Any  such
                                   advance will be  recoverable  as specified in
                                   the  related   Prospectus   Supplement.   See
                                   "Servicing of Mortgage  Loans and  Contracts"
                                   herein.

Credit Enhancement..............   If  specified   in  the  related   Prospectus
                                   Supplement,  a  series  of  Certificates,  or
                                   certain classes within such series,  may have
                                   the  benefit  of one or more  types of credit
                                   enhancement ("Credit Enhancement")  including
                                   but  not  limited  to  overcollateralization,
                                   cross  support,   mortgage  pool   insurance,
                                   special hazard insurance,  a bankruptcy bond,
                                   reserve funds,  other  insurance,  guaranties
                                   and  similar  instruments  and  arrangements.
                                   Credit  Enhancement  also may be  provided in
                                   the  form  of  subordination  of one or  more
                                   classes  of  Certificates  in a series  under
                                   which  losses  are  first  allocated  to  any
                                   Subordinated  Certificates  up to a specified
                                   limit. The protection against losses afforded
                                   by  any  such  Credit   Enhancement  will  be
                                   limited   as   described   in   the   related
                                   Prospectus     Supplement.     See    "Credit
                                   Enhancement" herein.

Book Entry Registration.........   Certificates  of one  or  more  classes  of a
                                   series  may be  issued  in  book  entry  form
                                   ("Book Entry  Certificates") in the name of a
                                   clearing   agency   (a   "Clearing   Agency")
                                   registered  with the  Securities and Exchange
                                   Commission,  or its  nominee.  Transfers  and
                                   pledges  of Book  Entry  Certificates  may be
                                   made only through entries on the books of the
                                   Clearing  Agency  in  the  name  of  brokers,
                                   dealers,   banks  and   other   organizations
                                   eligible  to  maintain   accounts   with  the
                                   Clearing     Agency     ("Clearing     Agency
                                   Participants")  or their nominees.  Transfers
                                   and   pledges   by   purchasers   and   other
                                   beneficial owners of Book Entry  Certificates
                                   ("Beneficial  Owners")  other  than  Clearing
                                   Agency  Participants  may  be  effected  only
                                   through  Clearing  Agency  Participants.  All
                                   references to the Owners of Certificates

                                                                            

                                        4

<PAGE>




                                   shall  mean  Beneficial  Owners to the extent
                                   Beneficial  Owners may exercise  their rights
                                   through   a   Clearing   Agency.   Except  as
                                   otherwise  specified in this  Prospectus or a
                                   related  Prospectus   Supplement,   the  term
                                   "Owners"   shall   be   deemed   to   include
                                   Beneficial  Owners.  See "Risk Factors - Book
                                   Entry  Registration"  and "Description of the
                                   Certificates   -  Book  Entry   Registration"
                                   herein.

Certain Federal Income Tax
    Consequences................   Federal income tax  consequences  will depend
                                   on, among other factors,  whether one or more
                                   elections  are  made  to  treat  a  Trust  or
                                   specified  portions thereof as a "real estate
                                   mortgage  investment conduit" ("REMIC") under
                                   the Internal Revenue Code of 1986, as amended
                                   (the  "Code"),  or, if no REMIC  election  is
                                   made, whether the Certificates are considered
                                   to   be   Standard   Certificates,   Stripped
                                   Certificates  or Partnership  Interests.  The
                                   related Prospectus Supplement for each series
                                   of  Certificates  will specify whether one or
                                   more  REMIC   elections  will  be  made.  See
                                   "Certain  Federal  Income  Tax  Consequences"
                                   herein   and   in  the   related   Prospectus
                                   Supplement.

ERISA Considerations............   A  fiduciary  of any  employee  benefit  plan
                                   subject  to the  Employee  Retirement  Income
                                   Security Act of 1974,  as amended  ("ERISA"),
                                   or the Code should  carefully review with its
                                   own legal  advisors  whether the  purchase or
                                   holding of Certificates  could give rise to a
                                   transaction     prohibited    or    otherwise
                                   impermissible   under   ERISA  or  the  Code.
                                   Certain  classes of  Certificates  may not be
                                   transferred   unless  the   Trustee  and  the
                                   Depositor  are  furnished  with a  letter  of
                                   representation  or an  opinion  of counsel to
                                   the effect that such transfer will not result
                                   in a violation of the prohibited  transaction
                                   provisions of ERISA and the Code and will not
                                   subject the  Trustee,  the  Depositor  or the
                                   Servicer  to  additional   obligations.   See
                                   "Description  of the  Certificates - General"
                                   herein and "ERISA  Considerations" herein and
                                   in the related Prospectus Supplement.

Legal Investment Matters........   Certificates   that   constitute    "mortgage
                                   related   securities"   under  the  Secondary
                                   Mortgage  Market   Enhancement  Act  of  1984
                                   ("SMMEA") will be so described in the related
                                   Prospectus Supplement.  Certificates that are
                                   not so qualified may not be legal investments
                                   for certain types of institutional investors,
                                   subject,   in  any   case,   to   any   other
                                   regulations  which may govern  investments by
                                   such  institutional   investors.  See  "Legal
                                   Investment Matters" herein and in the related
                                   Prospectus Supplement.

Use of Proceeds.................   Substantially  all the net proceeds  from the
                                   sale  of a  series  of  Certificates  will be
                                   applied to the  simultaneous  purchase of the
                                   Mortgage Assets included in the related Trust
                                   (or to reimburse the amounts  previously used
                                   to  effect  such  purchase),   the  costs  of
                                   carrying  the  Mortgage  Assets until sale of
                                   the  Certificates  and to pay other expenses.
                                   See "Use of Proceeds" herein.


                                   

                                        5

<PAGE>




Rating..........................   Each  class  of  Certificates  offered  by  a
                                   Prospectus Supplement will be rated in one of
                                   the  four  highest  rating  categories  of  a
                                   nationally   recognized   statistical  rating
                                   agency;  provided,  however, that one or more
                                   classes  of  Subordinated   Certificates  and
                                   Residual  Certificates,  which will not be so
                                   offered, need not be so rated.

Risk Factors....................   Investment  in  the   Certificates   will  be
                                   subject   to  one  or  more   risk   factors,
                                   including  declines in the value of Mortgaged
                                   Properties,  prepayment  of  Mortgage  Loans,
                                   higher risks of defaults on particular  types
                                   of Mortgage  Loans,  limitations  on security
                                   for the Mortgage Loans, limitations on credit
                                   enhancement  and various other  factors.  See
                                   "Risk  Factors"  herein  and in  the  related
                                   Prospectus Supplement.















                                        6

<PAGE>



                                  RISK FACTORS

         Prospective   investors  should  consider,   among  other  things,  the
following risk factors in connection with the purchase of the Certificates:

         General. If the residential real estate market in general or a regional
or  local  area  where  Mortgage  Assets  for a Trust  are  concentrated  should
experience an overall decline in property values,  or a significant  downturn in
economic  conditions,  rates of delinquencies,  foreclosures and losses could be
higher than those now generally  experienced in the mortgage  lending  industry.
See "The Trusts - Mortgage Loans" herein.

         Limited Obligations. The Certificates will not represent an interest in
or  obligation of the  Depositor.  The  Certificates  of each series will not be
insured  or  guaranteed  by  any  government  agency  or  instrumentality,   the
Depositor, any Servicer or the Seller.

         Prepayment Considerations.  The prepayment experience on Mortgage Loans
or Contracts  constituting  or  underlying  the Mortgage  Assets will affect the
average life of each class of Certificates relating to a Trust.  Prepayments may
be influenced by a variety of economic,  geographic,  social and other  factors,
including  changes in interest  rate levels.  In general,  if mortgage  interest
rates fall, the rate of prepayment would be expected to increase. Conversely, if
mortgage  interest  rates  rise,  the rate of  prepayment  would be  expected to
decrease.  Other factors affecting  prepayment of mortgage loans include changes
in housing  needs,  job transfers,  unemployment  and servicing  decisions.  See
"Prepayment and Yield Considerations" in the related Prospectus Supplement.

         Risk of Higher Default Rates for Mortgage Loans with Balloon  Payments.
A portion of the aggregate  principal  balance of the Mortgage Loans at any time
may be "balloon loans" that provide for the payment of the unamortized principal
balance of such Mortgage Loan in a single payment at maturity ("Balloon Loans").
Such Balloon Loans provide for equal monthly  payments,  consisting of principal
and interest,  generally based on a 30- year amortization schedule, and a single
payment of the remaining  balance of the Balloon Loan  generally 5, 7, 10, or 15
years after  origination.  Amortization  of a Balloon  Loan based on a scheduled
period that is longer than the term of the loan results in a remaining principal
balance at maturity  that is  substantially  larger  than the regular  scheduled
payments.  The  Depositor  does not have any  information  regarding the default
history or prepayment history of payments on Balloon Loans. Because borrowers of
Balloon Loans are required to make substantial single payments upon maturity, it
is possible that the default risk  associated  with the Balloon Loans is greater
than that associated with fully-amortizing Mortgage Loans.

         Security Interests and Other Aspects of the Contracts. Contracts may be
secured by a security  interest in a Manufactured  Home.  Perfection of security
interests in the  Manufactured  Homes and  enforcement of rights to realize upon
the value of the Manufactured  Homes as collateral for the Contracts are subject
to a number of Federal and state laws,  including the Uniform Commercial Code as
adopted in each state and each state's certificate of title statutes.  The steps
necessary to perfect the security interest in a Manufactured Home will vary from
state  to  state.  Because  of  the  expense  and  administrative  inconvenience
involved, no party will be required to amend any certificates of title to change
the lienholder specified therein to the Trustee and no party will be required to
deliver any  certificate  of title to the Trustee or note thereon the  Trustee's
interest. Consequently, in some states, in the absence of such an amendment, the
assignment to the Trustee of the security  interest in the Manufactured Home may
not be effective  or such  security  interest  may not be perfected  and, in the
absence of such  notation or  delivery to the  Trustee,  the  assignment  of the
security  interest  in  the  Manufactured  Home  may  not be  effective  against
creditors  of the  previous  owner  of the  related  Contract  or a  trustee  in
bankruptcy  of such  previous  owner.  In addition,  numerous  Federal and state
consumer  protection laws impose requirements on lending under conditional sales
contracts and installment loan agreements such as the Contracts, and the failure
by the  lender or seller of goods to comply  with such  requirements  could give
rise to  liabilities  of  assignees  for amounts due under such  agreements  and
claims by such  assignees may be subject to set-off as a result of such lender's
or seller's noncompliance.  These laws would apply to the Trustee as assignee of
the Contracts.  Each Seller of Contracts will warrant that each Contract sold by
it  complies  with all  requirements  of law and will  make  certain  warranties
relating to the validity,  subsistence,  perfection and priority of the security
interest in each Manufactured Home securing a Contract. A



                                        7

<PAGE>



breach of any such warranty that materially adversely affects any Contract would
create an  obligation  of the Seller to  repurchase  such  Contract  unless such
breach is cured. If any related Credit  Enhancement is exhausted and recovery of
amounts  due on the  Contracts  is  dependent  on  repossession  and  resale  of
Manufactured Homes securing Contracts that are in default, certain other factors
may limit the ability of the Trust to realize upon the Manufactured Homes or may
limit the  amount  realized  to less than the amount  due.  See  "Certain  Legal
Aspects of the Mortgage Assets - The Contracts" herein.

         Limited Liquidity.  There will be no market for the Certificates of any
series  prior to the  issuance  thereof,  and there can be no  assurance  that a
secondary  market will  develop  or, if it does  develop,  that it will  provide
liquidity of  investment or will  continue for the life of the  Certificates  of
such series. The market value of the Certificates will fluctuate with changes in
prevailing  rates of interest.  Consequently,  the sale of  Certificates  in any
market that may develop may be at a discount from the Certificates' par value or
purchase  price.  Owners  of  Certificates  generally  have no right to  request
redemption of Certificates,  and the Certificates are subject to redemption only
under the limited circumstances  described in the related Prospectus Supplement.
In addition, the Certificates will not be listed on any securities exchange.

         Limited  Assets.  Owners of  Certificates of each series must rely upon
distributions on the related  Mortgage Assets,  together with the other specific
assets  pledged for the benefit of such series  (which  assets may be subject to
release from such pledge prior to payment in full of the Certificates),  for the
payment of principal  of, and interest on, that series of  Certificates.  If the
assets   comprising  the  Trust  are  insufficient  to  make  payments  on  such
Certificates,  no other assets of the Depositor will be available for payment of
the  deficiency.  Because  payments of  principal  will be applied to classes of
outstanding  Certificates  of a series in the priority  specified in the related
Prospectus Supplement, a deficiency may have a disproportionately greater effect
on the  Certificates  of classes having lower priority in payment.  In addition,
due to  the  priority  of  payments  and  the  allocation  of  losses,  defaults
experienced on the assets comprising a Trust may have a disproportionate  effect
on a specified class or classes within such series.

         Certain of the Mortgage Loans included in a Trust,  particularly  those
secured  by  Multifamily  Properties,  may not be fully  amortizing  (or may not
amortize  at  all)  over  their  terms  to  maturity  and,  thus,  will  require
substantial  payments of principal and interest (that is,  balloon  payments) at
their stated  maturity.  Mortgage Loans of this type involve a greater degree of
risk than  self-amortizing  loans  because the ability of a Mortgagor  to make a
balloon payment typically will depend upon its ability either to fully refinance
the loan or to sell the  related  Mortgaged  Property at a price  sufficient  to
permit the Mortgagor to make the balloon payment.  The ability of a Mortgagor to
accomplish  either of these  goals  will be  affected  by a number  of  factors,
including the value of the related  Mortgaged  Property,  the level of available
mortgage rates at the time of sale or refinancing, the Mortgagor's equity in the
related  Mortgaged  Property,   prevailing  general  economic  conditions,   the
availability  of credit for loans secured by comparable  real properties and, in
the case of  Multifamily  Properties,  the  financial  condition  and  operating
history of the Mortgagor and the related Mortgaged  Property,  tax laws and rent
control laws.

         It is  anticipated  that some or all of the Mortgage  Loans included in
any Trust,  particularly Mortgage Loans secured by Multifamily Properties,  will
be  nonrecourse  loans  or  loans  for  which  recourse  may  be  restricted  or
unenforceable.  As to those Mortgage  Loans,  recourse in the event of Mortgagor
default will be limited to the specific real property and other assets,  if any,
that were pledged to secure the  Mortgage  Loan.  However,  even with respect to
those  Mortgage  Loans that provide for recourse  against the  Mortgagor and its
assets  generally,  there can be no assurance that  enforcement of such recourse
provisions will be  practicable,  or that the other assets of the Mortgagor will
be  sufficient  to permit a recovery in respect of a defaulted  Mortgage Loan in
excess of the liquidation value of the related Mortgaged Property.

         Limitations,  Reduction and Substitution of Credit Enhancement.  Credit
Enhancement may be provided in one or more of the forms described in the related
Prospectus  Supplement,  including,  but not  limited to,  prioritization  as to
payments  of one or more  classes  of such  series,  a Mortgage  Pool  Insurance
Policy,  a Special  Hazard  Insurance  Policy,  a bankruptcy  bond,  one or more
Reserve  Funds,  other  insurance,   guaranties  and  similar   instruments  and
agreements,  or  any  combination  thereof.  See  "Credit  Enhancement"  herein.
Regardless of the Credit Enhancement

         

                                        8

<PAGE>



provided, the amount of coverage may be limited in amount and in most cases will
be subject to  periodic  reduction  in  accordance  with a schedule  or formula.
Furthermore,  such Credit  Enhancement may provide only very limited coverage as
to certain types of losses and may provide no coverage as to certain other types
of losses.  The Trustee may be permitted to reduce,  terminate or substitute all
or a portion of the Credit  Enhancement for any series of  Certificates,  if the
applicable  rating agencies  indicate that the then-current  rating thereof will
not be adversely affected.

         Original Issue Discount.  All the Compound  Interest  Certificates  and
Stripped Certificates that are entitled only to interest  distributions will be,
and  certain  of the other  Certificates  may be,  issued  with  original  issue
discount for federal income tax purposes.  An Owner of a Certificate issued with
original issue  discount will be required to include  original issue discount in
ordinary gross income for federal income tax purposes as it accrues,  in advance
of receipt of the cash attributable to such income.  Accrued but unpaid interest
on such  Certificates  generally  will be treated as original issue discount for
this purpose.  See "Certain Federal Income Tax Consequences - Federal Income Tax
Consequences  for REMIC  Certificates,"  "- Taxation of Regular  Certificates  -
Variable Rate Regular Certificates,"  "Certain Federal Income Tax Consequences -
Federal Income Tax  Consequences  for Certificates as to Which No REMIC Election
Is Made - Standard Certificates," and "Certain Federal Income Tax Consequences -
Premium and Discount" and "- Stripped Certificates" herein.

         Book Entry  Registration.  Because  transfers and pledges of Book Entry
Certificates  may be effected  only through  book  entries at a Clearing  Agency
through Clearing Agency Participants,  the liquidity of the secondary market for
Book Entry  Certificates  may be reduced to the extent that some  investors  are
unwilling to hold Certificates in book entry form in the name of Clearing Agency
Participants  and the ability to pledge Book Entry  Certificates  may be limited
due  to  lack  of a  physical  certificate.  Beneficial  Owners  of  Book  Entry
Certificates may, in certain cases,  experience delay in the receipt of payments
of principal and interest because such payments will be forwarded by the Trustee
to the  Clearing  Agency who will then forward  payment to the  Clearing  Agency
Participants who will thereafter  forward payment to Beneficial  Owners.  In the
event  of  the  insolvency  of  the  Clearing  Agency  or of a  Clearing  Agency
Participant in whose name  Certificates are recorded,  the ability of Beneficial
Owners to obtain  timely  payment  and (if the  limits of  applicable  insurance
coverage by the Securities Investor Protection  Corporation are exceeded,  or if
such  coverage is  otherwise  unavailable)  ultimate  payment of  principal  and
interest on Book Entry Certificates may be impaired.

         Certain  Matters  Relating to  Insolvency.  The Sellers of the Mortgage
Assets to the  Depositor  and the  Depositor  intend that the  transfers of such
Mortgage  Assets  to  the  Depositor,  and in  turn  to  the  applicable  Trust,
constitute  sales  rather than  pledges to secure  indebtedness  for  insolvency
purposes. If, however, a seller of Mortgage Assets were to become a debtor under
the   federal    bankruptcy    code,   it   is   possible   that   a   creditor,
trustee-in-bankruptcy or receiver of such seller may argue that the sale thereof
by such  Seller is a pledge  rather  than a sale.  This  position,  if argued or
accepted by a court, could result in a delay in or reduction of distributions on
the related Certificates.

         Junior Lien Mortgage  Loans.  Because  Mortgage Loans secured by junior
(i.e.,  second,  third,  etc.)  liens  are  subordinate  to  the  rights  of the
beneficiaries  under the related  senior deeds of trust or senior  mortgages,  a
decline  in the  residential  real  estate  market  would  adversely  affect the
position of the related Trust as a junior beneficiary or junior mortgagee before
having such an effect on the  position of the related  senior  beneficiaries  or
senior  mortgagees.  A rise in interest rates over a period of time, the general
condition of a Mortgaged  Property and other factors may also have the effect of
reducing  the  value of the  Mortgaged  Property  from the value at the time the
junior  lien  Mortgage  Loan was  originated  and,  as a result,  may reduce the
likelihood that, in the event of a default by the borrower, liquidation or other
proceeds  will be  sufficient  to satisfy  the junior lien  Mortgage  Loan after
satisfaction of any senior liens and the payment of any liquidation expenses.

         Liquidation  expenses with respect to defaulted  Mortgage  Loans do not
vary directly with the  outstanding  principal  balance of the Mortgage Loans at
the time of default. Therefore,  assuming that a Servicer took the same steps in
realizing  upon  defaulted  Mortgage  Loans  having  small  remaining  principal
balances as in the case of  defaulted  Mortgage  Loans having  larger  principal
balances, the amount realized after expenses of liquidation would

         

                                        9

<PAGE>



be smaller as a percentage of the outstanding  principal  balance of the smaller
Mortgage Loans. To the extent the average outstanding  principal balances of the
Mortgage Loans in a Trust are relatively small,  realizations net of liquidation
expenses may also be relatively small as a percentage of the principal amount of
the Mortgage Loans.

         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
related  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 related 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  Ratings.  The rating of Certificates  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  Certificates  would  likely  result in a reduction in the rating of the
Certificates. See "Ratings" in the Prospectus Supplement.

         Other Legal Considerations. Applicable federal and state laws generally
regulate interest rates and other charges, require certain disclosures, prohibit
unfair and deceptive practices,  regulate debt collection, and require licensing
of the  originators  of the  mortgage  loans  and  contracts.  Depending  on the
provisions  of the  applicable  law and the  specified  facts and  circumstances
involved,  violations  of those  laws,  policies  and  principles  may limit the
ability to collect all or part of the  principal  of or interest on the Mortgage
Loans  and  Contracts  and may  entitle  the  borrower  to a refund  of  amounts
previously paid. See "Certain Legal Aspects of the Mortgage Assets" herein.

                         DESCRIPTION OF THE CERTIFICATES

         Each Trust will be created pursuant to an Agreement  entered into among
the Depositor,  the Trustee, the Master Servicer, if any, and the Servicer.  The
provisions  of each  Agreement  will  vary  depending  upon  the  nature  of the
Certificates  to be  issued  thereunder  and the  nature of the  related  Trust.
Certificates  which represent  beneficial  interests in the Trust will be issued
pursuant  to the  Agreement  similar  to the  form  filed as an  Exhibit  to the
Registration  Statement  of  which  this  Prospectus  is a part.  The  following
summaries and the summaries set forth under  "Administration"  describe  certain
provisions  relating to each series of Certificates.  The Prospectus  Supplement
for a series of Certificates will describe the specific  provisions  relating to
such series. The Depositor will provide Owners of Certificates,  without charge,
on written  request a copy of the  Agreement  for the related  series.  Requests
should be addressed to  ContiSecurities  Asset Funding  Corp.,  277 Park Avenue,
38th Floor,  New York,  New York 10172.  The  Agreement  relating to a series of
Certificates will be filed with the Securities and Exchange Commission within 15
days after the date of issuance of such series of  Certificates  (the  "Delivery
Date").

         The  Certificates of a series will be entitled to payment only from the
assets  of the  Trust  and any  other  assets  pledged  for the  benefit  of the
Certificates  and will not be  entitled  to  payments  in  respect of the assets
included in any other trust fund established by the Depositor.  The Certificates
will not  represent  obligations  of the  Depositor,  the  Trustee,  the  Master
Servicer,  if any,  any  Servicer  or any  affiliate  thereof  and  will  not be
guaranteed by any governmental agency. See "The Trusts" herein.

         The Mortgage  Assets relating to a series of  Certificates,  other than
Title  I  Loans  and  GNMA  MBS,  will  not  be  insured  or  guaranteed  by any
governmental entity and, to the extent that delinquent payments on or losses


                                       10

<PAGE>



in respect of  defaulted  Mortgage  Assets,  are not  advanced  or paid from any
applicable Credit  Enhancement,  such  delinquencies may result in delays in the
distribution  of  payments  on, or losses  allocated  to one or more  classes of
Certificates of such series.

General

         The  Certificates  of each series  will be issued  either in book entry
form or in fully  registered  form. The minimum  original  denomination  of each
class of Certificates  will be specified in the related  Prospectus  Supplement.
The original "Certificate  Principal Balance" of each Certificate will equal the
aggregate  distributions  or  payments  allocable  to  principal  to which  such
Certificate  is  entitled  and  distributions  allocable  to  interest  on  each
Certificate that is not entitled to distributions allocable to principal will be
calculated based on the "Notional  Principal  Balance" of such Certificate.  The
Notional  Principal Balance of a Certificate will not evidence an interest in or
entitlement to distributions  allocable to principal but will be used solely for
convenience  in  expressing  the  calculation  of interest and for certain other
purposes.

         Except as described below under "Book Entry  Registration" with respect
to Book Entry Certificates, the Certificates of each series will be transferable
and  exchangeable on a "Certificate  Register" to be maintained at the corporate
trust office or such other office or agency  maintained for such purposes by the
Trustee. The Trustee will be appointed initially as the "Certificate  Registrar"
and no service charge will be made for any  registration of transfer or exchange
of  Certificates,  but  payment  of a sum  sufficient  to cover any tax or other
governmental charge may be required.

         Under  current  law the  purchase  and  holding of  certain  classes of
Certificates may result in "prohibited transactions" within the meaning of ERISA
and the Code. See "ERISA  Considerations"  herein and in the related  Prospectus
Supplement.  Transfer  of  Certificates  of such a class will not be  registered
unless the  transferee (i) executes a  representation  letter stating that it is
not, and is not  purchasing on behalf of, any such plan,  account or arrangement
or (ii)  provides  an opinion of counsel  satisfactory  to the  Trustee  and the
Depositor that the purchase of  Certificates  of such a class by or on behalf of
such plan,  account or arrangement is permissible  under applicable law and will
not subject the Trustee,  the Servicer or the  Depositor  to any  obligation  or
liability in addition to those undertaken in the Agreement.

         As to each  series,  one or more  elections  may be made to  treat  the
related Trust or designated  portions  thereof as a REMIC for federal income tax
purposes.  The  related  Prospectus  Supplement  will  specify  whether  a REMIC
election is to be made.  Alternatively,  the  Agreement for a series may provide
that a REMIC  election  may be made at the  discretion  of the  Depositor or the
Servicer and may only be made if certain conditions are satisfied.  See "Certain
Federal Income Tax Considerations"  herein. As to any such series, the terms and
provisions applicable to the making of a REMIC election, as well as any material
federal  income  tax  consequences  to  Owners  of  Certificates  not  otherwise
described herein,  will be set forth in the related  Prospectus  Supplement.  If
such an election is made with  respect to a series,  one of the classes  will be
designated as  evidencing  the "residual  interests"  in the related  REMIC,  as
defined in the Code.  All other  classes of  Certificates  in such a series will
constitute  "regular interests" in the related REMIC, as defined in the Code. As
to each  series  with  respect  to which a REMIC  election  is to be  made,  the
Servicer,  the Trustee,  an Owner of Residual  Certificates or another person as
specified  in the related  Prospectus  Supplement  will be obligated to take all
actions  required in order to comply with  applicable  laws and  regulations and
will be  obligated  to pay any  prohibited  transaction  taxes.  The  person  so
specified will be entitled to reimbursement for any such payment.

Classes of Certificates

         Each series of Certificates will be issued in one or more classes which
will  evidence  the  beneficial  ownership  in the  assets of the Trust that are
allocable to (i)  principal of such class of  Certificates  and (ii) interest on
such  Certificates.  If  specified  in the  Prospectus  Supplement,  one or more
classes of a series of Certificates may evidence beneficial  ownership interests
in separate groups of assets included in the related Trust.




                                       11

<PAGE>



         The Certificates will have an aggregate original Certificate  Principal
Balance equal to the aggregate unpaid  principal  balance of the Mortgage Assets
(plus,  amounts held in a  Pre-Funding  Account,  if any) as of the time and day
prior to creation of the Trust  specified in the related  Prospectus  Supplement
(the  "Cut-Off  Date")  after  deducting  payments of  principal  due before the
Cut-Off Date and will bear interest at rates which, on a weighted basis, will be
equal to the Pass-Through  Rate. The  Pass-Through  Rate will equal the weighted
average  rate of  interest  borne by the  related  Mortgage  Assets,  net of the
aggregate  servicing fees,  amounts allocated to the residual  interests and any
other  amounts as are  specified  in the  Prospectus  Supplement.  The  original
Certificate   Principal   Balance  (or  Notional   Principal   Balance)  of  the
Certificates  of a  series  and  the  interest  rate  on  the  classes  of  such
Certificates  will be  determined  in the  manner  specified  in the  Prospectus
Supplement.

         Each class of Certificates that is entitled to distributions  allocable
to  interest  will bear  interest  at a fixed  rate or a rate that is subject to
change from time to time (a) in accordance with a schedule,  (b) by reference to
an index, or (c) otherwise (each, a "Certificate  Interest  Rate").  One or more
classes of  Certificates  may  provide  for  interest  that  accrues  but is not
currently payable ("Compound Interest Certificates").  With respect to any class
of Compound Interest Certificates, any interest that has accrued but is not paid
on a  given  Distribution  Date  will  be  added  to the  aggregate  Certificate
Principal Balance of such class of Certificates on that Distribution Date.

         A series of Certificates  may include one or more classes entitled only
to  distributions  or payments  (i)  allocable to  interest,  (ii)  allocable to
principal  (and  allocable  as  between  scheduled  payments  of  principal  and
Principal  Prepayments,  as defined below), or (iii) allocable to both principal
(and  allocable  as  between  scheduled  payments  of  principal  and  Principal
Prepayments)  and interest.  A series of Certificates may consist of one or more
classes as to which distributions or payments will be allocated (i) on the basis
of  collections  from  designated  portions of the assets of the Trust,  (ii) in
accordance  with a schedule or formula,  (iii) in relation to the  occurrence of
events,  or (iv)  otherwise.  The timing and  amounts of such  distributions  or
payments may vary among classes, over time or otherwise.

         A series of  Certificates  may include one or more Classes of Scheduled
Amortization  Certificates and Companion  Certificates.  "Scheduled Amortization
Certificates"  are Certificates  with respect to which payments of principal are
to be made in specified amounts on specified  Distribution  Dates, to the extent
of funds  available on such  Distribution  Date.  "Companion  Certificates"  are
Certificates  which receive  payments of all or a portion of any funds available
on a given  Distribution  Date  which are in excess of  amounts  required  to be
applied to payments on Scheduled Amortization  Certificates on such Distribution
Date. Because of the manner of application of payments of principal to Companion
Certificates,  the weighted average lives of Companion  Certificates of a series
may be expected to be more  sensitive to the actual rate of  prepayments  on the
Mortgage  Assets  in the  related  Trust  than will the  Scheduled  Amortization
Certificates of such series.

         One or more series of  Certificates  may constitute  series of "Special
Allocation  Certificates",  which may include Senior Certificates,  Subordinated
Certificates,  Priority Certificates and Non-Priority Certificates. As specified
in  the  related  Prospectus  Supplement  for a  series  of  Special  Allocation
Certificates,  the timing  and/or  priority  of  payments  of  principal  and/or
interest  may favor one or more classes of  Certificates  over one or more other
classes  of  Certificates.  Such  timing  and/or  priority  may be  modified  or
reordered upon the occurrence of one or more specified  events.  Losses on Trust
assets for such series may be disproportionately borne by one or more classes of
such series,  and the proceeds and distributions from such assets may be applied
to the payment in full of one or more  classes  within  such  series  before the
balance,  if any,  of such  proceeds  are  applied to one or more other  classes
within such series. For example, Special Allocation Certificates in a series may
be comprised of one or more classes of Senior  Certificates having a priority in
right to  distributions  of principal  and interest  over one or more classes of
Subordinated  Certificates,  as  a  form  of  Credit  Enhancement.  See  "Credit
Enhancement Subordination" herein. Typically, the Subordinated Certificates will
carry  a  rating  by  the  rating   agencies  lower  than  that  of  the  Senior
Certificates.  In  addition,  one or more  classes  of  Certificates  ("Priority
Certificates")  may be entitled to a priority of  distributions  of principal or
interest  from  assets  in  the  Trust  over  another   class  of   Certificates
("Non-Priority  Certificates"),  but only after the  exhaustion  of other Credit
Enhancement   applicable  to  such  series.   The  Priority   Certificates   and
Non-Priority Certificates nonetheless may be within the same rating category.




                                       12

<PAGE>



Distributions of Principal and Interest

         General.  Distributions  of principal  and interest will be made to the
extent of funds  available  therefor,  on the dates  specified in the Prospectus
Supplement  (each,  a  "Distribution  Date") to the  persons in whose  names the
Certificates are registered (the "Owners") at the close of business on the dates
specified in the Prospectus  Supplement (each, a "Record Date"). With respect to
Certificates other than Book Entry  Certificates,  distributions will be made by
check or money  order  mailed to the  person  entitled  thereto  at the  address
appearing  in the  Certificate  Register  or,  if  specified  in the  Prospectus
Supplement,  in  the  case  of  Certificates  that  are  of  a  certain  minimum
denomination as specified in the Prospectus Supplement,  upon written request by
the Owner of a  Certificate,  by wire  transfer  or by such  other  means as are
agreed upon with the person entitled thereto; provided,  however, that the final
distribution  in  retirement  of  the   Certificates   (other  than  Book  Entry
Certificates)  will  be  made  only  upon  presentation  and  surrender  of  the
Certificates  at the office or agency of the Trustee  specified in the notice of
such final distribution.  With respect to Book Entry Certificates, such payments
will be made as described below under "Book Entry Registration".

         Distributions  will be made out of, and only to the extent of, funds in
a  separate   account   established  and  maintained  for  the  benefit  of  the
Certificates  of the related series (the  "Certificate  Account" with respect to
such series),  including any funds  transferred  from any related  Reserve Fund.
Amounts may be invested in the Eligible Investments  specified herein and in the
Prospectus  Supplement,  and all income or other gain from such investments will
be  deposited  in the related  Certificate  Account and may be available to make
payments on the  Certificates  of the applicable  series on the next  succeeding
Distribution Date or pay after amounts owed by the Trust.

         Distributions  of  Interest.  Interest  will  accrue  on the  aggregate
Certificate  Principal Balance (or, in the case of Certificates entitled only to
distributions  allocable to interest,  the aggregate  Notional Principal Balance
(as defined below)) of each class of Certificates  entitled to interest from the
date, at the applicable  Certificate Interest Rate and for the periods (each, an
"Interest Accrual Period") specified in the Prospectus Supplement. The aggregate
Certificate   Principal  Balance  of  any  class  of  Certificates  entitled  to
distributions of principal will be the aggregate original Certificate  Principal
Balance of such class of Certificates, reduced by all distributions allocable to
principal, and, in the case of Compound Interest Certificates,  increased by all
interest  accrued  but  not  then   distributable  on  such  Compound   Interest
Certificates.  With  respect  to  a  class  of  Certificates  entitled  only  to
distributions  allocable to interest,  such  interest  will accrue on a notional
principal  balance (the "Notional  Principal  Balance") of such class,  computed
solely for purposes of determining the amount of interest accrued and payable on
such class of Certificates.

         To the extent funds are available  therefor,  interest  accrued  during
each Interest Accrual Period on each class of Certificates  entitled to interest
(other than a class of Compound Interest  Certificates) will be distributable on
the  Distribution  Dates  specified  in  the  Prospectus  Supplement  until  the
aggregate  Certificate  Principal  Balance of the Certificates of such class has
been  distributed  in full or,  in the  case of  Certificates  entitled  only to
distributions  allocable to interest,  until the  aggregate  Notional  Principal
Balance  of such  Certificates  is  reduced  to zero or for the  period  of time
designated in the Prospectus Supplement. Distributions of interest on each class
of Compound Interest Certificates will commence only after the occurrence of the
events  specified in the  Prospectus  Supplement  and,  prior to such time,  the
aggregate  Certificate Principal Balance (or Notional Principal Balance) of such
class of Compound Interest Certificates, will increase on each Distribution Date
by the  amount of  interest  that  accrued on such  class of  Compound  Interest
Certificates  during  the  preceding  Interest  Accrual  Period but that was not
required to be  distributed  to such class on such  Distribution  Date. Any such
class of Compound  Interest  Certificates will thereafter accrue interest on its
outstanding  Certificate Principal Balance (or Notional Principal Balance) as so
adjusted.

         Distributions of Principal.  The Prospectus Supplement will specify the
method by which the amount of principal to be distributed on the Certificates on
each  Distribution  Date will be calculated  and the manner in which such amount
will be allocated among the classes of Certificates entitled to distributions of
principal.




                                       13

<PAGE>



         One or more classes of Certificates may be entitled to receive all or a
disproportionate  percentage of the payments of principal  which are received on
the related  Mortgage Assets in advance of their scheduled due dates and are not
accompanied by amounts  representing  scheduled  interest due after the month of
such payments ("Principal Prepayments"). Any such allocation may have the effect
of accelerating the amortization of such Certificates  relative to the interests
evidenced by the other Certificates.

         Unscheduled Distributions.  The Certificates of a series may be subject
to receipt of distributions  before the next scheduled  Distribution  Date under
the  circumstances  and in  the  manner  described  below  and  in  the  related
Prospectus  Supplement.  If applicable,  such unscheduled  distributions will be
made on the  Certificates of a series on the date and in the amount specified in
the related Prospectus  Supplement if, due to substantial  payments of principal
(including Principal Prepayments) on the related Mortgage Assets, low rates then
available for reinvestment of such payments or both, it is determined,  based on
specified  assumptions,  that the  amount  anticipated  to be on  deposit in the
Certificate  Account  for such  series on the next  related  Distribution  Date,
together  with, if  applicable,  any amounts  available to be withdrawn from any
related  Reserve  Fund or from any other  Credit  Enhancement  provided for such
series,  may be insufficient to make required  distributions on the Certificates
on such Distribution Date. The amount of any such unscheduled  distribution that
is allocable to principal  will not exceed the amount that would  otherwise have
been required to be  distributed  as principal on the  Certificates  on the next
Distribution  Date and  will  include  interest  at the  applicable  Certificate
Interest Rate (if any) on the amount of the unscheduled  distribution  allocable
to  principal  for  the  period  and to the  date  specified  in the  Prospectus
Supplement.

         All   distributions   allocable  to   principal   in  any   unscheduled
distribution  will be made in the same priority and manner as  distributions  of
principal on the Certificates would have been made on the next Distribution Date
except as  otherwise  stated in the related  Prospectus  Supplement,  and,  with
respect  to  Certificates  of  the  same  class,  unscheduled  distributions  of
principal  will  be  made  on a  pro  rata  basis.  Notice  of  any  unscheduled
distribution   will  be  given  by  the  Trustee  prior  to  the  date  of  such
distribution.

Book Entry Registration

         Certificates  may be issued as Book Entry  Certificates and held in the
name of a Clearing Agency registered with the Securities and Exchange Commission
or its nominee.  Transfers  and pledges of Book Entry  Certificates  may be made
only through entries on the books of the Clearing Agency in the name of Clearing
Agency Participants or their nominees.  Clearing Agency Participants may also be
Beneficial Owners of Book Entry Certificates.

         Purchasers  and  other  Beneficial  Owners  may  not  hold  Book  Entry
Certificates  directly but may hold, transfer or pledge their ownership interest
in the  Certificates  only through  Clearing Agency  Participants.  Furthermore,
Beneficial  Owners will  receive all payments of  principal  and  interest  with
respect to the  Certificates  and,  if  applicable,  may request  redemption  of
Certificates,   only  through  the  Clearing  Agency  and  the  Clearing  Agency
Participants. Beneficial Owners will not be registered Owners of Certificates or
be entitled to receive  definitive  certificates  representing  their  ownership
interest in the  Certificates  except under the limited  circumstances,  if any,
described in the related Prospectus  Supplement.  See "Risk Factors - Book Entry
Registration" herein.

         If Certificates of a series are issued as Book Entry Certificates,  the
Clearing  Agency will be required to make book entry  transfers  among  Clearing
Agency Participants,  to receive and transmit payments of principal and interest
with respect to the  Certificates  of such  series,  and to receive and transmit
requests for  redemption  with  respect to such  Certificates.  Clearing  Agency
Participants with whom Beneficial Owners have accounts with respect to such Book
Entry  Certificates will be similarly  required to make book entry transfers and
receive  and  transmit  payments  and  redemption  requests  on  behalf of their
respective Beneficial Owners.  Accordingly,  although Beneficial Owners will not
be registered Owners of Certificates and will not possess physical certificates,
a method  will be  provided  whereby  Beneficial  Owners may  receive  payments,
transfer their interests, and submit redemption requests.




                                       14

<PAGE>



List of Owners of Certificates

         Upon written request of a specified  number or percentage  interests of
Owners of  Certificates  of record of a series of  Certificates  for purposes of
communicating  with other Owners of Certificates with respect to their rights as
Owners of  Certificates,  the Trustee  will afford  such  Owners  access  during
business hours to the most recent list of Owners of  Certificates of that series
held by the  Trustee.  With respect to Book Entry  Certificates,  the only named
Owner on the Certificate Register will be the Clearing Agency.

         The  Agreement  will not provide for the holding of any annual or other
meetings of Owners of Certificates.


                                   THE TRUSTS

         The  Trust  for a series  of  Certificates  will  consist  of:  (i) the
Mortgage Assets (subject, if specified in the Prospectus Supplement,  to certain
exclusions)  received on and after the related  Cut-Off Date;  (ii) all payments
(subject, if specified in the Prospectus  Supplement,  to certain exclusions) in
respect of such Mortgage Assets, which may be adjusted,  to the extent specified
in the  related  Prospectus  Supplement,  in the case of  interest  payments  on
Mortgage Assets, to the Pass-Through  Rate; (iii) if specified in the Prospectus
Supplement,  reinvestment income on such payments;  (iv) with respect to a Trust
that includes Mortgage Loans, or Contracts, all property acquired by foreclosure
or deed in lieu  of  foreclosure  with  respect  to any  such  Mortgage  Loan or
Contract;  (v) certain  rights of the Trustee,  the  Depositor  and the Servicer
under any policies  required to be maintained in respect of the related Mortgage
Assets;  (vi) certain rights of the Depositor or one of its affiliates under any
Mortgage Loan purchase  agreement,  including in respect of any  representations
and warranties therein; and (vii) if so specified in the Prospectus  Supplement,
one or more forms of Credit Enhancement.

         The  Certificates  of each series will be entitled to payment only from
the assets of the related Trust and any other assets  pledged  therefor and will
not be  entitled  to  payments  in  respect  of the  assets of any  other  trust
established by the Depositor.

         Mortgage  Assets may be acquired by the  Depositor  from  affiliated or
unaffiliated  originators.  The following is a brief description of the Mortgage
Assets expected to be included in the Trusts. If specific information respecting
the Mortgage  Assets is not known at the time the related series of Certificates
initially are offered,  more general  information of the nature  described below
will be provided in the related Prospectus Supplement,  and specific information
will be set forth in a report on Form 8-K to be filed  with the  Securities  and
Exchange  Commission  within  fifteen  days after the  initial  issuance of such
Certificates.   A  copy  of  the  Agreement  with  respect  to  each  series  of
Certificates  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 each series
of  Certificates,  will be attached to the related  Agreement  delivered  to the
Trustee upon delivery of such Certificates.

Mortgage Loans

         The Mortgage Loans will be evidenced by promissory notes (the "Mortgage
Notes") secured by mortgages or deeds of trust (the "Mortgages")  creating liens
on residential properties (the "Mortgaged Properties"). Such Mortgage Loans will
be within the broad  classifications  of single family mortgage  loans,  defined
generally  as loans  on  residences  containing  one-to-four  dwelling  units or
multifamily loans. If specified in the Prospectus Supplement, the Mortgage Loans
may  include  cooperative  apartment  loans  ("Cooperative  Loans")  secured  by
security  interests  in  shares  issued  by  Cooperatives  and  in  the  related
proprietary leases or occupancy  agreements  granting exclusive rights to occupy
specific dwelling units in such Cooperatives'  buildings,  or the Mortgage Loans
may be secured by junior liens on the related  mortgaged  properties,  including
Title I Loans and other types of home improvement retail installment  contracts.
The  Mortgaged  Properties  securing the Mortgage  Loans may include  investment
properties and vacation and second homes. The Mortgaged  Property for such loans
may also consist of residential  properties consisting of five or more rental or
cooperatively-owned dwelling units in high-rise, mid-rise or garden apartment



                                       15

<PAGE>



buildings or projects  ("Multifamily  Properties").  Each  Mortgage Loan will be
selected by the Depositor  for inclusion in the Trust from among those  acquired
by the  Depositor  or  originated  or  acquired  by one or  more  affiliated  or
unaffiliated originators, including newly originated loans. Mortgaged Properties
may be located in any one of the 50 states,  the  District  of  Columbia  or the
Commonwealth of Puerto Rico.

         The Mortgage Loans will be "conventional"  mortgage loans, that is they
will not be insured or guaranteed by any governmental  agency, the principal and
interest  on  the  Mortgage  Loans  included  in  the  Trust  for  a  series  of
Certificates  will be  payable  either  on the  first  day of each  month  or on
different  scheduled  days  throughout  each  month,  and the  interest  will be
calculated  either on a  simple-interest  or accrual  method as described in the
related  Prospectus  Supplement.  When a full  principal  amount  is  paid  on a
Mortgage Loan during a month,  the mortgagor is generally  charged interest only
on the days of the month actually elapsed up to the date of such prepayment,  at
a daily  interest rate that is applied to the  principal  amount of the Mortgage
Loan so prepaid.

         The payment terms of the Mortgage Loans to be included in a Trust for a
series will be described in the related  Prospectus  Supplement  and may include
any  of the  following  features  or  combinations  thereof  or  other  features
described in the related Prospectus Supplement:

                  (a) Interest may be payable at a fixed rate, a rate adjustable
         from time to time in relation  to an index,  a rate that is fixed for a
         period  of time or  under  certain  circumstances  and  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.
         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.  Mortgage  Loans may
         provide for the payment of interest at a rate lower than the  specified
         mortgage rate for a period of time or for the life of the Mortgage Loan
         with the amount of any  difference  contributed  from funds supplied by
         the seller of the Mortgaged Property or another source.

                  (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 amortization  schedule that is longer than the original
         term to  maturity  or on an interest  rate that is  different  from the
         interest rate on the Mortgage  Loan 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.  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 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.

                  (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
         with any such  subsequent  prepayment.  Other Mortgage Loans may permit
         prepayments  without  payment  of a fee unless  the  prepayment  occurs
         during   specified  time  periods.   The  Mortgage  Loans  may  include
         "due-on-sale"  clauses which permit the mortgagee to demand  payment of
         the  entire  Mortgage  Loan in  connection  with  the  sale or  certain
         transfers of the related mortgaged  property.  Other Mortgage Loans may
         be  assumable  by  persons  meeting  the then  applicable  underwriting
         standards  of the  Servicer,  or as may be required  by any  applicable
         government program.

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


 
                                       16

<PAGE>



         With respect to a series for which the related Trust includes  Mortgage
Loans,  the related  Prospectus  Supplement  may  specify,  among other  things,
information  regarding the interest  rates (the "Mortgage  Rates"),  the average
Principal Balance and the aggregate Principal Balance,  the years of origination
and  original  principal  balances and the original  loan-to-value  ratios.  The
"Principal Balance" of any Mortgage Loan will be the unpaid principal balance of
such  Mortgage  Loan as of the  Cut-Off  Date,  after  deducting  any  principal
payments  due before  the  Cut-Off  Date,  reduced  by all  principal  payments,
including  principal  payments  advanced  pursuant  to  the  related  Agreement,
previously  distributed  with  respect to such  Mortgage  Loan and  reported  as
allocable to principal.

         The  "Loan-to-Value  Ratio" of any Mortgage  Loan will be determined by
dividing the amount of the Mortgage Loan by the Original Value  (defined  below)
of the related Mortgaged Property.  The "principal amount" of the Mortgage Loan,
for purposes of  computation  of the  Loan-to-Value  Ratio of any Mortgage Loan,
will  include any part of an  origination  fee that has been  financed.  In some
instances,  it may also include  amounts which the seller or some other party to
the  transaction  has paid to the  mortgagee,  such as minor  reductions  in the
purchase price made at the closing.  The "Original  Value" of a Mortgage Loan is
(a) in the case of any purchase money Mortgage Loan, the lesser of (i) the value
of the mortgaged  property,  based on an appraisal  thereof and (ii) the selling
price,  and (b)  otherwise  the  value of the  mortgaged  property,  based on an
appraisal thereof.

         There can be no assurance  that the Original  Value will reflect actual
real estate values during the term of a Mortgage Loan. If the  residential  real
estate market should  experience an overall decline in property values such that
the  outstanding  principal  balances of the  Mortgage  Loans become equal to or
greater  than the  values  of the  Mortgaged  Properties,  the  actual  rates of
delinquencies,  foreclosures and losses could be significantly higher than those
now generally experienced in the mortgage lending industry. In addition, adverse
economic  conditions (which may or may not affect real estate values) may affect
the timely and ultimate payment by mortgagors of scheduled payments of principal
and  interest  on the  Mortgage  Loans and,  accordingly,  the  actual  rates of
delinquencies, foreclosures and losses with respect to the Mortgage Loans.

         Multifamily  Loans will  consist of  Multifamily  Loans  consisting  of
either Conventional  Multifamily Loans or FHA-Insured  Multifamily Loans secured
by mortgages or deeds of trust or other similar security  instruments creating a
lien on rental  apartment  buildings or projects  containing five or more units,
including,  but not limited to,  high-rise,  mid-rise and garden  apartments  or
secured by apartment  buildings owned by cooperative housing  corporations.  The
Multifamily Properties may include mixed commercial and residential  structures.
Unless otherwise specified in the related Prospectus  Supplement,  each Mortgage
Loan will  create a first  priority  mortgage  lien on a Mortgaged  Property.  A
Multifamily  Loan  may  create  a lien on a  borrower's  leasehold  estate  in a
property;   however,  unless  otherwise  specified  in  the  related  Prospectus
Supplement,  the term of any such leasehold will exceed the term of the Mortgage
Loan by at least two years. [The Depositor expects that Mortgage Loans will have
been  originated  by  mortgagees  in the  ordinary  course of their real  estate
lending activities.] Each Multifamily Loan will bear interest at an annual fixed
rate or adjustable rate of interest specified in the Prospectus Supplement.

         Unless otherwise specified in the related Prospectus Supplement, all of
the Multifamily  Loans will have had original terms to maturity of not more than
40 years and will provide for scheduled payments of principal, interest or both,
to be made on specified  dates ("Due  Dates") that occur  monthly,  quarterly or
semi-annually.  A  Multifamily  Loan (i) may  provide  for  accrual of  interest
thereon at an interest rate (a "Mortgage Loan Rate") that is fixed over its term
of that  adjusts from time to time,  or that may be converted at the  borrower's
election from an adjustable to a fixed Mortgage Loan Rate, or from a fixed to an
adjustable  Mortgage Loan Rate,  (ii) may provide for level payments to maturity
or for  payments  that  adjust from time to time to  accommodate  changes in the
Mortgage  Loan Rate or to reflect  the  occurrence  of certain  events,  and may
permit  negative  amortization,  (iii) may be fully  amortizing over its term to
maturity,  or may provide for little or no  amortization  over its term and thus
require a balloon  payment on its stated  maturity  date, and (iv) may contain a
prohibition on prepayment (the period of such  prohibition,  a "Lock-out Period"
and its date of expiration,  a "Lock-out Expiration Date") or require payment of
a premium or a yield maintenance penalty (a "Prepayment  Premium") in connection
with  a  prepayment,  in  each  case  as  described  in the  related  Prospectus
Supplement.  A Multifamily  Loan may also contain a provision  that entitles the
lender to a share of profits  realized from the operation or  disposition of the
Mortgaged Property

                                                      

                                       17

<PAGE>



(an "Equity Participation"),  as described in the related Prospectus Supplement.
If holders of any class or classes of  Certificates of a series will be entitled
to  all  or a  portion  of  an  Equity  Participation,  the  related  Prospectus
Supplement will describe the Equity  Participation  and the method or methods by
which distributions in respect thereof will be made to such holders.

         Lenders  typically  look to the Debt Service  Coverage  Ratio of a loan
secured by  income-producing  property  as an  important  measure of the risk of
default  on such  loan.  Unless  otherwise  defined  in the  related  Prospectus
Supplement, the "Debt Service Coverage Ratio" of a Multifamily Loan at any given
time is the  ratio of (i) the Net  Operating  Income  of the  related  Mortgaged
Property for a twelve-month period to (ii) the annualized  scheduled payments on
the  Multifamily  Loan and on any other  loan that is  secured  by a lien on the
Mortgaged  Property prior to the lien of the related Mortgage.  Unless otherwise
defined in the related Prospectus Supplement,  "Net Operating Income" means, for
any given period, the total operating revenues derived from a Mortgaged Property
during such period,  minus the total operating  expenses  incurred in respect of
such Mortgaged Property during such period other than (i) non-cash items such as
depreciation and amortization,  (ii) capital expenditures and (iii) debt service
on loans  (including  the  related  Multifamily  Loan)  secured  by liens on the
Mortgaged  Property.  The Net  Operating  Income  of a  Mortgage  Property  will
fluctuate  over time and may or may not be  sufficient  to cover debt service on
the related  Multifamily  Loan at any given time.  As the primary  source of the
operating revenues of a non-owner  occupied  income-producing  property,  rental
income (and maintenance payments from  tenant-stockholders of a Cooperative) may
be affected by the  condition of the  applicable  real estate market and/or area
economy.

         Increases in operating  expenses due to the general economic climate or
economic  conditions  in a locality or industry  segment,  such as  increases in
interest  rates,  real  estate tax rates,  energy  costs,  labor costs and other
operating  expenses  and/or to changes in  governmental  rules,  regulations and
fiscal policies,  may also affect the risk of default on a Multifamily  Loan. As
may be further  described in the related  Prospectus  Supplement,  in some cases
leases of  Mortgaged  Properties  may provide  that the lessee,  rather than the
borrower/landlord,  is  responsible  for  payment of  operating  expenses  ("Net
Leases"). However, the existence of such "net of expense" provisions will result
in stable Net Operating Income to the borrower/landlord  only to the extent that
the lessee is able to absorb  operating  expense  increases while  continuing to
make rent payments.

Contracts

         Each pool of  Contracts  included in the Trust with respect to a series
of  Certificates  (the  "Contract  Pool") will consist of  manufactured  housing
conditional  sales  contracts and installment  loan agreements or  participation
interests therein (collectively, "Contracts"). The Contracts may be conventional
manufactured  housing contracts or contracts insured by the FHA, including Title
I Contracts,  or partially  guaranteed  by the VA. Each Contract is secured by a
Manufactured Home. The Prospectus  Supplement will specify whether the Contracts
will be fully  amortizing  or have a balloon  payment and whether they will bear
interest at a fixed or variable rate.

         The Manufactured  Homes securing the Contracts  consist of manufactured
homes  within the  meaning of 42 United  States  Code,  Section  5402(6),  which
defines a  "Manufactured  Home" as "a  structure,  transportable  in one or more
sections,  which in the  traveling  mode, is eight body feet or more in width or
forty body feet or more in length,  or, when erected on site,  is three  hundred
twenty or more  square  feet,  and  which is built on a  permanent  chassis  and
designed  to be used as a dwelling  with or without  permanent  foundation  when
connected  to the  required  utilities,  and  includes  the  plumbing,  heating,
air-conditioning,  and electrical  systems contained  therein;  except that such
term shall  include  any  structure  which  meets all the  requirements  of this
paragraph   except  the  size   requirements  and  with  respect  to  which  the
manufacturer  voluntarily  files a  certification  required by the  Secretary of
Housing and Urban Development and complies with the standards  established under
[this] chapter." Moreover,  if an election is made to treat the Trust as a REMIC
as described in "Certain  Federal  Income Tax  Consequences - Federal Income Tax
Consequences  for REMIC  Certificates"  herein,  Manufactured  Homes will have a
minimum of 400 square feet of living space and a minimum  width in excess of 102
inches.

         For  purposes of  calculating  the  loan-to-  value ratio of a Contract
relating to a new Manufactured  Home, the "Collateral  Value" is no greater than
the sum of a fixed  percentage of the list price of the unit actually  billed by
the  manufacturer  to the dealer  (exclusive  of  freight  to the  dealer  site)
including "accessories" identified in the

                                                      

                                       18

<PAGE>



invoice  (the  "Manufacturer's  Invoice  Price"),  plus the  actual  cost of any
accessories  purchased  from  the  dealer,  a  delivery  and  set-up  allowance,
depending on the size of the unit and the cost of state and local taxes,  filing
fees and up to three years prepaid  hazard  insurance  premiums.  The Collateral
Value of a used Manufactured Home is the least of the sales price, the appraised
value, and the National Automobile Dealer's  Association book value plus prepaid
taxes and hazard insurance premiums.  The appraised value of a Manufactured Home
is based upon the age and  condition  of the  manufactured  housing unit and the
quality  and  condition  of the  mobile  home park in which it is  situated,  if
applicable.

         The  related  Prospectus  Supplement  may  specify  for  the  Contracts
contained  in the  related  Contract  Pool,  among  other  things,  the  date of
origination of the Contracts;  the annual percentage rates on the Contracts; the
loan-to-value  ratios; the minimum and maximum outstanding  principal balance as
of  the  Cut-Off  Date  and  the  average  outstanding  principal  balance;  the
outstanding  principal  balances of the Contracts included in the Contract Pool;
the original  maturities  of the  Contracts;  and the last  maturity date of any
Contract.

Mortgage-Backed Securities

         "Mortgage-Backed  Securities"  (or "MBS") may include (i) private (that
is,  not   guaranteed  or  insured  by  the  United  States  or  any  agency  or
instrumentality   thereof)  mortgage   participations,   mortgage   pass-through
certificates or other mortgage-backed securities or (ii) certificates insured or
guaranteed by FHLMC or FNMA or GNMA.

         Any MBS will have been issued pursuant to a participation and servicing
agreement, a pooling and servicing agreement,  an indenture or similar agreement
(an "MBS  Agreement").  A seller (the "MBS  Issuer")  and/or  servicer (the "MBS
Servicer")  of the  underlying  mortgage  loans will have  entered  into the MBS
Agreement  with a  trustee  or a  custodian  under the MBS  Agreement  (the "MBS
Trustee"), if any, or with the original purchaser or purchasers of the MBS.

         The  MBS  may  have   been   issued  in  one  or  more   classes   with
characteristics  similar  to  the  classes  of  Certificates  described  herein.
Distributions  in respect of the MBS will be made by the MBS Servicer or the MBS
Trustee on the dates  specified in the related  Prospectus  Supplement.  The MBS
Issuer or the MBS Servicer or another person specified in the related Prospectus
Supplement  may have the right or obligation to repurchase or substitute  assets
underlying the MBS after a certain date or under other  circumstances  specified
in the related Prospectus Supplement.

         Reserve funds, subordination, cross-support or other credit enhancement
similar to that described for the  Certificates  under "Credit  Enhancement" may
have been provided with respect to the MBS. The type, characteristics and amount
of such credit enhancement, if any, will be a function of the characteristics of
the  underlying  mortgage  loans and other factors and generally  will have been
established on the basis of the  requirements of any rating agency that may have
assigned a rating to the MBS, or by the initial purchasers of the MBS.

         The Prospectus  Supplement for a series of  Certificates  that evidence
interests  in MBS will  specify,  to the  extent  available,  (i) the  aggregate
approximate  initial and outstanding  principal amount and type of the MBS to be
included in the Trust,  (ii) the original and remaining term to stated  maturity
of the MBS, if applicable, (iii) the pass-through or bond rate of the MBS or the
formula for determining such rates, (iv) the payment characteristics of the MBS,
(v) the  MBS  Issuer,  MBS  Servicer  and MBS  Trustee,  as  applicable,  (vi) a
description of the credit support,  if any, (vii) the circumstances  under which
the stated  underlying  mortgage  loans,  or the MBS themselves may be purchased
prior to their  maturity,  (viii)  the  terms on  which  mortgage  loans  may be
substituted  for those  originally  underlying  the MBS, (ix) the servicing fees
payable under the MBS Agreement,  (x) to the extent  available to the Depositor,
information  in  respect  of  the  underlying   mortgage  loans,  and  (xi)  the
characteristics of any cash flow agreements that relate to the MBS.


         

                                       19

<PAGE>



Other Mortgage Securities

         Other Mortgage  Securities  include other  securities  that directly or
indirectly  represent  an  ownership  interest in, or are secured by and payable
from, mortgage loans on real property or mortgage-backed  securities,  including
residual  interests in  issuances  of  collateralized  mortgage  obligations  or
mortgage  pass-through  certificates.  Any Other  Mortgage  Securities  that are
privately  placed  securities will not be included in a Trust until such time as
such privately placed securities would be freely transferrable  pursuant to Rule
144A of the  Securities  Act of 1933,  as amended.  Further  (i) such  privately
placed  securities  will have been  acquired  in the  secondary  market  and not
pursuant to an initial offering  thereof and (ii) the underlying  issuer of such
securities  will  not be  affiliated  with  the  Depositor  and will not have an
interest in the Trust.  The Prospectus  Supplement for a series of  Certificates
will describe any Other Mortgage Securities to be included in the Trust for such
series.


                               CREDIT ENHANCEMENT

         General.  Various  forms of Credit  Enhancement  may be  provided  with
respect to one or more  classes of a series of  Certificates  or with respect to
the assets in the related Trust.  Credit  Enhancement  may be in the form of the
subordination  of one or more classes of the  Certificates  of such series,  the
establishment of one or more Reserve Funds, the use of a cross-support  feature,
use of a Mortgage  Pool  Insurance  Policy,  Special  Hazard  Insurance  Policy,
bankruptcy bond, or another form of Credit Enhancement  described in the related
Prospectus Supplement,  or any combination of the foregoing.  Credit Enhancement
may not  provide  protection  against  all  risks of loss and may not  guarantee
repayment  of the entire  principal  balance of the  Certificates  and  interest
thereon.  If losses occur which exceed the amount covered by Credit  Enhancement
or which are not covered by the Credit Enhancement,  Owners of Certificates will
bear their allocable share of deficiencies.

         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 Certificates.  The issuer of any Financial Guaranty Insurance
Policy  (a  "Financial  Guaranty  Insurer")  will be  described  in the  related
Prospectus  Supplement.  Such description will include financial  information on
the Financial Guaranty Insurer. In addition, the audited financial statements of
a  Financial  Guaranty  Insurer and an  auditors  consent to use such  financial
statements will be filed with the Securities and Exchange Commission on Form 8-K
or will be  incorporated  by reference to financial  statements  already on file
with the Securities and Exchange Commission.

         Unless  otherwise  specified in the related  Prospectus  Supplement,  a
Financial  Guaranty  Insurance  Policy  will   unconditionally  and  irrevocably
guarantee to Certificateholders  that an amount equal to each full and completed
insured  payment  will be received  by an agent of the  Trustee  (an  "Insurance
Paying Agent") on behalf of Certificateholders,  for distribution by the Trustee
to each Certificateholder.  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 Certificateholders are entitled
under the related  Agreement plus any other amounts  specified therein or in the
related Prospectus Supplement (the "Insured Payment").

         Financial  Guaranty  Insurance  Policies  may  apply  only  to  certain
specified  classes,  or may  apply  at the  Mortgage  Asset  level  and  only to
specified Mortgage Assets.

         The specific terms of any Financial  Guaranty  Insurance Policy will be
as set forth in the related Prospectus Supplement.  Financial Guaranty Insurance
Policies may have limitations  including (but not limited to) limitations on the
insurer's  obligation to guarantee the obligations of the Seller or Depositor to
repurchase or substitute for any Mortgage Loans,  Financial  Guaranty  Insurance
Policies will not guarantee any specified rate of prepayments  and/or to provide
funds to redeem Certificates on any specified date.


         

                                       20

<PAGE>



         Subject to the terms of the related  Agreement,  the Financial Guaranty
Insurer may be subrogated to the rights of Certificateholder to receive payments
under the  Certificates to the extent of any payment by such Financial  Guaranty
Insurer under the related Financial Guaranty Insurance Policy.

         Subordination.   Distributions  in  respect  of  scheduled   principal,
interest or any combination  thereof otherwise payable to one or more classes of
Certificates of a series (the "Subordinated Certificates") may be paid to one or
more  other  classes  of such  series  (the  "Senior  Certificates")  under  the
circumstances  and to the  extent  provided  in the  Prospectus  Supplement.  If
specified in the Prospectus Supplement,  delays in receipt of scheduled payments
on the  Mortgage  Assets and losses on defaulted  Mortgage  Assets will be borne
first by the various classes of Subordinated  Certificates and thereafter by the
various classes of Senior Certificates, in each case under the circumstances and
subject to the limitations specified in the Prospectus Supplement. The aggregate
distributions in respect of delinquent  payments on the Mortgage Assets over the
lives of the  Certificates  or at any time,  the aggregate  losses in respect of
defaulted  Mortgage Assets which must be borne by the Subordinated  Certificates
by  virtue  of  subordination  and the  amount  of the  distributions  otherwise
distributable  to the  Subordinated  Certificates  that will be distributable to
Owners  of  Senior  Certificates  on any  Distribution  Date may be  limited  as
specified in the Prospectus Supplement. If aggregate distributions in respect of
delinquent  payments on the Mortgage  Assets or  aggregate  losses in respect of
such Mortgage  Assets were to exceed the total amounts payable and available for
distribution to Owners of Subordinated  Certificates or, if applicable,  were to
exceed  the  specified  maximum  amount,  Owners  of Senior  Certificates  could
experience losses on the Certificates.

         In  addition  to or in lieu of the  foregoing,  all or any  portion  of
distributions otherwise payable to Subordinated Certificates on any Distribution
Date may instead be deposited  into one or more Reserve Funds (as defined below)
established by the Trustee. If so specified in the Prospectus  Supplement,  such
deposits may be made on each  Distribution  Date, on each  Distribution Date for
specified periods, or on each Distribution Date until the balance in the Reserve
Fund has reached a specified  amount and,  following  payments  from the Reserve
Fund to Owners of Senior  Certificates  or  otherwise,  thereafter to the extent
necessary to restore the balance in the Reserve Fund to required levels, in each
case  as  specified  in  the  Prospectus  Supplement.  If so  specified  in  the
Prospectus Supplement, amounts on deposit in the Reserve Fund may be released to
the Depositor or the Owners of any class of  Certificates at the times and under
the circumstances specified in the Prospectus Supplement.

         If  specified  in  the  Prospectus   Supplement,   various  classes  of
Subordinate  Certificates  and  Subordinated   Certificates  may  themselves  be
subordinate in their right to receive certain  distributions to other classes of
Senior and  Subordinated  Certificates,  respectively,  through a  cross-support
mechanism or otherwise.

         As between  classes of Senior  Certificates  and as between  classes of
Subordinated Certificates, distributions may be allocated among such classes (i)
in the order of their scheduled  final  distribution  dates,  (ii) in accordance
with a schedule or formula,  (iii) in relation to the  occurrence of events,  or
(iv)  otherwise,  in each case as specified  in the  Prospectus  Supplement.  As
between  classes of Subordinated  Certificates,  payments with respect to Senior
Certificates on account of  delinquencies  or losses and payments to any Reserve
Fund will be allocated as specified in the Prospectus Supplement.

         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 Certificates  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  Certificates.  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 Certificates. Such acceleration may continue for
the life of the related Certificates,  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.


                                                                    

                                       21

<PAGE>



         Cross-Support.  If specified in the related Prospectus Supplement,  the
beneficial  ownership of separate  groups of assets  included in the Trust for a
series may be evidenced by separate  classes of related series of  Certificates.
In such case,  Credit  Enhancement  may be provided by a  cross-support  feature
which may  require  that  distributions  be made with  respect  to  Certificates
evidencing   beneficial   ownership  of  one  or  more  asset  groups  prior  to
distributions  to Subordinated  Certificates  evidencing a beneficial  ownership
interest in other asset groups within the same Trust. The Prospectus  Supplement
for a series which 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  Enhancement  may  apply  concurrently  to two or more
separate  Trusts for a  separate  series of  Certificates.  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.

         Pool Insurance. If specified in the related Prospectus Supplement,  one
or more mortgage pool  insurance  policies  (each,  a "Mortgage  Pool  Insurance
Policy") will be obtained.

         Any  such  Mortgage  Pool  Insurance   Policy  will,   subject  to  the
limitations  described  below and in the  Prospectus  Supplement,  cover loss by
reason of default in payments on such Mortgage Loans up to the amounts specified
in the Prospectus Supplement or report on Form 8-K and for the periods specified
in the Prospectus Supplement. The Trustee under the related Agreement will agree
to use its best reasonable  efforts to cause to be maintained in effect any such
Mortgage Pool Insurance Policy and to supervise the filing of claims  thereunder
to the issuer of such Mortgage Pool  Insurance  Policy (the "Pool  Insurer") for
the period of time specified in the related  Prospectus  Supplement.  A Mortgage
Pool Insurance Policy,  however,  is not a blanket policy against loss,  because
claims  thereunder may only be made  respecting  particular  defaulted  Mortgage
Loans and only upon  satisfaction of certain  conditions  precedent set forth in
such policy as described in the related Prospectus Supplement. The Mortgage Pool
Insurance  Policies,  if any,  will not cover  loss due to a  failure  to pay or
denial of a claim under a primary mortgage insurance policy, irrespective of the
reason therefor.  The related  Prospectus  Supplement will describe the terms of
any  applicable  Mortgage  Pool  Insurance  Policy  and will set  forth  certain
information with respect to the related Pool Insurer.

         In general,  a Mortgage Pool  Insurance  Policy may not insure  against
loss  sustained by reason of a default  arising from,  among other  things,  (i)
fraud  or  negligence  in the  origination  or  servicing  of a  Mortgage  Loan,
including  misrepresentation  by  the  Mortgagor  or  persons  involved  in  the
origination  thereof or (ii)  failure  to  construct  a  Mortgaged  Property  in
accordance  with  plans  and  specifications.  If so  specified  in the  related
Prospectus  Supplement,  a  failure  of  coverage  attributable  to  one  of the
foregoing events might result in a breach of a representation  of the Seller and
in such  event  might  give rise to an  obligation  on the part of the Seller to
purchase the  defaulted  Mortgage  Loan if the breach  materially  and adversely
affects the interests of the Owners of the  Certificates  and cannot be cured by
the Seller.

         The  original  amount of coverage  under any  Mortgage  Pool  Insurance
Policy  will be  reduced  over the life of such  Certificates  by the  aggregate
dollar amount of claims paid less the  aggregate of the net amounts  realized by
the Pool Insurer upon  disposition of all foreclosed  properties.  The amount of
claims paid will generally include certain expenses incurred with respect to the
applicable  Mortgage  Loans as well as accrued  interest on delinquent  Mortgage
Loans to the date of payment of the claim.  See  "Certain  Legal  Aspects of the
Mortgage Assets - Foreclosure" herein. Accordingly, if aggregate net claims paid
under any  Mortgage  Pool  Insurance  Policy reach the  original  policy  limit,
coverage  under that  Mortgage Pool  Insurance  Policy will be exhausted and any
further  losses  will be borne by one or more  classes  of  Certificates  unless
otherwise  covered by another  form of Credit  Enhancement,  as specified in the
Prospectus Supplement.

         Since any Mortgage Pool Insurance Policy may require that the Mortgaged
Property  subject to a  defaulted  Mortgage  Loan be  restored  to its  original
condition  prior to  claiming  against  the Pool  Insurer,  such  policy may not
provide  coverage  against  hazard  losses.  As set forth  under  "Servicing  of
Mortgage Loans and Contracts -- Standard

                                                                    

                                       22

<PAGE>



Hazard Insurance",  the hazard policies  concerning the Mortgage Loans typically
exclude from coverage physical damage resulting from a number of causes and even
when the damage is covered,  may afford recoveries which are significantly  less
than the full replacement cost of such losses.  Even if special hazard insurance
is applicable as specified in the Prospectus Supplement,  no coverage in respect
of  special  hazard  losses  will  cover all  risks,  and the amount of any such
coverage will be limited.  See "Special  Hazard  Insurance"  below. As a result,
certain hazard risks will not be insured  against and will therefore be borne by
Owners of the  Certificates,  unless otherwise covered by another form of Credit
Enhancement, as specified in the Prospectus Supplement.

         The terms of any Mortgage Pool Insurance  Policy relating to a Contract
Pool will be described in the related Prospectus Supplement.

         Special  Hazard  Insurance.  If  specified  in the  related  Prospectus
Supplement,  one or more special  hazard  insurance  policies  (each, a "Special
Hazard Insurance Policy") will be obtained.

         Any such Special Hazard Insurance  Policy will,  subject to limitations
described  below and in the Prospectus  Supplement,  cover (i) loss by reason of
damage to Mortgaged Properties caused by certain hazards (including  earthquakes
and, to a limited  extent,  tidal waves and related water damage) not covered by
the standard form of hazard insurance policy for the respective  states in which
the Mortgaged Properties are located or under flood insurance policies,  if any,
covering  the  Mortgaged  Properties,  and (ii)  loss  caused  by  reason of the
application of
the coinsurance clause contained in hazard insurance policies. See "Servicing of
Mortgage Loans and Contracts -- Standard  Hazard  Insurance." Any Special Hazard
Insurance  Policy may not cover losses  occasioned by war,  civil  insurrection,
certain governmental actions,  errors in design, faulty workmanship or materials
(except under certain circumstances),  nuclear reaction, flood (if the Mortgaged
Property  is  located  in  a  federally   designated   flood   area),   chemical
contamination  and certain  other  risks.  Aggregate  claims  under each Special
Hazard Insurance  Policy will be limited as described in the related  Prospectus
Supplement.  Any Special Hazard  Insurance Policy may also provide that no claim
may be paid unless hazard and, if applicable,  flood  insurance on the Mortgaged
Property has been kept in force and other protection and  preservation  expenses
have been paid.

         Subject to the  foregoing  limitations,  any Special  Hazard  Insurance
Policy  generally  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  with  respect  to such
Mortgage Loan, the issuer of the Special Hazard  Insurance  Policy (the "Special
Hazard Insurer") will pay the lesser of (i) the cost of repair or replacement of
such  property  or (ii) upon  transfer of the  property  to the  special  hazard
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 to the date of claim  settlement and certain expenses  incurred
with  respect to such  property.  If the unpaid  principal  balance plus accrued
interest and certain expenses is paid by the Special Hazard Insurer,  the amount
of further  coverage under the related Special Hazard  Insurance  Policy will be
reduced by such amount less any net proceeds from the sale of the property.  Any
amount  paid as the cost of  repair or  replacement  of the  property  will also
reduce  coverage by such amount.  Restoration  of the property with the proceeds
described  under (i) above  will  satisfy  the  condition  under any  applicable
Mortgage  Pool  Insurance  Policy that the  property be restored  before a claim
under such Mortgage Pool Insurance Policy may be validly  presented with respect
to the defaulted  Mortgage Loan secured by such property.  The payment described
under (ii) above will render  unnecessary  presentation of a claim in respect of
such Mortgage Loan under any related Mortgage Pool Insurance Policy.  Therefore,
so long as a Mortgage Pool Insurance  Policy  remains in effect,  the payment by
the Special Hazard Insurer under a Special Hazard  Insurance  Policy of the cost
of repair or  replacement or the unpaid  principal  balance of the Mortgage Loan
plus accrued  interest and certain  expenses will not affect the total insurance
proceeds but will affect the relative  amounts of coverage  remaining  under any
related Special Hazard  Insurance Policy and any related Mortgage Pool Insurance
Policy.

         The terms of any Special Hazard Insurance Policy relating to a Contract
Pool will be described in the related Prospectus Supplement.


                                                                    

                                       23

<PAGE>



         Bankruptcy  Bond.  In the  event of a  bankruptcy  of a  borrower,  the
bankruptcy  court may establish  the value of the property  securing the related
Mortgage Loan at an amount less than the then outstanding  principal  balance of
such  Mortgage  Loan.  The amount of the  secured  debt could be reduced to such
value  and the  holder of such  Mortgage  Loan thus  would  become an  unsecured
creditor to the extent the outstanding  principal  balance of such Mortgage Loan
exceeds the value so  assigned  to the  property  by the  bankruptcy  court.  In
addition, certain other modifications of the terms of a Mortgage Loan can result
from a  bankruptcy  proceeding,  including  the  reduction  in monthly  payments
required to be made by the borrower.  See "Certain Legal Aspects of the Mortgage
Assets"  herein.  If so  provided  in the  related  Prospectus  Supplement,  the
Depositor  will obtain a  bankruptcy  bond or similar  insurance  contract  (the
"bankruptcy   bond")  for  proceedings  with  respect  to  borrowers  under  the
Bankruptcy  Code. The bankruptcy bond will cover certain losses resulting from a
reduction  by a  bankruptcy  court of  scheduled  payments of  principal  of and
interest on a Mortgage Loan or a reduction by such court of the principal amount
of a Mortgage Loan and will cover certain unpaid  interest on the amount of such
a principal reduction from the date of the filing of a bankruptcy petition.

         The  bankruptcy  bond will  provide  coverage in the  aggregate  amount
specified in the related Prospectus  Supplement.  Such amount will be reduced by
payments  made under such  bankruptcy  bond in respect of the  related  Mortgage
Loans and will not be restored.

         If  specified  in the  related  Prospectus  Supplement,  other forms of
Credit Enhancement may be provided to cover such bankruptcy-related  losses. Any
bankruptcy  bond  or  other  form  of  Credit  Enhancement   provided  to  cover
bankruptcy-related   losses  will  be  described   in  the  related   Prospectus
Supplement.

         Reserve Funds.  If specified in the Prospectus  Supplement,  cash, U.S.
Treasury securities,  instruments  evidencing ownership of principal or interest
payments thereon, letters of credit, surety bonds, demand notes, certificates of
deposit  or a  combination  thereof in the  aggregate  amount  specified  in the
Prospectus Supplement will be deposited by the Depositor on the Delivery Date in
one or more accounts  (each, a "Reserve  Fund")  established and maintained with
the Trustee.  Such cash and the  principal  and interest  payments on such other
investments  will be  used to  enhance  the  likelihood  of  timely  payment  of
principal of, and interest on, or, if so specified in the Prospectus Supplement,
to provide additional protection against losses in respect of, the assets in the
related  Trust,  to pay the  expenses  of the Trust or for such  other  purposes
specified in the  Prospectus  Supplement.  Whether or not the  Depositor has any
obligation  to make such a  deposit,  certain  amounts  to which  the  Owners of
Subordinated  Certificates,  if any, would  otherwise be entitled may instead be
deposited  into  the  Reserve  Fund  from  time to time  and in the  amounts  as
specified  in the  Prospectus  Supplement.  Any cash in any Reserve Fund and the
proceeds  of any other  instrument  upon  maturity  will be invested in Eligible
Investments. If a letter of credit is deposited with the Trustee, such letter of
credit will be  irrevocable.  Any  instrument  deposited  therein  will name the
Trustee  as a  beneficiary  and will be issued by an entity  acceptable  to each
rating agency that rates the Certificates.  Additional  information with respect
to such  instruments  deposited  in the  Reserve  Funds  may be set forth in the
Prospectus Supplement.

         Any amounts so deposited and payments on  instruments so deposited will
be available for withdrawal from the Reserve Fund for distribution  with respect
to the Certificates  for the purposes,  in the manner and at the times specified
in the Prospectus Supplement.

         Other Insurance,  Guaranties and Similar Instruments or Agreements.  If
specified  in the  Prospectus  Supplement,  the related  Trust may also  include
insurance,  guaranties,  surety bonds, letters of credit,  guaranteed investment
contracts  or similar  arrangements  for the purpose of (i)  maintaining  timely
payments  or  providing  additional  protection  against  losses  on the  assets
included in such Trust, (ii) paying administrative  expenses, (iii) establishing
a minimum  reinvestment  rate on the payments  made in respect of such assets or
principal  payment  rate on such assets,  (iv)  guaranteeing  timely  payment of
principal and interest under the  Certificates,  or for such other purpose as is
specified  in  such  Prospectus   Supplement.   Such  arrangements  may  include
agreements  under which Owners of  Certificates  are entitled to receive amounts
deposited in various  accounts  held by the Trustee upon the terms  specified in
the Prospectus Supplement. Such arrangements may be in lieu of any obligation of
the Servicers

                                                                    

                                       24

<PAGE>



or the  Seller to advance  delinquent  installments  in respect of the  Mortgage
Loans. See "Servicing of Mortgage Loans and Contracts - Advances" herein.


                    SERVICING OF MORTGAGE LOANS AND CONTRACTS

         With respect to each series of Certificates, the related Mortgage Loans
and Contracts  will be serviced by a sole servicer or by a master  servicer with
various  sub-servicers  pursuant to, or as provided for in, the  Agreement.  The
Prospectus  Supplement  for each series will specify the servicer and the master
servicer, if any, for such series.

         The related Prospectus  Supplement will specify whether the Servicer is
a FNMA- or FHLMC-approved  servicer of conventional mortgage loans. In addition,
the Depositor will require adequate servicing experience, where appropriate, and
financial  stability,  generally  including  a  net  worth  requirement  (to  be
specified in the Agreement) as well as satisfaction of certain other criteria.

         Each Servicer will be required to perform the customary  functions of a
mortgage loan  servicer,  including  collection of payments from  borrowers (the
"Mortgagors") and remittance of such collections to the Trustee,  maintenance of
applicable  standard hazard  insurance or primary mortgage  insurance  policies,
attempting  to  cure  delinquencies,  supervising  foreclosures,  management  of
Mortgaged  Properties under certain  circumstances,  and maintaining  accounting
records  relating to the Mortgage  Loans and Contracts,  as applicable,  and, if
specified  in the  related  Prospectus  Supplement,  maintenance  of  escrow  or
impoundment  accounts of Mortgagors for payment of taxes,  insurance,  and other
items  required to be paid by the  Mortgagor  pursuant to the  Mortgage  Loan or
Contract.  Each  Servicer  will also be obligated to make advances in respect of
delinquent  installments  on Mortgage  Loans and Contracts,  as  applicable,  as
described  more fully under " - Payments  on  Mortgage  Loans" and " - Advances"
below and in respect  of  certain  taxes and  insurance  premiums  not paid on a
timely basis by Mortgagors.

         Each Servicer will be entitled to a monthly  servicing fee as specified
in the related  Prospectus  Supplement.  Each  Servicer  will also  generally be
entitled to collect  and retain,  as part of its  servicing  compensation,  late
payment  charges  and  assumption  underwriting  fees.  Each  Servicer  will  be
reimbursed  from  proceeds of one or more of the  insurance  policies  described
herein  ("Insurance  Proceeds") or from proceeds received in connection with the
liquidation  of defaulted  Mortgage Loans  ("Liquidation  Proceeds") for certain
expenditures  pursuant to the  Agreement.  See " -  Advances"  and " - Servicing
Compensation and Payment of Expenses" below.

         Each  Servicer  will be  required  to service  each  Mortgage  Loan and
Contract,  as applicable,  pursuant to the terms of the Agreement for the entire
term of such Mortgage Loan and Contract, as applicable, unless such Agreement is
earlier  terminated.  Upon  termination,  a replacement for the Servicer will be
appointed.

Payments on Mortgage Loans

         Each Servicer will  establish and maintain a separate  account (each, a
"Custodial Account"). Subject to the following paragraph, each Custodial Account
must be an account the deposits in which are fully insured by either the Federal
Deposit   Insurance   Corporation   ("FDIC")  or  the   National   Credit  Union
Administration ("NCUA") or are, to the extent such deposits are in excess of the
coverage provided by such insurance, continuously secured by certain obligations
issued or guaranteed by the United States of America.  If at any time the amount
on  deposit  in such  Custodial  Account  shall  exceed the amount so insured or
secured, the applicable Servicer must remit to the Trustee the amount on deposit
in such Custodial  Account which exceeds the amount so insured or secured,  less
any  amount  such  Servicer  may  retain  for its own  account  pursuant  to its
Servicing Agreement.

         Notwithstanding the foregoing,  the deposits in a Servicer's  Custodial
Account will not be required to be fully insured or secured as described  above,
and such Servicer  will not be required to remit  amounts on deposit  therein in
excess of the amount so  insured  or  secured,  so long as such  Servicer  meets
certain  requirements  established by the rating agencies  requested to rate the
Certificates.


                                                                    

                                       25

<PAGE>



         Each  Servicer is required to deposit into its  Custodial  Account on a
daily  basis all  amounts in  respect of each  Mortgage  Loan  received  by such
Servicer,  with interest adjusted to a rate (the "Remittance Rate") equal to the
related Mortgage Rate less the Servicer's servicing fee rate. On the day of each
month specified in the related  Prospectus  Supplement (the "Remittance  Date"),
each Servicer of the Mortgage  Loans will remit to the Trustee all funds held in
its Custodial  Account with respect to each Mortgage  Loan;  provided,  however,
that Principal  Prepayments  may be remitted on the Remittance Date in the month
following the month of such prepayment.  Each Servicer will be required pursuant
to the  terms  of the  Agreement  and as  specified  in the  related  Prospectus
Supplement,  to remit with each  Principal  Prepayment  interest  thereon at the
Remittance  Rate  through  the last day of the  month  in which  such  Principal
Prepayment is made.  Each Servicer may also be required to advance its own funds
as described below.

Advances

         With respect to a  delinquent  Mortgage  Loan or Contract,  the related
Servicer  may be  obligated  (but only to the  extent  set forth in the  related
Prospectus  Supplement)  to advance  its own funds or funds  from its  Custodial
Account  equal to the  aggregate  amount of payments of  principal  and interest
(adjusted to the  applicable  Remittance  Rate) which were due on a due date and
which are  delinquent  as of the close of business on the business day preceding
the  Remittance  Date  ("Monthly  Advance").  Generally,  such  advances will be
required to be made by the  Servicer  unless the Servicer  determines  that such
advances  ultimately  would not be recoverable  under any  applicable  insurance
policy, from the proceeds of liquidation of the related Mortgaged Properties, or
from any other source (any amount not so  reimbursable  being referred to herein
as a "Nonrecoverable  Advance"). Such advance obligation generally will continue
through the month following the month of final liquidation of such Mortgage Loan
or Contract.  Any Servicer  funds thus  advanced  will be  reimbursable  to such
Servicer out of  recoveries on the Mortgage  Loans or Contracts  with respect to
which such amounts were  advanced.  Each Servicer will also be obligated to make
advances  with  respect  to certain  taxes and  insurance  premiums  not paid by
Mortgagors  on a  timely  basis.  Funds  so  advanced  are  reimbursable  to the
Servicers  out of recoveries on the related  Mortgage  Loans or Contracts.  Each
Servicer's right of reimbursement for any advance will be prior to the rights of
the Trust to receive any related  Insurance  Proceeds or  Liquidation  Proceeds.
Failure by a Servicer  to make a required  Monthly  Advance  will be grounds for
termination under the related Agreement.

Collection and Other Servicing Procedures

         Each Servicer will service the Mortgage Loans and Contracts pursuant to
guidelines established in the related Agreement.

         Mortgage Loans. The Servicer will be responsible for making  reasonable
efforts  to  collect  all  payments  called for under the  Mortgage  Loans.  The
Servicer will be obligated to follow such normal  practices and procedures as it
deems necessary or advisable to realize upon a defaulted  Mortgage Loan. In this
regard,  the  Servicer  may  (directly  or  through a local  assignee)  sell the
property at a foreclosure or trustee's sale,  negotiate with the Mortgagor for a
deed in lieu of foreclosure or, in the event a deficiency  judgment is available
against  the  Mortgagor  or other  person  (see  "Certain  Legal  Aspects of the
Mortgage  Assets  --  Foreclosure  -   Anti-Deficiency   Legislation  and  Other
Limitations  on  Lenders"  for a  description  of the  limited  availability  of
deficiency  judgments),  foreclose  against  such  property  and proceed for the
deficiency  against  the  appropriate  person.  The amount of the  ultimate  net
recovery  (including the proceeds of any Mortgage Pool Insurance Policy or other
applicable  Credit  Enhancement),  after  reimbursement  to the  Servicer of its
expenses  incurred in  connection  with the  liquidation  of any such  defaulted
Mortgage  Loan and prior  unreimbursed  advances of principal  and interest with
respect thereto will be deposited in the  Certificate  Account when realized and
will be  distributed to Owners of  Certificates  on the next  Distribution  Date
following the month of receipt.

         With respect to  Cooperative  Loans,  any  prospective  purchaser  will
generally  have to obtain the approval of the board of directors of the relevant
Cooperative  before purchasing the shares and acquiring rights under the related
proprietary  lease or occupancy  agreement.  See "Certain  Legal  Aspects of the
Mortgage  Assets"  herein.  This  approval is usually  based on the  purchaser's
income and net worth and numerous other factors. Although the

                                                                    

                                       26

<PAGE>



Cooperative's  approval is unlikely to be unreasonably  withheld or delayed, the
necessity  of  acquiring  such  approval  could  limit the  number of  potential
purchasers for those shares and otherwise  limit the Trust's ability to sell and
realize the value of those shares.

         In general, a  "tenant-stockholder"  (as defined in Code Section 216(b)
(2)) of a corporation  that  qualifies as a  "cooperative  housing  corporation"
within the meaning of Code Section  216(b)(1) is allowed a deduction for amounts
paid or accrued  within his taxable  year to the  corporation  representing  his
proportionate  share of certain interest  expenses and certain real estate taxes
allowable as a deduction under Code Section 216(a) to the corporation under Code
Sections 163 and 164. In order for a  corporation  to qualify under Code Section
216(b)(1)  for its taxable year in which such items are allowable as a deduction
to the corporation, such Section requires, among other things, that at least 80%
of the gross income of the corporation be derived from its  tenant-stockholders.
By virtue of this requirement,  the status of a corporation for purposes of Code
Section  216(b)(1)  must be determined on a  year-to-year  basis.  Consequently,
there can be no assurance that  Cooperatives  relating to the Cooperative  Loans
will qualify under such Section for any particular  year. In the event that such
a  Cooperative  fails  to  qualify  for  one or more  years,  the  value  of the
collateral  securing  any  related  Cooperative  Loans  could  be  significantly
impaired  because no deduction  would be  allowable  to its  tenant-stockholders
under  Code  Section  216(a)  with  respect  to  those  years.  In  view  of the
significance of the tax benefits accorded  tenant-stockholders  of a corporation
that qualifies as a cooperative  housing  corporation,  however,  the likelihood
that  such a  failure  would be  permitted  to  continue  over a period of years
appears remote.

         The Servicer will expend its own funds to restore  property  securing a
Mortgage Loan which has sustained  uninsured  damage only if it determines  that
such  restoration  will increase the proceeds to the Trust of liquidation of the
Mortgage Loan after the reimbursement to the Servicer of its expenses.

         If a  Mortgaged  Property  has been or is about to be  conveyed  by the
Mortgagor,  the Servicer  will be obligated  (to the extent it has  knowledge of
such  conveyance)  to accelerate  the maturity of the Mortgage  Loan,  unless it
reasonably  believes it is unable to enforce that Mortgage Loan's  "due-on-sale"
clause under the applicable law. If it reasonably  believes it may be restricted
by law, for any reason, from enforcing such a "due-on-sale" clause, the Servicer
may enter into an assumption and modification  agreement with the person to whom
such property has been or is about to be conveyed, pursuant to which such person
becomes  liable under the Mortgage  Note,  provided  such person  satisfies  the
criteria  required to maintain the  coverage  provided by  applicable  insurance
policies (unless  otherwise  restricted by applicable law). Any fee collected by
the Servicer for entering into an assumption  agreement  will be retained by the
Servicer  as  additional   servicing   compensation.   For  a   description   of
circumstances  in which the  Servicer  may be unable  to  enforce  "due-on-sale"
clauses,  see "Certain  Legal  Aspects of the Mortgage  Assets -  Foreclosure  -
Enforceability  of  Certain  Provisions"  herein.  In  connection  with any such
assumption,  the  Mortgage  Rate borne by the related  Mortgage  Note may not be
decreased.

         If specified in the related  Prospectus  Supplement,  the Servicer will
maintain  with one or more  depository  institutions  one or more  accounts into
which it will deposit all payments of taxes, insurance premiums,  assessments or
comparable  items received for the account of the Mortgagors.  Withdrawals  from
such account or accounts may be made only to effect payment of taxes,  insurance
premiums,  assessments  or  comparable  items,  to reimburse the Servicer out of
related  collections for any cost incurred in paying taxes,  insurance  premiums
and  assessments  or  otherwise  preserving  or  protecting  the  value  of  the
Mortgages,  to refund to mortgagors any amounts determined to be overages and to
pay interest to Mortgagors on balances in such account or accounts to the extent
required by law.

         So long as it acts as servicer of the Mortgage Loans, the Servicer will
be required to maintain certain  insurance  covering errors and omissions in the
performance of its  obligations  as servicer and certain  fidelity bond coverage
ensuring  against  losses  through  wrongdoing  of its  officers,  employees and
agents.

         In the  case  of  Multifamily  Loans,  a  Mortgagor's  failure  to make
required  Mortgage Loan payments may mean that operating  income is insufficient
to service the mortgage  debt,  or may reflect the diversion of that income from
the servicing of the mortgage debt. In addition, a Mortgagor under a Multifamily
Loan that is unable to make  Mortgage  Loan  payments may also be unable to make
timely  payment of taxes and  otherwise  to  maintain  and  insure  the  related
Mortgaged  Property.  In general,  the Servicer  will be required to monitor any
Multifamily Loan that is

                                                                    

                                       27

<PAGE>



in default,  evaluate  whether the causes of the default can be corrected over a
reasonable  period  without  significant  impairment of the value of the related
Mortgaged Property, initiate corrective action in cooperation with the Mortgagor
if cure is likely,  inspect the related  Mortgaged  Property and take such other
actions as are consistent with the Agreement.  A significant  period of time may
elapse before the Servicer is able to assess the success of any such  corrective
action or the need for  additional  in  initiatives.  The time within  which the
Servicer can make the initial determination of appropriate action,  evaluate the
success  of  corrective  action,  develop  additional   initiatives,   institute
foreclosure  proceedings and actually foreclose (or accept a deed to a Mortgaged
Property in lieu of  foreclosure)  on behalf of the Owners of the related series
may  vary  considerably  depending  on  the  particular  Multifamily  Loan,  the
Mortgaged Property, the Mortgagor, the presence of an acceptable party to assume
the  Multifamily  Loan and the laws of the  jurisdiction  in which the Mortgaged
Property is located.  If a Mortgagor files a bankruptcy  petition,  the Servicer
may not be permitted to accelerate the maturity of the related  Multifamily Loan
or to foreclose on the Mortgaged Property for a considerable period of time. See
"Certain Legal Aspects of Mortgage Loans."

         Contracts.  Pursuant to the  Agreement,  the Servicer  will service and
administer the Contracts  assigned to the Trustee as more fully set forth below.
The  Servicer,  either  directly  or  through  sub-servicers  subject to general
supervision  by the Servicer,  will perform  diligently  all services and duties
required to be performed under the Agreement, in the same manner as performed by
prudent lending institutions of manufactured housing installment sales contracts
of the same type as the  Contracts  in those  jurisdictions  where  the  related
Manufactured Homes are located.  The duties to be performed by the Servicer will
include collection and remittance of principal and interest payments, collection
of insurance claims and, if necessary, repossession.

         Each Agreement will provide that when any Manufactured  Home securing a
Contract is about to be conveyed by the borrower, the Servicer (to the extent it
has  knowledge  of such  prospective  conveyance  and  prior  to the time of the
consummation  of such  conveyance)  may  exercise its rights to  accelerate  the
maturity of such Contract under the  applicable  "due-on-sale"  clause,  if any,
unless  the  Servicer   reasonably   believes  it  is  unable  to  enforce  such
"due-on-sale"  clause  under  applicable  law.  In such  case  the  Servicer  is
authorized to take or enter into an assumption agreement from or with the person
to whom such Manufactured Home has been or is about to be conveyed,  pursuant to
which such  person  becomes  liable  under the  Contract,  provided  such person
satisfies the criteria  required to maintain the coverage provided by applicable
insurance  policies  (unless  otherwise  restricted  by applicable  law).  Where
authorized by the Contract,  the annual  percentage rate may be increased,  upon
assumption, to the then-prevailing market rate but will not be decreased.

         Under  each   Agreement  the  Servicer  will   repossess  or  otherwise
comparably  convert the  ownership of  properties  securing  such of the related
Contracts as come into and  continue in default and as to which no  satisfactory
arrangements  can be made for collection of delinquent  payments.  In connection
with such  repossession  or other  conversion,  the  Servicer  will  follow such
practices  and  procedures  as it deems  necessary or advisable  and as shall be
normal and usual in its general  servicing  activities.  The Servicer,  however,
will not be required to expend its own funds in connection with any repossession
or towards the  restoration  of any property  unless it determines (i) that such
restoration  or  repossession  will increase the proceeds of  liquidation of the
related  Contract to the Trust after  reimbursement  to itself for such expenses
and (ii) that such expenses will be recoverable to it either through Liquidation
Proceeds or through Insurance Proceeds.

Primary Mortgage Insurance

         Mortgage  Loans that the  Depositor  acquires  will  generally not have
primary mortgage insurance. If obtained, the primary mortgage insurance policies
will not insure against  certain losses which may be sustained in the event of a
personal bankruptcy of the mortgagor under a Mortgage Loan.

Standard Hazard Insurance

         Mortgage Loans. The Servicer will be required to cause to be maintained
for each Mortgage Loan a standard hazard insurance policy.  The coverage of such
policy is required to be in an amount not less than the maximum  insurable value
of the  improvements  securing  such  Mortgage  Loan  from  time  to time or the
principal

                                                                    

                                       28

<PAGE>



balance owing on such Mortgage Loan from time to time, whichever is less. In all
events,  such coverage shall be in an amount  sufficient to ensure  avoidance of
the applicability of the co-insurance  provisions under the terms and conditions
of the  applicable  policy.  The ability of each  Servicer to assure that hazard
insurance proceeds are appropriately applied may be dependent on its being named
as an additional  insured under any standard hazard  insurance  policy and under
any  flood  insurance  policy  referred  to below,  or upon the  extent to which
information  in this regard is furnished to such  Servicer by  Mortgagors.  Each
Agreement  may provide that the related  Servicer may satisfy its  obligation to
cause hazard insurance policies to be maintained by maintaining a blanket policy
insuring against hazard losses on the Mortgage Loans serviced by such Servicer.

         In general,  the  standard  form of fire and extended  coverage  policy
covers physical damage to or destruction of the  improvements on the property by
fire, lightning,  explosion,  smoke, wind-storm and hail, riot, strike and civil
commotion,  subject to the  conditions  and  exclusions  particularized  in each
policy.   Although  the  policies   relating  to  the  Mortgage  Loans  will  be
underwritten by different  insurers and,  therefore,  will not contain identical
terms and  conditions,  the basic terms  thereof are dictated by state law. Such
policies  typically  do  not  cover  any  physical  damage  resulting  from  the
following: war, revolution, governmental actions, floods and other water-related
causes, earth movement (including earthquakes, landslides and mud flow), nuclear
reactions,  wet or dry rot, vermin, rodents,  insects or domestic animals, theft
and, in certain cases,  vandalism.  The foregoing  list is merely  indicative of
certain kinds of uninsured risks and is not intended to be all-inclusive. If the
property  securing a Mortgage  Loan is located in a federally  designated  flood
area, flood insurance will be required to be maintained in such amounts as would
be required by FNMA in connection with its mortgage loan purchase  program.  The
Depositor may also purchase  special  hazard  insurance  against  certain of the
uninsured  risks  described  above.  See "Credit  Enhancement  - Special  Hazard
Insurance".

         Since the amount of hazard  insurance the Servicer is required to cause
to be maintained on the improvements securing the Mortgage Loans declines as the
principal  balances  owing  thereon  decrease,  if  the  residential  properties
securing  the  Mortgage  Loans  appreciate  in value  over  time,  the effect of
coinsurance in the event of partial loss may be that hazard  insurance  proceeds
will be insufficient to restore fully the damaged property.

         The  Depositor  will  not  require  that a  standard  hazard  or  flood
insurance  policy be  maintained  on the  cooperative  dwelling  relating to any
Cooperative  Loan.   Generally,   the  Cooperative  itself  is  responsible  for
maintenance of hazard  insurance for the property owned by the  Cooperative  and
the  tenant-stockholders  of that Cooperative do not maintain  individual hazard
insurance policies.  To the extent,  however, that a Cooperative and the related
borrower on a Cooperative Loan do not maintain such insurance or do not maintain
adequate  coverage or any insurance  proceeds are not applied to the restoration
of damaged property,  any damage to such borrower's cooperative dwelling or such
Cooperative's  building could  significantly  reduce the value of the collateral
securing  such  Cooperative  Loan to the  extent  not  covered  by other  credit
support.

         Contracts.  The  Servicer  will  generally  be  required to cause to be
maintained with respect to each Contract one or more hazard  insurance  policies
which  provide,  at a minimum,  the same  coverage  as a standard  form fire and
extended coverage  insurance policy that is customary for manufactured  housing,
issued by a company  authorized to issue such policies in the state in which the
Manufactured Home is located and in an amount which is not less than the maximum
insurable value of such  Manufactured Home or the principal balance due from the
borrower on the related Contract,  whichever is less. When a Manufactured Home's
location  was,  at the time of  origination  of the related  Contract,  within a
federally  designated  special flood hazard area,  the Servicer also shall cause
such flood insurance to be maintained, which coverage shall be at least equal to
the minimum amount specified in the preceding  sentence or such lesser amount as
may be available under the federal flood insurance program.

         The  Servicer  may  maintain,  in lieu  of  causing  individual  hazard
insurance  policies to be maintained with respect to each Manufactured Home, and
shall  maintain,  to the extent that the related  Contract  does not require the
borrower  to  maintain a hazard  insurance  policy  with  respect to the related
Manufactured Home, one or more blanket insurance policies covering losses on the
borrowers'   interests  in  the   Contracts   resulting   from  the  absence  or
insufficiency of individual hazard insurance policies.


                                                                    

                                       29

<PAGE>



         The Servicer,  to the extent  practicable,  will cause the borrowers to
pay all taxes and similar  governmental  charges  when and as due. To the extent
that  nonpayment  of any taxes or charges would result in the creation of a lien
upon any Manufactured  Home having a priority equal or senior to the lien of the
related Contract, the Servicer will pay any such delinquent tax or charge.

         If the  Servicer  repossesses  a  Manufactured  Home on  behalf  of the
Trustee,  the Servicer will either (i) maintain at its expense hazard  insurance
with respect to such Manufactured Home or (ii) indemnify the Trustee against any
damage to such Manufactured Home prior to resale or other disposition.

Title Insurance Policies

         The Agreements will generally  require that a title insurance policy be
in effect on each of the  Mortgaged  Properties  and that such  title  insurance
policy contain no coverage  exceptions,  except customary  exceptions  generally
accepted in the mortgage banking industry.

Claims Under Primary Mortgage  Insurance  Policies and Standard Hazard Insurance
Policies; Other Realization Upon Defaulted Loan

         Each  Servicer  will present  claims to any primary  insurer  under any
related primary  mortgage  insurance  policy and to the hazard insurer under any
related  standard hazard  insurance  policy.  All collections  under any related
primary  mortgage  insurance  policy or any related  standard  hazard  insurance
policy  (less any  proceeds  to be applied to the  restoration  or repair of the
related Mortgaged  Property or to the reimbursement of Advances by the Servicer)
will be remitted to the Trustee.

         If any Mortgaged Property securing a defaulted Mortgage Loan is damaged
and proceeds,  if any, from the related  standard  hazard  insurance  policy are
insufficient to restore the damaged property to a condition sufficient to permit
recovery  under any  applicable  Mortgage Pool  Insurance  Policy or any related
primary mortgage  insurance policy,  each Servicer may be required to expend its
own finds to restore the damaged property to the extent specified in the related
Prospectus  Supplement,  but only to the extent it determines such  expenditures
are recoverable from Insurance Proceeds or Liquidation Proceeds.

         If recovery under any applicable  Mortgage Pool Insurance Policy or any
related primary mortgage  insurance  policy is not available,  the Servicer will
nevertheless  be  obligated to attempt to realize  upon the  defaulted  Mortgage
Loan.  Foreclosure  proceedings  will be conducted by the Servicer in accordance
with the Agreement. If the proceeds of any liquidation of the Mortgaged Property
securing the defaulted  Mortgage Loan are less than the Principal Balance of the
defaulted  Mortgage Loan plus interest accrued thereon,  a loss will be realized
on such Mortgage  Loan, to the extent the applicable  Credit  Enhancement is not
sufficient,  in the amount of such  difference  plus the  aggregate  of expenses
which are incurred by the Servicer in connection  with such  proceedings and are
reimbursable under the Agreement.  In such case there will be a reduction in the
value of the  Mortgage  Loans and Trust may be unable to recover the full amount
of principal and interest due thereon.

         In addition,  where a Mortgaged  Property securing a defaulted Mortgage
Loan can be resold for an amount exceeding the principal  balance of the related
Mortgage Loan together  with accrued  interest and expenses,  it may be expected
that,  where  retention  of any such  amount is  legally  permissible,  the Pool
Insurer  will  exercise  its right under the  related  Mortgage  Pool  Insurance
Policy,  if any, to purchase such Mortgaged  Property and realize for itself any
excess  proceeds.  Any amounts  remaining in the Certificate  Account after such
foreclosure  or  liquidation  and  attributable  to such  Mortgage  Loan will be
distributed to Owners of the Certificates.

Realization Upon or Sale of Defaulted Multifamily Loans

         Unless otherwise  specified in the related Prospectus  Supplement,  the
Servicer may not acquire title to any Multifamily  Property  securing a Mortgage
Loan or take any other  action  that would cause the  related  Trustee,  for the
benefit of Owners of the related  series,  or any other  specified  person to be
considered to hold title to, to be a  "mortgagee-in-possession"  of, or to be an
"owner" or an "operator" of such Mortgaged Property within the

                                                             

                                       30

<PAGE>



meaning  of  certain  federal   environmental  laws,  unless  the  Servicer  has
previously  determined,  based on a report  prepared  by a person who  regularly
conducts environmental audits, that either:

                (i) the  Mortgaged  Property is in  compliance  with  applicable
         environmental laws and regulations or, if not, that taking such actions
         are necessary to bring the Mortgaged Property into compliance therewith
         is reasonably  likely to produce a greater  recovery on a present value
         basis than not taking such actions; and

               (ii)  there are no  circumstances  or  conditions  present at the
         Mortgaged  Property that have resulted in any  contamination  for which
         investigation,    testing,   monitoring,   containment,   clean-up   or
         remediation could be required under any applicable  environmental  laws
         and regulations or, if such circumstances or conditions are present for
         which any such  action  could be  required,  taking such  actions  with
         respect to the  Mortgaged  Property is  reasonably  likely to produce a
         greater recovery on a present value basis than not taking such actions.
         See "Certain Legal Aspects of Mortgage Loans-Foreclosure- Environmental
         Legislation."

         In  addition,  unless  otherwise  specified  in the related  Prospectus
Supplement,  the Servicer  will not be obligated to foreclose  upon or otherwise
convert  the  ownership  of any  Mortgaged  Property  securing  a single  family
Mortgage  Loan if it has  received  notice  or has  actual  knowledge  that such
property may be contaminated  with or affected by hazardous  wastes or hazardous
substances;  however, no environmental  testing will generally be required.  The
Servicer will not be liable to the Owners of the related series if, based on its
belief that no such contamination or affect exists, the Servicer forecloses on a
Mortgaged  Property and takes title to such Mortgaged  Property,  and thereafter
such Mortgaged Property is determined to be so contaminated or affected.

Servicing Compensation and Payment of Expenses

         As  compensation  for  its  servicing  duties,  each  Servicer  will be
entitled  to a monthly  servicing  fee in the amount  specified  in the  related
Prospectus Supplement.  In addition to the primary compensation,  a Servicer may
be  permitted  to  retain  all  assumption  underwriting  fees and late  payment
charges, to the extent collected from Mortgagors.

         As set forth above, each Servicer will be entitled to reimbursement for
certain expenses  incurred by it in connection with the liquidation of defaulted
Mortgage  Loans  and  Contracts  and in  connection  with  advancing  delinquent
payments.  No loss  will be  suffered  on the  Certificates  by  reason  of such
expenses to the extent  claims for such  expenses  are paid  directly  under any
applicable  Mortgage Pool Insurance Policy, a primary mortgage insurance policy,
the special hazard insurance  policy or from other forms of Credit  Enhancement.
In the event,  however,  that the defaulted  Mortgage Loans are not covered by a
Mortgage Pool Insurance Policy, primary mortgage insurance policies, the Special
Hazard  Insurance  Policy or another form of Credit  Enhancement,  or claims are
either  not made or paid  under  such  policies  or  Credit  Enhancement,  or if
coverage  thereunder  has ceased,  such a loss will occur to the extent that the
proceeds from the  liquidation of a defaulted  Mortgage Loan or Contract,  after
reimbursement of the Servicer's expenses, are less than the Principal Balance of
such defaulted Mortgage Loan or Contract.

Master Servicer

         A Master Servicer may be specified in the related Prospectus Supplement
for the related  series of  Certificates.  Customary  servicing  functions  with
respect to Mortgage Loans constituting the Mortgage Pool 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
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.



                                       31

<PAGE>

         The Master Servicer will be a party to the Agreement for any series for
which Mortgage Loans comprise the assets of a Trust. The Master Servicer will be
required to satisfy the standard established for the qualification of the Master
Servicer in the related  Agreement.  The Master Servicer will be compensated for
the  performance of its services and duties under each Agreement as specified in
the related Prospectus Supplement.

                                 ADMINISTRATION

         The following summary describes certain provisions which will be common
to each Agreement. The summary does not purport to be complete and is subject to
the provisions of a particular Agreement.

Assignment of Mortgage Assets

         Assignment  of the  Mortgage  Loans.  At the  time of  issuance  of the
Certificates,  the  Depositor  will assign the  Mortgage  Loans to the  Trustee,
together  with all  principal  and  interest  adjusted to the  Remittance  Rate,
subject to exclusions  specified in the  Prospectus  Supplement,  due on or with
respect to such Mortgage  Loans on or after the Cut-Off Date.  The Trustee will,
concurrently  with  such  assignment,   execute,  countersign  and  deliver  the
Certificates to the Depositor in exchange for the Mortgage Loans.  Each Mortgage
Loan will be identified in a schedule  appearing as an exhibit to the Agreement.
Such  schedule  may  include  information  as to the  Principal  Balance of each
Mortgage  Loan as of the Cut-Off  Date, as well as  information  respecting  the
Mortgage Rate, the scheduled monthly payment of principal and interest as of the
Cut-Off Date and the maturity date of each Mortgage Note.

         In addition,  as to each Mortgage  Loan,  the Depositor will deliver to
the Trustee the Mortgage  Note and Mortgage,  any  assumption  and  modification
agreement, an assignment of the Mortgage in recordable form (but not necessarily
recorded),  evidence of title insurance,  if obtained,  and, if applicable,  the
certificate of private mortgage insurance. In instances where recorded documents
cannot be delivered due to delays in connection  with  recording,  the Depositor
may deliver copies thereof and deliver the original recorded  documents promptly
upon receipt.

         With respect to any Mortgage  Loans which are  Cooperative  Loans,  the
Depositor  will cause to be  delivered  to the  Trustee,  the  related  original
Cooperative  note  endorsed to the order of the Trustee,  the original  security
agreement,  the  proprietary  lease  or  occupancy  agreement,  the  recognition
agreement,  an executed  financing  agreement and the relevant stock certificate
and related  blank stock  powers.  The  Depositor  will file in the  appropriate
office an assignment and a financing statement evidencing the Trustee's security
interest in each Cooperative Loan.

         Each Seller  generally will represent and warrant to the Depositor with
respect to the  Mortgage  Loans sold by it,  among  other  things,  that (i) the
information  set forth in the  schedule of Mortgage  Loans  attached  thereto is
correct in all material  respects:  (ii) a lender's  title  insurance  policy or
binder for each Mortgage Loan subject to the Agreement was issued on the date of
origination  thereof  and each  such  policy or  binder  assurance  is valid and
remains in full force and effect or a legal  opinion  concerning  title or title
search was obtained or  conducted  in  connection  with the  origination  of the
Mortgage Loans;  (iii) at the date of initial issuance of the Certificates,  the
Seller has good title to the Mortgage  Loans and the Mortgage  Loans are free of
offsets, defenses or counterclaims;  (iv) at the date of initial issuance of the
Certificates,  each Mortgage is a valid first lien on the property  securing the
Mortgage Note  (subject only to (a) the lien of current real property  taxes and
assessments,  (b)  covenants,  conditions,  and  restrictions,  rights  of  way,
easements  and other matters of public record as of the date of the recording of
such Mortgage,  such exceptions appearing of record being acceptable to mortgage
lending  institutions  generally in the area wherein the property subject to the
Mortgage is located or specifically  reflected in the appraisal  obtained by the
Depositor and (c) other matters to which like  properties  are commonly  subject
which do not materially  interfere with the benefits of the security intended to
be provided by such  Mortgage) and such property is free of material  damage and
is in good repair or, with  respect to a junior lien  Mortgage  Loan,  that such
Mortgage is a valid junior lien Mortgage,  as the case may be and specifying the
percentage  of the Mortgage Loan Pool  comprised of junior lien Mortgage  Loans;
(v) at the date of initial issuance of the Certificates,  no Mortgage Loan is 31
or more days delinquent (with such exceptions as may be specified in the related
Prospectus Supplement) and there are no



                                       32

<PAGE>



delinquent tax or assessment  liens against the property  covered by the related
Mortgage; (vi) at the date of initial issuance of the Certificates,  the portion
of each Mortgage Loan, if any, which in the  circumstances set forth below under
"Servicing of Mortgage Loans and Contracts - Primary Mortgage  Insurance" should
be  insured  with a private  mortgage  insurer  is so  insured;  and (vii)  each
Mortgage  Loan at the time it was made  complied in all material  respects  with
applicable state and federal laws, including, with out limitation,  usury, equal
credit  opportunity  and  disclosure  laws. The  Depositor's  rights against the
Seller in the event of a breach of its  representations  will be assigned to the
Trustee for the benefit of the Certificates of such series.

         Assignment of Contracts.  The Depositor  will cause the Contracts to be
assigned to the Trustee,  together  with  principal  and interest due on or with
respect to the  Contracts on and after the Cut-Off  Date.  Each Contract will be
identified in a loan schedule ("Contract Loan Schedule") appearing as an exhibit
to the related Agreement.  Such Contract Loan Schedule may specify, with respect
to each Contract,  among other things:  the original  principal  balance and the
outstanding  Principal  Balance as of the Cut-Off Date;  the interest  rate; the
current scheduled payment of principal and interest; and the maturity date.

         In addition,  with respect to each Contract, the Depositor will deliver
or cause to be  delivered to the  Trustee,  the original  Contract and copies of
documents and instruments  related to each Contract and the security interest in
the Manufactured Home securing each Contract. To give notice of the right, title
and interest of the Trust to the  Contracts,  the  Depositor  will cause a UCC-1
financing statement to be filed identifying the Trustee as the secured party and
identifying  all Contracts as  collateral.  The Contracts will not be stamped or
otherwise  marked to reflect their assignment from the Depositor to the Trustee.
Therefore,  if a subsequent  purchaser were able to take physical  possession of
the Contracts  without notice of such  assignment,  the interest of the Trust in
the  Contracts  could be defeated.  See "Certain  Legal  Aspects of the Mortgage
Assets" herein.

         The  Depositor or the related  Seller,  as the case may be, may provide
limited  representations and warranties to the Trustee concerning the Contracts.
Such  representations  and  warranties  may  include:  (i) that the  information
contained  in the Contract  Loan  Schedule  provides an accurate  listing of the
Contracts and that the  information  respecting such Contracts set forth in such
Contract Loan Schedule is true and correct in all material  respects at the date
or dates respecting which such information is furnished;  (ii) that, immediately
prior to the  conveyance of the  Contracts,  the Depositor had good title to and
was sole owner of,  each such  Contract;  and (iii) that there has been no other
sale by it of such  Contract  and that the  Contract is not subject to any lien,
charge, security interest or other encumbrance.

         Assignment of Mortgage-Backed Securities and Other Mortgage Securities.
With  respect to each  series,  the  Depositor  will  cause any  Mortgage-Backed
Securities  and Other  Mortgage  Securities  included in the related Trust to be
registered in the name of the Trustee  (directly or through a  participant  in a
depository).  The  Trustee  (or  its  custodian)  will  have  possession  of any
certificated  Mortgage-Backed  Securities  and Other  Mortgage  Securities.  The
Trustee will not be in possession of or be assignee of record of any  underlying
assets  for  a  Mortgage-Backed   Security  or  Other  Mortgage  Security.  Each
Mortgage-Backed  Security and Other  Mortgage  Security  will be identified in a
schedule  appearing  as an exhibit to the  related  Agreement  which may specify
certain information with respect to such security, including, as applicable, the
original principal amount, outstanding principal balance as of the Cut-Off Date,
annual  pass-through  rate or interest  rate and maturity date and certain other
pertinent  information for each such security.  The Depositor will represent and
warrant to the Trustee,  among other things,  the information  contained in such
schedule is true and correct and that  immediately  prior to the transfer of the
related securities to the Trustee,  the Depositor had good title to, and was the
sole owner of, each such security.

         Repurchase or Substitution of Mortgage Loans and Contracts. The Trustee
will review the documents delivered to it with respect to the Mortgage Loans and
Contracts  included in the related Trust. If any document is not delivered or is
found to be defective in any material  respect and the  Depositor or the related
Seller,  if so required  cannot deliver such document or cure such defect within
the period specified in the related  Prospectus  Supplement after notice thereof
(which the Trustee  will  undertake  to give within the period  specified in the
related Prospectus Supplement), and if any other party obligated to deliver such
document  or cure  such  defect  has not  done  so and  has not  substituted  or
repurchased the affected Mortgage Loan or Contract then the Depositor will cause
the



                                       33

<PAGE>



Seller,  not later than the first date  designated  for the  deposit of payments
into the  Certificate  Account (a "Deposit Date") which is more than a specified
number  of  days  after  such  period,  (a) if so  provided  in  the  Prospectus
Supplement  to remove the affected  Mortgage Loan or Contract from the Trust and
substitute  one or more  other  Mortgage  Loans  or  Contracts  therefor  or (b)
repurchase  the Mortgage  Loan or Contract from the Trustee for a price equal to
100%  of  its  Principal  Balance  plus  one  month's  interest  thereon  at the
applicable  Remittance  Rate. This  repurchase and, if applicable,  substitution
obligation  will generally  constitute the sole remedy  available to the Trustee
for a material defect in a document relating to a Mortgage Loan or Contract.

         The  Depositor  is  required  to cause  the  Seller to do either of the
following (a) cure any breach of any  representation or warranty that materially
and  adversely  affects the  interests  of the Owners of the  Certificates  in a
Mortgage Loan (each, a "Defective Mortgage Loan") or Contract within a specified
number  of days of its  discovery  by the  Depositor  or its  receipt  of notice
thereof  from the  Trustee,  (b)  repurchase  such  Defective  Mortgage  Loan or
Contract  not later than the first  Deposit  Date which is more than a specified
number of days after  such  period  for a price  equal to 100% of its  Principal
Balance plus one month's interest thereon at the applicable  Remittance Rate, or
(c) if so specified in the Prospectus  Supplement,  remove the affected Mortgage
Loan or Contract from the Trust and  substitute one or more other mortgage loans
or  contracts  therefor.  This  repurchase  and,  if  applicable,   substitution
obligation will generally  constitute the sole remedies available to the Trustee
for any such breach.

         If the related  Prospectus  Supplement so provides,  the Depositor or a
designated affiliate may be obligated to repurchase or substitute Mortgage Loans
or Contracts as described  above,  whether or not the Depositor  obtains such an
agreement from the Seller which sold such Mortgage Loans or Contracts.

         If a REMIC election is to be made with respect to all or a portion of a
Trust,  there may be federal  income tax  limitations on the right to substitute
Mortgage Loans or Contracts.

Evidence as to Compliance

         The Agreement  will provide that on or before a specified  date in each
year,  beginning  the first  such date  that is at least a  specified  number of
months on and after the Cut-Off Date, a firm of independent  public  accountants
will  furnish  a  statement  to the  Trustee  to the  effect  that,  based on an
examination of certain specified documents and records relating to the servicing
of the Depositor's mortgage loan portfolio conducted substantially in compliance
with the audit  program for  mortgages  serviced  for FNMA or FHLMC,  the United
States Department of Housing and Urban  Development  Mortgage Audit Standards or
the Uniform  Single Audit  Program for Mortgage  Bankers or in  accordance  with
other  standards   specified  in  the  Agreement  (the  "Applicable   Accounting
Standards"),  such firm is of the opinion that such servicing has been conducted
in  compliance  with the  Applicable  Accounting  Standards  except for (a) such
exceptions  as such firm  shall  believe  to be  immaterial  and (b) such  other
exceptions as shall be set forth in such statement.

The Trustee

         Any commercial bank or trust company serving as Trustee may have normal
banking  relationships  with the Depositor.  In addition,  the Depositor and the
Trustee acting jointly will have the power and the responsibility for appointing
co-trustees  or separate  trustees of all or any part of the Trust relating to a
particular series of Certificates. In the event of such appointment, all rights,
powers,  duties and  obligations  conferred  or imposed  upon the Trustee by the
Agreement  shall be  conferred  or imposed  upon the Trustee  and such  separate
trustee or  co-trustee  jointly,  or, in any  jurisdiction  in which the Trustee
shall be incompetent or  unqualified to perform  certain acts,  singly upon such
separate  trustee or  co-trustee  who shall  exercise  and perform  such rights,
powers, duties and obligations solely at the direction of the Trustee.

         The  Trustee  will  make  no  representations  as to  the  validity  or
sufficiency  of the  Agreement,  the  Certificates  or of any Mortgage  Asset or
related document,  and will not be accountable for the use or application by the
Depositor of any funds paid to the Depositor in respect of the  Certificates  or
the related assets, or amounts deposited in the Certificate Account or deposited
into the Distribution Account. If no Event of Default has occurred,  the Trustee
will be required to perform only those duties specifically  required of it under
the Agreement. However,



                                       34

<PAGE>



upon receipt of the various certificates,  reports or other instruments required
to be furnished to it, the Trustee will be required to examine them to determine
whether they conform to the requirements of the Agreement.

         The Trustee may resign at any time,  and the  Depositor  may remove the
Trustee if the  Trustee  ceases to be  eligible  to  continue  as such under the
Agreement,  if the Trustee becomes insolvent or in such other instances, if any,
as are set forth in the Agreement.  Following any  resignation or removal of the
Trustee,  the Depositor  will be obligated to appoint a successor  Trustee.  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.

Administration of the Certificate Account

         The Agreement will require that the  Certificate  Account be either (i)
maintained with a depository  institution the debt  obligations of which (or, in
the  case of a  depository  institution  which  is a part of a  holding  company
structure,  the debt  obligations of the holding company of which) have a rating
acceptable to each rating agency that was requested to rate the Certificates, or
(ii) an account or accounts  the  deposits in which are fully  insured by either
the Bank  Insurance  Fund  (the  "BIF") of the FDIC or the  Savings  Association
Insurance  Fund  (as  successor  to  the  Federal  Savings  and  Loan  Insurance
Corporation)  ("SAIF") of the FDIC. The collateral eligible to secure amounts in
the Certificate  Account is limited to United States  government  securities and
other  investments  acceptable  to the rating  agencies  rating  such  series of
Certificates,  and may include one or more  Certificates of a series  ("Eligible
Investments").   If  so  specified  in  the  related  Prospectus  Supplement,  a
Certificate  Account may be maintained as an interest  bearing  account,  or the
funds held  therein may be invested  pending  each  succeeding  Payment  Date in
Eligible Investments.  If so specified in the related Prospectus Supplement, the
Servicer or its designee  will be entitled to receive any such interest or other
income earned on funds in the  Certificate  Account as additional  compensation.
The Servicer  will deposit in the  Certificate  Account from amounts  previously
deposited by it into the Servicer's  Custodial Account on the related Remittance
Date the following payments and collections  received or made by it on and after
the Cut-Off Date (including  scheduled payments of principal and interest due on
and after the Cut-Off Date but received before the Cut-Off Date):

                  (i) all Mortgagor payments on account of principal,  including
         Principal  Prepayments  and, if  specified  in the  related  Prospectus
         Supplement, prepayment penalties:

                  (ii) all Mortgagor  payments on account of interest,  adjusted
         to the Remittance Rate;

                  (iii)  all   Liquidation   Proceeds  net  of  certain  amounts
         reimbursed  to the  Servicer  or  other  person  entitled  thereto,  as
         described above;

                  (iv) all Insurance Proceeds, other than proceeds to be applied
         to the restoration or repair of the related property or released to the
         Mortgagor  and net of certain  amounts  reimbursed  to the  Servicer or
         other person entitled thereto, as described above;

                  (v) all  condemnation  awards  or  settlements  which  are not
         released  to  the  Mortgagor  in  accordance   with  normal   servicing
         procedures;

                  (vi)  any  Advances  made as  described  under  "Servicing  of
         Mortgage  Loans and  Contracts  - Advances"  herein and  certain  other
         amounts required under the Agreement to be deposited in the Certificate
         Account;

                  (vii)  all  proceeds  of any  Mortgage  Loan  or  Contract  or
         property acquired in respect thereof repurchased by the Depositor,  the
         Seller or otherwise as described above or under "Termination" below;

                  (viii) all  amounts,  if any,  required to be deposited in the
         Certificate Account from any Credit Enhancement for the related series;
         and


                  

                                       35

<PAGE>



                  (ix)  all  other  amounts  required  to be  deposited  in  the
         Certificate Account pursuant to the related Agreement.

Reports

         Concurrently with each distribution on the Certificates,  there will be
mailed to Owners a statement  generally  setting forth, to the extent applicable
to any series, among other things:

                  (i) the  aggregate  amount of such  distribution  allocable to
         principal, separately identifying the amount allocable to each class;

                  (ii) the amount of such  distribution  allocable  to interest,
         separately identifying the amount allocable to each class;

                  (iii) the  aggregate  Certificate  Principal  Balance  of each
         class of the Certificates  after giving effect to distributions on such
         Distribution Date;

                  (iv) the aggregate  Certificate Principal Balance of any class
         of Compound Interest  Certificates  after giving effect to any increase
         in such  Principal  Balance  that  results from the accrual of interest
         that is not yet distributable thereon;

                  (v) if applicable,  the amount otherwise  distributable to any
         class  of  Certificates  that  was  distributed  to  other  classes  of
         Certificates;

                  (vi) if any class of Certificates has priority in the right to
         receive Principal  Prepayments,  the amount of Principal Prepayments in
         respect of the related Mortgage Assets;

                  (vii) the aggregate  Principal  Balance and number of Mortgage
         Loans  and  Contracts  which  were  delinquent  as to a  total  of  two
         installments of principal and interest; and

                  (viii) the aggregate  Principal Balances of Mortgage Loans and
         Contracts which (a) were delinquent 30-59 days, 60-89 days, and 90 days
         or more, and (b) were in foreclosure.

         Customary  information deemed necessary for Owners to prepare their tax
returns will be furnished annually.

Forward Commitments; Pre-Funding

         The Trustee of a Trust may enter into a  Pre-Funding  Agreement for the
transfer of additional  Mortgage Loans to such Trust following the date on which
such Trust is established and the related  Certificates are issued.  The Trustee
of a Trust may enter into  Pre-Funding  Agreements to permit the  acquisition of
additional  Mortgage  Loans that could not be delivered by the Depositor or have
not  formally  completed  the  origination  process,  in each case  prior to the
Delivery Date. Any Pre-Funding Agreement will require that any Mortgage Loans so
transferred to a Trust conform to the requirements specified in such Pre-Funding
Agreement.  If a Pre-Funding  Agreement is to be utilized,  the related  Trustee
will be  required  to deposit in the  Purchase  Account  all or a portion of the
proceeds  received  by the  Trustee in  connection  with the sale of one or more
classes of  Certificates of the related  series;  the additional  Mortgage Loans
will be transferred to the related Trust in exchange for money released from the
related  Pre-Funding  Account.  Each Pre-Funding  Agreement will set a specified
period during which any such transfers must occur. The Pre-Funding  Agreement or
the related 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 Certificates as specified in the related  Prospectus
Supplement.  The specified  period for the  acquisition by a Trust of additional
Mortgage  Loans is not  expected to exceed three months from the date such Trust
is established.


                  

                                       36

<PAGE>



Servicer Events of Default

         "Events of Default" under the Agreement will consist of (i) any failure
by the Servicer to duly observe or perform in any material  respect any other of
its covenants or agreements in the Agreement  materially affecting the rights of
Owners  which  continues  unremedied  for a  specified  number of days after the
giving of written  notice of such failure to the  Depositor by the Trustee or to
the Servicer and the Trustee by the Owners of Certificates  evidencing interests
aggregating  not less than 25% of the affected class of  Certificates;  and (ii)
certain events of  insolvency,  readjustment  of debt,  marshaling of assets and
liabilities  or  similar   proceedings  and  certain  actions  by  the  Servicer
indicating its insolvency, reorganization or inability to pay its obligations.

Rights Upon Servicer Event of Default

         As long as an Event of Default under the Agreement  remains  unremedied
by the Servicer,  the Trustee,  or Owners of Certificates  may terminate all the
rights and  obligations  of the  Servicer  under the  Agreement,  whereupon  the
Trustee or Master Servicer,  if any, or a new Servicer appointed pursuant to the
Agreement,  will succeed to all the responsibilities,  duties and liabilities of
the Servicer  under the Agreement  and will be entitled to similar  compensation
arrangements.  Following  such  termination,  the  Depositor  shall  appoint any
established  mortgage  loan  servicer  satisfying  the  qualification  standards
established  in the  Agreement to act as  successor  to the  Servicer  under the
Agreement.  If no such successor  shall have been  appointed  within a specified
number of days  following  such  termination,  then either the  Depositor or the
Trustee may petition a court of competent  jurisdiction for the appointment of a
successor Servicer. Pending the appointment of a successor Servicer, the Trustee
or the Master Servicer, if any, shall act as Servicer.

         The Owners of Certificates  will not have any right under the Agreement
to  institute  any  proceeding  with  respect  to  the  Agreement,  unless  they
previously  have given to the Trustee  written  notice of default and unless the
Owners  of  the  percentage  of the  Certificates  specified  in the  Prospectus
Supplement have made written request to the Trustee to institute such proceeding
in its own name as Trustee thereunder and have offered to the Trustee reasonable
indemnity  and the  Trustee  for a  specified  number of days has  neglected  or
refused to  institute  any such  proceedings.  However,  the Trustee is under no
obligation to exercise any of the trusts or powers vested in it by the Agreement
or to make any  investigation  of matters  arising  thereunder  or to institute,
conduct  or defend  any  litigation  thereunder  or in  relation  thereto at the
request,  order or  direction  of any of the  Owners,  unless  such  Owners have
offered to the  Trustee  reasonable  security  or  indemnity  against the costs,
expenses and liabilities which may be incurred therein or thereby.

Amendment

         An Agreement  generally may be amended by the  Depositor,  the Servicer
and the Trustee, without the consent of the Owners of the Certificates,  to cure
any  ambiguity,  to correct or  supplement  any  provision  therein which may be
defective or inconsistent with any other provision  therein,  to take any action
necessary to maintain REMIC status of any Trust as to which a REMIC election has
been made,  to add any other  provisions  with  respect to matters or  questions
arising  under the  Agreement  which are not  materially  inconsistent  with the
provisions of the Agreement or for any other purpose, provided that with respect
to amendments  for any other purpose (A) the Depositor  shall deliver an opinion
of counsel  satisfactory to the Trustee,  that such amendment will not adversely
affect in any material  respect the interests of any Owners of  Certificates  of
that series and (B) such  amendment will not result in a withdrawal or reduction
of the rating of any rated Certificate.  Notwithstanding the foregoing,  no such
amendment  may (i)  reduce in any  manner the amount of, or delay the timing of,
collections of payments received on the related Mortgage Assets or distributions
which are  required  to be made on any  Certificate  without  the consent of the
Owner of such  Certificate,  (ii) adversely  affect in any material  respect the
interests of the Owners of any class of Certificates in any manner other than as
described  in (i),  without  the consent of the Owners of  Certificates  of such
class  evidencing  not less than a majority  of the  interests  of such class or
(iii) reduce the aforesaid  percentage of  Certificates of any class required to
consent  to any  such  amendment,  without  the  consent  of the  Owners  of all
Certificates  of such class then  outstanding.  Any other  amendment  provisions
inconsistent  with the  foregoing  shall be specified in the related  Prospectus
Supplement.


                  

                                       37

<PAGE>



Termination

         The obligations of the Depositor, the Servicer, and the Trustee created
by the Agreement will terminate upon the payment as required by the Agreement of
all amounts held by the Servicer or in the  Certificate  Account and required to
be paid to them pursuant to the Agreement after the later of (i) the maturity or
other  liquidation of the last Mortgage Asset subject thereto or the disposition
of all property  acquired upon foreclosure of any such Mortgage Loan or Contract
or (ii) the  repurchase by the Depositor  from the Trust of all the  outstanding
Certificates or all remaining  assets in the Trust. The Agreement will establish
the  repurchase  price for the  assets in the Trust and the  allocation  of such
purchase  price among the classes of  Certificates.  The  exercise of such right
will  effect  early  retirement  of the  Certificates  of that  series,  but the
Depositor's  right so to repurchase will be subject to the conditions  described
in the related  Prospectus  Supplement.  If a REMIC  election is to be made with
respect to all or a portion of a Trust,  there may be  additional  conditions to
the termination of such Trust which will be described in the related  Prospectus
Supplement.  In no event,  however,  will the  trust  created  by the  Agreement
continue  beyond the  expiration  of 21 years from the death of the  survivor of
certain persons named in the Agreement.  The Trustee will give written notice of
termination of the Agreement to each Owner, and the final  distribution  will be
made only upon surrender and  cancellation  of the  Certificates at an office or
agency of the Trustee specified in such notice of termination.

                                 USE OF PROCEEDS

         Substantially all the net proceeds to be received from the sale of each
series of  Certificates  will be applied  to the  simultaneous  purchase  of the
Mortgage  Assets related to such series (or to reimburse the amounts  previously
used to effect such a  purchase),  the costs of carrying  such  Mortgage  Assets
until sale of the Certificates and to pay other expenses.


                                  THE DEPOSITOR

         The  Depositor   will  have  no  ongoing   servicing   obligations   or
responsibilities  with  respect  to any  Mortgage  Pool or  Contract  Pool.  The
Depositor  does  not  have,  nor is it  expected  in the  future  to  have,  any
significant net worth.

         The Depositor  anticipates  that it will acquire Mortgage Assets in the
open market or in  privately  negotiated  transactions,  which may be through or
from an affiliate.

         Neither  the  Depositor  nor  any  of its  affiliates  will  insure  or
guarantee the Certificates of any series.


                  CERTAIN LEGAL ASPECTS OF THE MORTGAGE ASSETS

         The following discussion contains summaries of certain legal aspects of
mortgage loans and manufactured  housing  contracts which are general in nature.
Because such legal aspects are governed primarily by applicable state law (which
laws may differ substantially),  the summaries do not purport to be complete nor
to reflect the laws of any  particular  state,  nor to encompass the laws of all
states in which the security for the Mortgage  Loans and  Contracts is situated.
The  summaries are  qualified by reference to the  applicable  federal and state
laws governing the Mortgage Loans and Contracts.

General

         Mortgages.  The Mortgage Loans will be secured either by deeds of trust
or mortgages. A mortgage creates a lien upon the real property encumbered by the
mortgage.  It is not  prior to liens  for real  estate  taxes  and  assessments.
Priority between  mortgages depends on their terms and generally on the order of
filing with a state or county office.  There are two parties to a mortgage:  the
mortgagor, who is the borrower and homeowner or the

                  

                                       38

<PAGE>



land trustee (as described below), and the mortgagee,  who is the lender.  Under
the mortgage instrument,  the mortgagor delivers to the mortgagee a note or bond
and the mortgage.  Although a deed of trust is similar to a mortgage,  a deed of
trust  formally has three  parties,  the  borrower-homeowner  called the trustor
(similar  to a  mortgager),  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 and 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.

         Cooperatives.  Certain of the Mortgage Loans may be Cooperative  Loans.
The private,  non-profit,  cooperative  apartment  corporation owns all the real
property that comprises the project, including the land, separate dwelling units
and all common  areas.  The  cooperative  is  directly  responsible  for project
management  and,  in most  cases,  payment of real  estate  taxes and hazard and
liability insurance. If there is a blanket mortgage on the cooperative apartment
building and or underlying land, as is generally the case, the  cooperative,  as
project mortgagor, is also responsible for meeting these mortgage obligations. A
blanket  mortgage is ordinarily  incurred by the  cooperative in connection with
the  construction  or  purchase of the  cooperative's  apartment  building.  The
interest of the occupant  under  proprietary  leases or occupancy  agreements to
which that  cooperative is a party are generally  subordinate to the interest of
the holder of the  blanket  mortgage in that  building.  If the  cooperative  is
unable to meet the payment obligations  arising under its blanket mortgage,  the
mortgagee  holding the blanket  mortgage  could  foreclose on that  mortgage and
terminate  all  subordinate  proprietary  leases and  occupancy  agreements.  In
addition,  the blanket  mortgage on a cooperative  may provide  financing in the
form of a mortgage that does not fully  amortize  with a significant  portion of
principal  being due in one lump sum at final  maturity.  The  inability  of the
cooperative to refinance this mortgage and its consequent inability to make such
final  payment  could  lead  to  foreclosure  by  the  mortgagee  providing  the
financing.  A foreclosure in either event by the holder of the blanket  mortgage
could  eliminate or  significantly  diminish the value of any collateral held by
the lender who  financed  the purchase by an  individual  tenant-stockholder  of
cooperative  shares or in the case of a Trust including  Cooperative  Loans, the
collateral securing the Cooperative Loans.

         The cooperative is owned by tenant-stockholders  who, through ownership
of  stock  shares  or  membership  certificates  in  the  corporation,   receive
proprietary  leases or occupancy  agreements  which confer  exclusive  rights to
occupy specific units.  Generally,  a  tenant-stockholder  of a cooperative must
make a monthly payment to the cooperative representing such tenant-stockholder's
pro rata share of the  cooperative's  payments  for its blanket  mortgage,  real
property taxes,  maintenance expenses and other capital or ordinary expenses. An
ownership  interest  in a  cooperative  and  accompanying  occupancy  rights  is
financed  through a cooperative  share loan  evidenced by a promissory  note and
secured by a security  interest in the occupancy  agreement or proprietary lease
and in the related  cooperative shares. The lender takes possession of the share
certificate  and a counterpart of the proprietary  lease or occupancy  agreement
and a financing  statement covering the proprietary lease or occupancy agreement
and the cooperative  shares is filed in the appropriate  state and local offices
to perfect the lenders  interest in its  collateral.  Subject to the limitations
discussed below, upon default of the tenant-stockholder,  the lender may sue for
judgment  on the  promissory  note,  dispose  of the  collateral  at a public or
private sale or otherwise  proceed against the collateral or  tenant-stockholder
as an individual as provided in the security  agreement  covering the assignment
of the  proprietary  lease or occupancy  agreement and the pledge of cooperative
shares.

Foreclosure

         Mortgages.  Foreclosure of a deed of trust is generally accomplished by
a non-judicial  trustee's  sale under a specific  provision in the deed of trust
that  authorizes  the  trustee to sell the  property  to a third  party upon any
default by the  borrower  under the terms of the note or deed of trust.  In some
states,  the  trustee  must  record a notice of  default  and send a copy to the
borrower-trustor  or and any person who has  recorded a request  for a copy of a
notice of default and notice of sale.  In  addition,  the trustee  must  provide
notice in some  states to any other  individual  having an  interest in the real
property,  including any junior lienholders.  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. Generally, state

                  

                                       39

<PAGE>



law controls the amount of foreclosure expenses and costs,  including attorney's
fees'  which  may  be  recovered  by a  lender.  If the  deed  of  trust  is not
reinstated,  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  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 in the real property.

         Foreclosure of a mortgage is generally accomplished by judicial action.
The action is  initiated  by the  service of legal  pleadings  upon all  parties
having an interest in the real property. Delays in completion of the foreclosure
may  occasionally   result  from  difficulties  in  locating  necessary  parties
defendant.  Judicial  foreclosure  proceedings are often not protested by any of
the parties  defendant.  However,  when the  mortgagee's  right to  foreclose is
contested,  the legal  proceedings  necessary  to resolve  the issue can be time
consuming.  After the completion of judicial  foreclosure,  the court  generally
issues a judgment of  foreclosure  and appoints a referee or other court officer
to conduct the sale of the property.

         In case of foreclosure  under either a mortgage or a deed of trust, the
sale by the  referee or other  designated  officer or by the trustee is 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  foreclosure  proceedings,  it is
uncommon  for a third party to purchase the  property at the  foreclosure  sale.
Rather it is common for the lender to purchase the property  from the trustee or
referee for an amount equal to the  principal  amount of the mortgage or deed of
trust, accrued and unpaid interest and expenses of foreclosure.  Thereafter, the
lender will assume the burdens of ownership, including paying real estate taxes,
obtaining  casualty  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.  Any loss may be  reduced  by the  receipt  of any
mortgage insurance proceeds.

         When the junior  mortgagee or beneficiary  under a junior deed of trust
cures the default and state law allows it to  reinstate  or redeem by paying the
full amount of the senior  mortgage or deed of trust,  then in those  states the
amount paid so to cure or redeem  generally  becomes a part of the  indebtedness
secured by the junior  mortgage or deed of trust.  See "Junior Liens;  Rights of
Senior Mortgagors or Beneficiaries" below.

         A sale  conducted  in  accordance  with the  terms of the power of sale
contained in a mortgage or deed of trust is  generally  presumed to be conducted
regularly  and  fairly,  and a  conveyance  of the real  property by the trustee
confers, in most states, legal title to the real property to the purchaser, free
of all junior mortgages or deeds of trust and free of all other liens and claims
subordinate  to the mortgage or deed of trust under which the sale is made (with
the exception of certain governmental liens). The purchaser's title is, however,
subject to all senior  liens,  encumbrances  and mortgages and may be subject to
mechanic's and materialman's liens in some states. Thus, if the mortgage or deed
of trust being  foreclosed is a junior mortgage or deed of trust, the sheriff or
trustee will convey title to the purchaser of the real property,  subject to any
existing  first  mortgage or deed of trust and any other prior liens and claims.
The foreclosure of a junior mortgage or deed of trust,  generally,  will have an
effect on the first mortgage or deed of trust, if the senior mortgage or deed of
trust grants to the senior  mortgagee or beneficiary the right to accelerate its
indebtedness under a "due-on-sale" clause or "due on further encumbrance" clause
contained  in the  senior  mortgage  or  deed  of  trust.  See  "Anti-Deficiency
Legislation and Other Limitations on Lenders" below.

         The  proceeds  received  by the  sheriff or  trustee  from the sale are
applied  pursuant  to  the  terms  of the  deed  of  trust,  which  may  require
application  first  to the  costs,  fees  and  expenses  of  sale  and  then  in
satisfaction of the indebtedness  secured by the mortgage or deed of trust under
which the sale was conducted. In some states, any surplus money remaining may be
available to satisfy claims of the holders of junior mortgages or deeds of trust
and other junior liens and claims in order of their priority, whether or not the
mortgagor  or trustee is in default,  while in some  states,  any surplus  money
remaining  may be payable  directly to the  mortgagor  or  trustor.  Any balance
remaining is generally payable to the mortgagor or trustor.  Following the sale,
in some  states the  mortgagee  or  beneficiary  following  a  foreclosure  of a
mortgage or deed of trust may not obtain a deficiency judgment against the

                  

                                       40

<PAGE>



mortgagor  or trustor.  A junior  lienholder  whose  rights in the  property are
terminated  by the  foreclosure  by a senior  lienholder  will not  share in the
proceeds from the subsequent disposition of the property.

         Cooperative    Loans.    The   cooperative    shares   owned   by   the
tenant-stockholder  and pledged to the lender are, in almost all cases,  subject
to  restrictions  on transfer as set forth in the  cooperative's  Certificate of
Incorporation  and  Bylaws,  as  well  as the  proprietary  lease  or  occupancy
agreement,   and  may  be  canceled  by  the  cooperative  for  failure  by  the
tenant-stockholder  to pay rent or other  obligations  or charges  owned by such
tenant-stockholder, including mechanics' liens against the cooperative apartment
building incurred by such tenant-stockholder. The proprietary lease or occupancy
agreement generally permits the cooperative to terminate such lease or agreement
in the event an obligor fails to make payments or defaults in the performance of
covenants required thereunder.  Typically,  the lender and the cooperative enter
into a recognition  agreement  which  establishes  the rights and obligations of
both  parties  in  the  event  of a  default  by the  tenant-stockholder  on its
obligations under the proprietary lease or occupancy agreement. A default by the
tenant-stockholder  under the  proprietary  lease or  occupancy  agreement  will
usually constitute a default under the security agreement between the lender and
the tenant-stockholder.

         The recognition  agreement  generally  provides that, in the event that
the  tenant-stockholder  has defaulted under the proprietary  lease or occupancy
agreement,  the  cooperative  will  take no action to  terminate  such  lease or
agreement  until the lender has been  provided with an  opportunity  to cure the
default.  The recognition  agreement  typically provides that if the proprietary
lease or occupancy  agreement is terminated,  the cooperative will recognize the
lender's  lien  against  proceeds  from a sale  of  the  cooperative  apartment,
subject,  however, to the cooperative's right to sums due under such proprietary
lease or occupancy  agreement.  The total amount owed to the  cooperative by the
tenant-stockholder,  which the lender  generally  cannot  restrict  and does not
monitor,  could  reduce  the  value  of the  collateral  below  the  outstanding
principal  balance of the  cooperative  loan and  accrued  and  unpaid  interest
thereon.

         Recognition  agreements also provide that in the event of a foreclosure
on a  cooperative  loan,  the lender must obtain the  approval or consent of the
cooperative  as  required  by the  proprietary  lease  before  transferring  the
cooperative shares or assigning the proprietary lease. Generally,  the lender is
not limited in any rights it may have to dispossess the tenant-stockholders.

         In some states,  foreclosure on the cooperative  shares is accomplished
by a sale  in  accordance  with  the  provisions  of  Article  9 of the  Uniform
Commercial Code (the "UCC") and the security agreement relating to those shares.
Article  9 of the UCC  requires  that a sale  be  conducted  in a  "commercially
reasonable"  manner.  Whether  a  foreclosure  sale  has  been  conducted  in  a
"commercially  reasonable"  manner  will  depend on the facts in each  case.  In
determining commercial reasonableness, a court will look to the notice given the
debtor  and the  method,  manner,  time,  place  and  terms of the  foreclosure.
Generally,  a sale  conducted  according to the usual  practice of banks selling
similar collateral will be considered reasonably conducted. Article 9 of the UCC
provides  that the  proceeds of the sale will be applied  first to pay the costs
and  expenses  of the sale and then to satisfy the  indebtedness  secured by the
lender's  security  interest.  The  recognition  agreement,  however,  generally
provides that the lender's right to reimbursement is subject to the right of the
cooperative  corporation  to  receive  sums due under the  proprietary  lease or
occupancy agreement. If there are proceeds remaining, the lender must account to
the  tenant-stockholder  for  the  surplus.  Conversely,  if a  portion  of  the
indebtedness remains unpaid, the tenant-stockholder is generally responsible for
the  deficiency.  See  "Anti-Deficiency  Legislation  and Other  Limitations  on
Lenders" below.

         Junior Liens; Rights of Senior Mortgagees or Beneficiaries.  Certain of
the  Mortgage  Loans,  including  Title I Loans,  may be secured by mortgages or
deeds of trust  providing for junior (i.e.,  second,  third,  etc.) liens on the
related Mortgaged Properties which are junior to the other mortgages or deeds of
trust  held by other  lenders  or  institutional  investors.  The  rights of the
beneficiary under a junior deed of trust or as mortgagee under a junior mortgage
are  subordinate  to those of the  mortgagee  or  beneficiary  under the  senior
mortgage or deed of trust, including the prior rights of the senior mortgagee or
beneficiary to receive hazard insurance and  condemnation  proceeds and to cause
the  property  securing  the  Mortgage  Loans  to be sold  upon  default  of the
mortgagor or trustor.  As  discussed  more fully  below,  a junior  mortgagee or
beneficiary in some states may satisfy a defaulted senior loan

                  

                                       41

<PAGE>



in full and in some  states  may cure such  default  and bring the  senior  loan
current,  in either event adding the amounts  expended to the balance due on the
junior loan. In most states,  absent a provision in the senior  mortgage or deed
of trust, no notice of default is required to be given to a junior  mortgagee or
beneficiary.

         The forms of the  mortgage or deed of trust used by most  institutional
lenders  generally  confer on the  mortgagee  or  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 mortgage or deed of trust, in such
order  as the  mortgagee  or  beneficiary  may  determine.  Thus,  in the  event
improvements on the property are damaged or destroyed by fire or other casualty,
or in the  event the  bankruptcy  is taken by  condemnation,  the  mortgagee  or
beneficiary  under the  underlying  first mortgage or deed of trust may 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 mortgage or deed of trust. In
those   situations,   proceeds  in  excess  of  the  amount  of  first  mortgage
indebtedness  generally may be applied to the  indebtedness of a junior mortgage
or trust deed.

         Other  provisions  typically found in the form of the mortgagee or deed
of trust generally used by most institutional  lenders obligate the mortgagor or
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 mortgage or 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 mortgagee or  beneficiary  under the
mortgage or deed of trust. Upon a failure of the mortgagor or trustor to perform
any of these  obligations,  the mortgagee or beneficiary  typically is given the
right under the  mortgage or deed of trust to perform the  obligation  itself at
its election,  with the mortgagor or trustor agreeing to reimburse the mortgagee
or  beneficiary  for any sums expended by the mortgagee or beneficiary on behalf
of the trustor.  All sums so expended by the mortgagee or beneficiary  generally
become part of the indebtedness secured by the mortgage or deed of trust

         Right of Redemption.  In some states,  after sale pursuant to a deed of
trust or foreclosure of a mortgage,  the borrower and foreclosed  junior lienors
are  given a  statutory  period  in  which  to  redeem  the  property  following
foreclosure.  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 from
the  lender   subsequent  to   foreclosure  or  sale  under  a  deed  of  trust.
Consequently,  the  practical  effect  of the  redemption  right is to force the
lender to retain  the  property  and pay the  expenses  of  ownership  until the
redemption period has run.

         Anti-Deficiency  Legislation and Other Limitations on Lenders.  Certain
states  have  imposed  statutory  prohibitions  that  limit  the  remedies  of a
beneficiary  under a deed of  trust or a  mortgagee  under a  mortgage.  In some
states,  statutes  limit the right of the  beneficiary  or mortgagee to obtain a
deficiency  judgment against the borrower following  foreclosure or sale under a
deed of trust. A deficiency  judgment would be a personal  judgment  against the
former  borrower  equal in most cases to the  difference  between the net amount
realized  upon the public  sale of the real  property  and the amount due to the
lender.  Other  statutes  require the  beneficiary  or  mortgagee to exhaust the
security afforded under a deed of trust or mortgage by foreclosure in an attempt
to satisfy the full debt before bringing a personal action against the borrower.
Finally,  other statutory  provisions limit any deficiency  judgment against the
former borrower  following a judicial sale to the excess of the outstanding debt
over the fair market value of the  property at the time of the public sale.  The
purpose of these  statutes is generally to prevent a beneficiary  or a mortgagee
from  obtaining a large  deficiency  judgment  against the former  borrower as a
result of low or no bids at the judicial sale.

         In  addition  to laws  limiting or  prohibiting  deficiency  judgments,
numerous other statutory  provisions,  including the federal bankruptcy laws and
state laws affording relief to debtors, may interfere with or affect the ability
of the secured  mortgage  lender to realize  upon  collateral  and/or  enforce a
deficiency judgment. For example,

                  

                                       42

<PAGE>



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  fact  of  the
reorganization  case,  that  effected  the curing of a mortgage  loan default by
paying arrearages over a number of years.

         Courts with federal  bankruptcy  jurisdiction  have also indicated that
the terms of a mortgage  loan secured by property of the debtor may be modified.
These courts have suggested  that such  modifications  may include  reducing the
amount of each monthly  payment,  changing  the rate of  interest,  altering the
repayment  schedule 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.  Federal  bankruptcy  law and limited case law indicate that the foregoing
modifications  could not be applied to the terms of a loan  secured by  property
that is the principal residence of the debtor.

         The Code  provides  priority  to certain tax liens over the lien of the
mortgage.  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
the federal  Truth-in-Lending  Act, Real Estate Settlement Procedures Act, Equal
Credit  Opportunity  Act, Fair Credit Billing Act, Fair Credit Reporting Act and
related statutes.  These federal laws impose specific statutory liabilities upon
lenders who originate  mortgage loans and who fail to comply with the provisions
of the law. In some cases,  this liability may affect  assignees of the mortgage
loans.

         Generally,  Article 9 of the UCC  governs  foreclosure  on  cooperative
shares and the related  proprietary  lease or occupancy  agreement.  Some courts
have interpreted  section 9-504 of the UCC to prohibit a deficiency award unless
the creditor  establishes that the sale of the collateral (which, in the case of
a  Cooperative  Loan,  would be the shares of the  cooperative  and the  related
proprietary  lease or  occupancy  agreement)  was  conducted  in a  commercially
reasonable manner.

         Enforceability  of Certain  Provisions.  Certain of the Mortgage  Loans
will contain due-on-sale clauses.  These clauses permit the lender to accelerate
the  maturity  of a loan  if the  borrower  sells,  transfers,  or  conveys  the
property.  The enforceability of these clauses was the subject of legislation or
litigation in many states, and in some cases the enforceability of these clauses
was limited or denied. However, the Garn-St. Germain Depository Institutions Act
of 1982 (the "Garn-St.  Germain Act") preempts state  constitutional,  statutory
and case law  prohibiting  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 (including  federal
savings and loan  associations  and federal  savings  banks) 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 by the
Federal Home Loan Bank Board as  succeeded  by the Office of Thrift  Supervision
(the "OTS"),  also  prohibit  the  imposition  of a prepayment  penalty upon the
acceleration  of a loan pursuant to a due-on-sale  clause.  Any inability of the
Depositor  to enforce  due-on-sale  clauses may affect 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 are generally  designed to relieve the borrower from
the legal effect of his defaults under the loan documents. Examples

               

                                       43

<PAGE>



of judicial  remedies that have been  fashioned  include  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  falling 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  statutory-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.

         The  standard  forms of  note,  mortgage  and  deed of trust  generally
contain provisions  obligating the borrower to pay a late charge if payments are
not timely made, and in some  circumstances  may provide for prepayment  fees or
penalties if the obligation is paid prior to maturity.  In certain states, there
are or may be specific  limitations upon late charges which a lender may collect
from a borrower for delinquent  payments.  Certain states also limit the amounts
that a lender may collect from a borrower as an additional charge if the loan is
prepaid.  Under the Agreement,  late charges (to the extent permitted by law and
not waived by the  Servicer)  will be  retained by the  Servicer  as  additional
servicing compensation.

         Adjustable  Rate Loans.  The laws of certain  states may  provide  that
mortgage notes relating to adjustable rate loans are not negotiable  instruments
under the UCC. In such event,  the Trustee will not be deemed to be a "holder in
due  course,"  within the  meaning of the UCC and may take such a mortgage  note
subject to certain  restrictions  on its  ability  to  foreclose  and to certain
contractual defenses available to a mortgagor.

         Environmental  Legislation.  Certain states impose a statutory lien for
associated  costs on  property  that is the  subject of a cleanup  action by the
state on  account  of  hazardous  wastes or  hazardous  substances  released  or
disposed of on the property.  Such a lien will  generally have priority over all
subsequent  liens on the  property  and, in certain of these  states,  will have
priority  over  prior  recorded  liens  including  the  lien of a  mortgage.  In
addition,  under  federal  environmental  legislation  and under  state law in a
number of states,  a secured party which takes a deed in lieu of  foreclosure or
acquires a mortgaged  property at a foreclosure  sale or assumes  active control
over the  operation or management of a property so as to be deemed an "owner" or
"operator"  of the  property  may be  liable  for the  costs  of  cleaning  up a
contaminated  site.  Although  such costs  could be  substantial,  it is unclear
whether  they  would be  imposed  on a  secured  lender  (such  as a  Trust)  to
homeowners.  In the event that title to a Mortgaged Property securing a Mortgage
Loan in a Trust was  acquired  by the Trust and cleanup  costs were  incurred in
respect of the Mortgaged Property,  the Trust might realize a loss if such costs
were required to be paid by the Trust.

Soldiers' and Sailors' Civil Relief Act

         Generally,  under the terms of the Relief  Act,  a borrower  who enters
military  service after the  origination  of a Mortgage Loan or Contract by such
borrower  (including a borrower  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  above an annual rate of 6%
during the period of such borrower's  active duty status,  unless a court orders
otherwise upon application of the lender. It is possible that such interest rate
limitation or similar  limitations under state law 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  which  would  impair the  ability of the  Servicer to
foreclose on an affected  Mortgage Loan during the  borrower'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.

         Any shortfalls in interest  collections  resulting from  application of
the Relief Act could adversely affect Certificates.

               

                                       44

<PAGE>




The Contracts

         General. As a result of the Depositor's  assignment of the Contracts to
the Trustee,  the Owners of  Certificates  will succeed  collectively to all the
rights (including the right to receive payment on the Contracts) and will assume
certain  obligations  of the  Depositor.  Each Contract  evidences  both (a) the
obligation of the obligor to repay the loan evidenced thereby, and (b) the grant
of a security  interest in the  Manufactured  Home to secure  repayment  of such
loans.  Certain  aspects of both features of the  Contracts  are described  more
fully below.

         The Contracts  generally  are "chattel  paper" as defined in the UCC in
effect in the states which the  Manufactured  Homes  initially were  registered.
Pursuant to the UCC, the sale of chattel paper is treated in a manner similar to
perfection of a security  interest in chattel paper.  Under the  Agreement,  the
Depositor will transfer  physical  possession of the Contracts to the Trustee or
its custodians.  In addition, the Depositor will make an appropriate filing of a
UCC-1  financing  statement  in the  appropriate  states  to give  notice of the
Trustee's  ownership  of the  Contracts.  The  Contracts  will not be stamped or
marked  otherwise to reflect their assignment from the Depositor to the Trustee.
Therefore,  if a subsequent  purchaser were able to take physical  possession of
the  Contracts  without  notice of such  assignment  the  Trustee's  interest in
Contracts could be defeated.

         Security  Interests in the Manufactured  Homes. The Manufactured  Homes
securing the  Contracts may be located in all 50 states.  Security  interests in
manufactured  homes may be perfected  either by notation of the secured  party's
lien on the  certificate  of title or by delivery of the required  documents and
payment of a fee to the state motor vehicle  authority,  depending on state law.
In some nontitle  states,  perfection  pursuant to the  provisions of the UCC is
required.  The  Depositor  may effect such  notation or delivery of the required
documents  and fees,  and obtain  possession  of the  certificate  of title,  as
appropriate  under the laws of the state in which any manufactured home securing
a manufactured  housing  conditional sales contract is registered.  In the event
the  Depositor  fails,  due to  clerical  errors,  to effect  such  notation  or
delivery, or files the security interest under the wrong law (for example, under
a motor vehicle title statute  rather than under the UCC, in a few states),  the
Trustee may not have a first priority security interest in the Manufactured Home
securing a Contract.  As  manufactured  homes have become  larger and often have
been attached to their sites without any apparent intention to move them, courts
in many states have held that manufactured  homes, under certain  circumstances,
may become  subject to real estate  title and  recording  laws.  As a result,  a
security  interest in a manufactured  home could be rendered  subordinate to the
interests  of other  parties  claiming an interest in the home under  applicable
state real estate law. In order to perfect a security interest in a manufactured
home under real estate law, the holder of the security interest must file either
a "fixture  filing" under the  provisions  of the UCC or a real estate  mortgage
under the real estate laws of the state where the home is located. These filings
must be made in the real state  records  office of the county  where the home is
located.  So long as the borrower  does not violate this  agreement,  a security
interest in the  Manufactured  Home will be governed by the certificate of title
laws or the UCC, and the notation of the security interest on the certificate of
title or the filing of a UCC financing  statement  will be effective to maintain
the priority of the security interest in the Manufactured  Home. If, however,  a
Manufactured  Home is  permanently  attached to this site,  other  parties could
obtain an  interest  in the  Manufactured  Home  which is prior to the  security
interest  transferred to the Trustee.  With respect to a series of  Certificates
and as described in the related  Prospectus  Supplement,  the  Depositor  may be
required  to  perfect  a  security  interest  in  the  Manufactured  Home  under
applicable real estate laws. If such real estate filings are not required and if
any of the foregoing  events were to occur, the only recourse would be to pursue
the Trust's rights to require repurchase for breach of warranties.

         The  Depositor  will assign its security  interest in the  Manufactured
Homes to the  Trustee.  Neither the  Depositor  nor the  Trustee  will amend the
certificates  of  title  to  identify  the  Trust  as  the  new  secured  party.
Accordingly, the Depositor will continue to be named as the secured party on the
certificates of title relating to the Manufactured  Homes. In most states,  such
assignment  is  an  effective  conveyance  of  such  security  interest  without
amendment  of any lien  noted on the  related  certificate  of title and the new
secured party succeeds to the Depositor's rights as the secured party.  However,
in some states there  exists a risk that,  in the absence of an amendment to the
certificate of title, such assignment of the security interest might not be held
effective against creditors of the Depositor.


               

                                       45

<PAGE>



         In the  absence  of  fraud,  forgery  or  permanent  affixation  of the
Manufactured  Home to its site by the Manufactured Home owner, or administrative
error by state recording officials, the notation of the lien of the Depositor on
the certificate of title or delivery of the required  documents and fees will be
sufficient to protect the Trust against the rights of subsequent purchasers of a
Manufactured  Home or  subsequent  lenders  who take a security  interest in the
Manufactured  Home. If there are any Manufactured Homes as to which the security
interest is not perfected, such security interest would be subordinate to, among
others,  subsequent  purchasers for value of  Manufactured  Homes and holders of
perfected  security  interests.  There also exists a risk in not identifying the
Trust as the new secured party on the  certificate of title that,  through fraud
or negligence, the security interest of the Trust could be released.

         Enforcement of Security  Interests in Manufactured  Homes. The Servicer
on behalf of the Trustee,  to the extent required by the related Agreement,  may
take action to enforce the Trustee's security interest with respect to Contracts
in default by repossession  and resale of the  Manufactured  Homes securing such
Contracts in default. So long as the Manufactured Home has not become subject to
the real estate law, a creditor can  repossess a  Manufactured  Home  securing a
Contract by voluntary surrender, by "self-help"  repossession that is "peaceful"
(i.e., without breach of the peace) or in the absence of voluntary surrender and
the ability to repossess without breach of the peace, by judicial  process.  The
holder of a Contract must give the debtor a number of days' notice, which varies
from  10 to 30  days  depending  on the  state,  prior  to  commencement  of any
repossession.  The UCC  and  consumer  protection  laws  in  most  states  place
restrictions  on  repossession  sales,  including  requiring prior notice to the
debtor and commercial  reasonableness  in effecting such a sale. The law in most
states also requires that the debtor be given notice of any sale prior to resale
of the unit so that the debtor may redeem at or before such resale. In the event
of such  repossession  and resale of a  Manufactured  Home, the Trustee would be
entitled  to be paid out of the sale  proceeds  before  such  proceeds  could be
applied to the payment of the claims of  unsecured  creditors  or the holders of
subsequently perfected security interests or, thereafter, to the debtor.

         If the owner of a Manufactured  Home moves it to a state other than the
state in which such Manufactured Home initially is registered, under the laws of
most  states the  perfected  security  interest in the  Manufactured  Home would
continue for four months after such  relocation and thereafter only if and after
the owner  registers the  Manufactured  Home in such state. If the owner were to
relocate  a  Manufactured   Home  to  another  state  and  not  re-register  the
Manufactured  Home in such state,  and if steps are not taken to re-perfect  the
Trustee's  security  interest  in  such  state,  the  security  interest  in the
Manufactured  Home would cease to be perfected.  A majority of states  generally
requires surrender of a certificate of title to re-register a Manufactured Home;
accordingly,  the Trustee must surrender  possession if it holds the certificate
of  title  to such  Manufactured  Home  or,in  the  case of  Manufactured  Homes
registered  in states  which  provide for  notation of lien,  the Trustee  would
receive notice of surrender if the security interest in the Manufactured Home is
noted on the  certificate  of title  Accordingly,  the  Trustee  would  have the
opportunity to re-perfect its security  interest in the Manufactured Home in the
state of  relocation.  In states which do not require a certificate of title for
registration of a manufactured  home, re- registration  could defeat perfection.
In the ordinary course of servicing the manufactured  housing  conditional sales
contracts,  the  Servicer  will  be  required  to  take  steps  to  effect  such
re-perfection upon receipt of notice of re- registration or information from the
obligor  as to  relocation.  Similarly,  when an  obligor  under a  manufactured
housing  conditional sales contract sells a manufactured  home, the Trustee must
surrender  possession of the  certificate  of title or will receive  notice as a
result of its lien noted thereon and  accordingly  will have an  opportunity  to
require  satisfaction  of the related  manufactured  housing  conditional  sales
contract  before  release of the lien.  Under each  Agreement  the  Servicer  is
obligated to take such steps,  at the  Servicer's  expense,  as are necessary to
maintain perfection of security interests in the Manufactured Homes.

         Under  the  laws of most  states,  liens  for  repairs  performed  on a
Manufactured  Home take priority even over a perfected  security  interest.  The
Depositor  will  represent in the Agreement that it has no knowledge of any such
liens with respect to any  Manufactured  Home securing  payment on any Contract.
However,  such liens could  arise at any time during the term of a Contract.  No
notice will be given to the Trustee in the event such a lien arises.


               

                                       46

<PAGE>



         Under the laws  applicable  in most  states,  a creditor is entitled to
obtain a deficiency  judgment from a debtor for any  deficiency on  repossession
and resale of the manufactured home securing such debtor's loan.  However,  some
states impose prohibitions or limitations on deficiency judgments.

         Certain  other  statutory  provisions,   including  federal  and  state
bankruptcy and insolvency laws and general  equitable  principles,  may limit or
delay the ability of a lender to repossess  and resell  collateral  or enforce a
deficiency judgment.

         Consumer Protection Laws. The so-called  "Holder-in-Due-Course" rule of
the Federal Trade Commission is intended to defeat the ability of the transferor
of a consumer  credit  contract  which is the seller of goods which gave rise to
the  transaction  (and certain  related  lenders and assignees) to transfer such
contract free of notice of claims by the debtor  thereunder.  The effect of this
rule is to subject the  assignee  of such a contract to all claims and  defenses
which the debtor could assert against the seller of goods.  Liability under this
rule is limited to amounts paid under a Contract;  however, the obligor also may
be able to assert the rule to set off remaining amounts due as a defense against
a claim brought by the Trust against such  obligor.  Numerous  other federal and
state consumer protection laws impose requirements applicable to the origination
of and lending pursuant to the Contracts,  including the  Truth-in-Lending  Act,
the Federal Trade  Commission  Act, the Fair Credit Billing Act, the Fair Credit
Reporting  Act,  the Equal  Credit  Opportunity  Act,  the Fair Debt  Collection
Practices Act and the Uniform Consumer Credit Code. In the case of some of these
laws, the failure to comply with their provisions may affect the  enforceability
of the related Contract

         Transfers  of  Manufactured  Homes;   Enforceability  of  "Due-on-Sale"
Clauses. The Contracts, in general, prohibit the sale or transfer of the related
Manufactured  Homes  without  the  consent  of  the  Depositor  and  permit  the
acceleration  of the maturity of the  Contracts by the  Depositor  upon any such
sale or transfer for which consent has not been granted.  In certain cases,  the
transfer  may be made by a delinquent  obligor in order to avoid a  repossession
proceeding with respect to a Manufactured Home.

         In the case of a  transfer  of a  Manufactured  Home  after  which  the
Servicer  desires to  accelerate  the  maturity  of the  related  Contract,  the
Servicer's ability to do so will depend on the enforceability under state law of
the "due-on-sale" clause. The Garn-St. Germain Act preempts,  subject to certain
exceptions and conditions,  state laws prohibiting  enforcement of "due-on-sale"
clauses applicable to the Manufactured Homes.  Consequently,  in some states the
Servicer may be prohibited from enforcing a  "due-on-sale"  clause in respect of
certain Manufactured Homes.

The Title I Program

         Certain of the Mortgage Loans or Contracts  contained in a Trust may be
loans insured under the FHA Title I credit insurance program created pursuant to
Sections 1 and 2(a) of the National Housing Act of 1934 (the "Title I Program").
Under  the  Title I  Program,  the FHA is  authorized  and  empowered  to insure
qualified  lending  institutions  against losses on eligible loans.  The Title I
Program operates as a coinsurance  program in which the FHA insures up to 90% of
certain  losses  incurred on an individual  insured  loan,  including the unpaid
principal balance of the loan, but only to the extent of the insurance  coverage
available in the lender's FHA insurance  coverage reserve account.  The owner of
the loan bears the uninsured loss on each loan.

         The types of loans,  which are eligible for  insurance by the FHA under
the Title I Program,  include property improvement loans ("Property  Improvement
Loans" or "Title I Loans")  and  manufactured  home  loans  ("Manufactured  Home
Loans" or "Title I  Contracts").  A  Property  Improvement  Loan or Title I Loan
means a loan made to  finance  actions or items  that  substantially  protect or
improve the basic  livability or utility of a property and includes:  (1) single
family,   multifamily  and  nonresidential   property   improvement  loans;  (2)
manufactured home improvement loans, where the home is classified as personalty;
(3) historic preservation loans; and (4) fire safety equipment loans in existing
health care  facilities.  A  Manufactured  Home Loan or Title I Contract means a
loan for the purchase or refinancing  of a  manufactured  home and/or the lot on
which to place such home and includes: (1) manufactured home purchase loans; (2)
manufactured home lot loans; and (3) combination loans.

               

                                       47

<PAGE>




         In  addition to these  types of loans,  there are two basic  methods of
lending or  originating  loans which include a "direct loan" or a "dealer loan".
With respect to a direct  loan,  the borrower  makes  application  directly to a
lender without any assistance from a dealer, which application may be filled out
by the borrower or by a person  acting at the direction of the borrower who does
not have a  financial  interest  in the loan  transaction,  and the  lender  may
disburse the loan proceeds solely to the borrower or jointly to the borrower and
other parties to the transaction. With respect to a dealer loan, the dealer, who
has a direct or indirect financial interest in the loan transaction, assists the
borrower in preparing the loan application or otherwise  assists the borrower in
obtaining the loan from the lender and the lender may disburse  proceeds  solely
to the dealer or the borrower or jointly to the borrower and the dealer or other
parties. With respect to a dealer Title I Loan, a dealer may include a seller, a
contractor  or supplier of goods or services' and with respect to a dealer Title
I Contract,  a dealer is a person engaged in the business of  manufactured  home
retail sales.

         Loans  insured  under the Title I Program  are  required  to have fixed
interest  rates and,  generally,  provide  for equal  installment  payments  due
weekly,  biweekly,  semi-monthly,  or monthly, except that a loan may be payable
quarterly or semi-annually in order to correspond with the borrower's  irregular
flow of income The first or last  payments  (or both) may vary in amount but may
not exceed 150% of the regular installment payment, and the first payment may be
due no later than two months from the date of the loan.  The note must contain a
provision  permitting full or partial  prepayment of the loan. The interest rate
may be  established by the lender and must be fixed for the term of the loan and
recited in the note.  Interest  on an insured  loan must accrue from the date of
the loan and be calculated  according to the actuarial  method.  The lender must
assure  that  the  note  and all  other  documents  evidencing  the  loan are in
compliance with applicable Federal, state and local laws.

         Each  insured  lender is required to use prudent  lending  standards in
underwriting  individual  loans and to satisfy the applicable loan  underwriting
requirements  under the Title I Program  prior to its  approval  of the loan and
disbursement of loan proceeds.  Generally, the lender must exercise prudence and
diligence  to  determine  whether the  borrower and any co-maker are solvent and
acceptable credit risks, with a reasonable  ability to make payments on the loan
obligation.  The lender's credit  application and review must determine  whether
the borrower's income will be adequate to meet the periodic payments required by
the loan, as well as the borrower's other housing and recurring expenses,  which
determination  must be made in  accordance  with  the  expense-to-income  ratios
published by the Secretary of the United States  Department of Housing and Urban
Development ("HUD").

         Under the Title I  Program,  the FHA does not  review  or  approve  for
qualification for insurance the individual loans insured  thereunder at the time
of  approval  by the  lending  institution.  If,  after a loan has been made and
reported  for  insurance  under the Title I Program,  the lender  discovers  any
material misstatement of fact or that the loan proceeds have been misused by the
borrower,  dealer or any other party,  it shall promptly report this to the FHA.
In such case,  provided  that the  validity of any lien on the  property has not
been  impaired,  the insurance of the loan under the Title I Program will not be
affected  unless such material  misstatement  of fact or misuse of loan proceeds
was caused by (or was knowingly sanctioned by) the lender or its employees.

         Requirements for Title I Loans. The maximum principal amounts for Title
I Loans must not exceed the actual cost of the project plus any applicable  fees
and charges allowed under the Title I Program; provided that such maximum amount
does not exceed the  following  loan  amounts:  (i) $25,000 for a single  family
property  improvement loan and nonresidential  property  improvement loans; (ii)
the lesser of $60,000 or an average of $12,000 per dwelling unit for multifamily
property   improvement   loans;  and  (iii)  $17,500  for  a  manufactured  home
improvement loan. Generally, the term of a Title I Loan may not be less than six
months nor greater than 20 years and 32 days,  except that the maximum term of a
single family property  improvement loan on a manufactured home is limited to 15
years and 32 days and the maximum term of a manufactured  home  improvement loan
is limited to 12 years and 32 days. A borrower may obtain multiple Title I Loans
with  respect to multiple  properties,  and a borrower  may obtain more than one
Title I Loan  with  respect  to a single  property,  ia each case as long as the
total  outstanding  balance of all Title I Loans on the same  property  does not
exceed the maximum loan amount for the type of Title I Loan  thereon  having the
highest permissible loan amount


               

                                       48

<PAGE>



         Borrower eligibility for a Title I Loan requires that the borrower have
at least a one-half interest in either fee simple title to the real property,  a
lease thereof for a term  expiring at least six months after the final  maturity
of the Title I Loan or a recorded land installment  contract for the purchase of
the real  property,  and that the  borrower  have equity in the  property  being
improved  at least  equal to the amount of the Title I Loan if such loan  amount
exceeds  $15,000.  Any Title I Loan in excess of  $5,000  must be  secured  by a
recorded lien on the improved  property which is evidenced by a mortgage or deed
of trust executed by the borrower and all other owners in fee simple.

         The proceeds  from a Title I Loan may be used only to finance  property
improvements  which  substantially  protect or improve the basic  livability  or
utility of the property as disclosed in the loan  application.  The Secretary of
HUD has published a list of items and  activities  which cannot be financed with
proceeds  from any Title I Loan and from time to time the  Secretary  of HUD may
amend such list of items and  activities.  With  respect  to any dealer  Title I
Loan,  before  the  lender  may  disburse  funds,  the  lender  must have in its
possession  a  completion  certificate  on a  HUD-approved  form,  signed by the
borrower  and the dealer.  With respect to any direct Title I Loan the lender is
required to obtain,  promptly upon completion of the  improvements but not later
than 6 months after disbursement of the loan proceeds with one 6 month extension
if necessary,  a completion  certificate,  signed by the borrower. The lender is
required  to  conduct  an  on-site  inspection  on any  Title I Loan  where  the
principal obligation is $7,500 or more, and or any direct Title I Loan where the
borrower fails to submit a completion certificate.

         Requirements  for Title I Contracts.  The maximum  principal amount for
any Title I Contract must not exceed the sum of certain itemized amounts,  which
include a specified  percentage of the purchase price of the  manufactured  home
depending on whether it is a new or existing  home;  provided  that such maximum
amount  does not exceed the  following  loan  amounts:  (i) $40,500 for a new or
existing  manufactured  home purchase loan; (ii) $13,500 for a manufactured home
lot purchase; and (iii) $54,000 for a combination loan (i.e., a loan to purchase
a new or existing manufactured home and the lot for such home).  Generally,  the
term of a Title I Contract  may not be less than six months nor greater  than 20
years and 32 days,  except that the maximum term of a manufactured home lot loan
is  limited  to 15  years  and 32 days  and the  maximum  term of a  multimodule
manufactured home and lot in combination is limited to 25 years and 32 days.

         Borrower  eligibility for a Title I Contract requires that the borrower
become the owner of the  property to be  financed  with such loan and occupy the
manufactured  home  as  the  borrower's  principal   residence,   except  for  a
manufactured  home lot loan  which  allows  six months to occupy the home as the
borrower's principal residence.  If a manufactured home is classified as realty,
then ownership of the home must be in fee simple, and also, the ownership of the
manufactured home lot must be in fee simple,  except for a lot which consists of
a share in a cooperative  association that owns the manufactured  home park. The
borrower's  minimum cash down payment  requirement to obtain financing through a
Title I Contract is as follows:  (i) at least 5% of the first  $5,000 and 10% of
the balance of the purchase price of a new manufactured home and at least 10% of
the purchase  price of an existing  manufactured  home for a  manufactured  home
purchase  loan, or in lieu of a full or partial cash down payment,  the trade-in
of the borrower's equity in an existing  manufactured home; (ii) at least 10% of
the purchase price and  development  costs of a lot for a manufactured  home lot
loan;  and (iii) at least 5% of the first  $5,000 and 10% of the  balance of the
purchase price of the manufactured home and lot for a combination loan.

         Any manufactured  home financed by a Title I Contract must be certified
by the  manufacturer  to have been  constructed in compliance  with the National
Manufactured  Housing  Construction  and Safety Standards Act of 1974 (42 U.S.C.
5401-5426),  so as to conform to all applicable Federal  construction and safety
standards,  and with respect to the  purchase of a new  manufactured  home,  the
manufacture  must furnish the borrower with a one year written warranty on a HUD
approved form which obligates the manufacturer to correct any nonconformity with
all  applicable  Federal  construction  and safety  standards  or any defects in
materials or workmanship for the one year period after the date of delivery. The
proceeds  from a  Title I  Contract  may be used as  follows:  the  purchase  or
refinancing of a manufactured  home, a suitably developed lot for a manufactured
home  already  owned  by the  borrower,  or a  manufactured  home  and  suitably
developed lot for the home in  combination;  or the  refinancing  of an existing
manufactured  home already owned by the borrower in connection with the purchase
of a  manufactured  home lot or an existing lot already owned by the borrower in
connection with the purchase of a manufactured home.

               

                                       49

<PAGE>



In addition,  the proceeds for a Title I Contract which is a  manufactured  home
purchase loan or a combination  loan may be used for the purchase,  construction
or installation of a garage,  carport, patio or other comparable appurtenance to
the home.  The proceeds from a Title I Contract  cannot be used for the purchase
of furniture or the financing of any items and activities which are set forth on
the list published by the Secretary of HUD as amended from time to time.

         Any  Title  I  Contract  must  be  secured  by a  recorded  lien on the
manufactured  home, its furnishings,  equipment,  accessories and  appurtenance,
which lien must be a first  lien,  superior  to any other lien on the  property.
With respect to any Title I Contract involving a manufactured home purchase loan
or  combination  loan and the sale of the  manufactured  home by a  dealer,  the
lender or its agent  (other than the dealer)  must  conduct a  site-of-placement
inspection  within 60 days  after the date of the loan to verify  that the terms
and conditions of the purchase contract have been met, the manufactured home and
any options and  appurtenances  included in the purchase  price or financed with
the loan  have been  delivered  and  installed,  and the  placement  certificate
executed by the borrower and the dealer is in order.

         FHA Insurance  Coverage.  Under the Title I Program the FHA establishes
an insurance  coverage  reserve account for each lender which has been granted a
Title I insurance contract.  The amount of insurance coverage in this account is
10% of the amount  disbursed,  advanced or expended by the lender in originating
or purchasing eligible loans registered with the FHA for Title I insurance, with
certain  adjustments.  The balance in the insurance  coverage reserve account is
the maximum  amount of insurance  claims the FHA is required to pay. Loans to be
insured  under the Title I Program will be  registered  for insurance by the FHA
and the insurance  coverage  attributable  to such loans will be included in the
insurance  coverage  reserve  account for the  originating or purchasing  lender
following  the  receipt  and  acknowledgment  by the FHA of a loan report on the
prescribed  form pursuant to the Title I  regulations.  The FHA charges a fee of
0.50% per annum of the net proceeds (the original  balance) of any eligible loan
so reported and  acknowledged for insurance by the originating  lender.  The FHA
bills the lender for the  insurance  premium on each insured loan  annually,  on
approximately the anniversary date of the loan's origination. If an insured loan
is  prepaid  during  the year,  the FHA will not  refund or abate the  insurance
premium.

         Under the Title I Program  the FHA will reduce the  insurance  coverage
available in the lender's FHA insurance coverage reserve account with respect to
loans insured under the lender's  contract of insurance by (i) the amount of the
FHA insurance claims approved for payment  relating to such insured loans,  (ii)
the amount of the Annual Reductions attributable to such insured loans and (iii)
the amount of  insurance  coverage  attributable  to  insured  loans sold by the
lender,  and such insurance coverage may be reduced for any FHA insurance claims
rejected by the FHA.  After a lender has held its Title I contract of  insurance
for five years,  the lender's FHA insurance  coverage reserve account is subject
to an annual  reduction  (the "Annual  Reduction")  on each October in an amount
equal to 10% of the  insurance  coverage  reserves  available  on such date with
respect to such contract of insurance; provided that such Annual Reduction shall
not reduce the insurance coverage to an amount less than $50,000. The balance of
the lender's FHA insurance  coverage reserve account will be further adjusted as
required under Title I or by the FHA, and the insurance  coverage therein may be
earmarked  with respect to each or any eligible loans insured  thereunder,  if a
determination  is made by the  Secretary of HUD that it is in its interest to do
so.  Originations  and  acquisitions  of new  eligible  loans will  continue  to
increase a lender's  insurance  coverage  reserve  account balance by 10% of the
amount disbursed, advanced or expended in originating or acquiring such eligible
loans  registered  with the FHA for  insurance  under the Title I  Program.  The
Secretary of HUD may transfer  insurance  coverage  between  insurance  coverage
reserve  accounts with earmarking  with respect to a particular  insured loan or
group  of  insured  loans  when  a  determination  is  made  that  it is in  the
Secretary's interest to do so.

         The  lender may  transfer  (except  as  collateral  in a bona fide loan
transaction)  insured  loans and loans  reported for  insurance  only to another
qualified lender under a valid Title I contract of insurance.  Unless an insured
loan is transferred  with recourse or with a guarantee or repurchase  agreement,
the FHA,  upon receipt of written  notification  of the transfer of such loan in
accordance  with the Title I  regulations,  will transfer from the  transferor's
insurance  coverage  reserve  account  to the  transferee's  insurance  coverage
reserve  account an amount,  if available,  equal to 10% of the actual  purchase
price or the net  unpaid  principal  balance of such loan  (whichever  is less).
However,  under the Title I Program not more than $5,000 in  insurance  coverage
shall be transferred to or from

               

                                       50

<PAGE>



a lender's  insurance coverage reserve account during any October 1 to September
30 period without the prior approval of the Secretary of HUD.

         Claims  Procedures  Under Title I. Under the Title I Program the lender
may  accelerate an insured loan  following a default on such loan only after the
lender or its agent has contacted the borrower in a  face-to-face  meeting or by
telephone  to discuss the  reasons for the default and to seek its cure.  If the
borrower  does not cure the  default  or agree to a  modification  agreement  or
repayment  plan,  the lender will notify the  borrower in writing  that,  unless
within 30 days the default is cured or the borrower  enters into a  modification
agreement or  repayment  plan,  the loan will be  accelerated  and that,  if the
default  persists,  the lender will report the default to an appropriate  credit
agency.  The lender may rescind the  acceleration of maturity after full payment
is due and  reinstate  the loan only if the  borrower  brings the loan  current,
executes a modification agreement or agrees to an acceptable repayment plan.

         Following  acceleration  of maturity upon a secured  Title I Loan,  the
lender may either (a) proceed against the Mortgaged  Property under any security
instrument or (b) make a claim under the lender's contract of insurance.  If the
lender  chooses to  proceed  against  the  Mortgaged  Property  under a security
instrument  (or  if it  accepts  a  voluntary  conveyance  or  surrender  of the
Mortgaged Property),  the lender may file an insurance claim only with the prior
approval of the Secretary of HUD. After  acceleration of maturity on a defaulted
Title I  Contract,  the  lender  must  proceed  against  the  loan  security  by
foreclosure or repossession,  as appropriate, and acquire good, marketable title
to the property  securing the loan.  The lender must take all actions  necessary
under  applicable  law to preserve  its rights,  if any, to obtain a  deficiency
judgement  against the borrower.  Before  filing a claim for insurance  with the
FHA, the lender must sell for the best price  obtainable  any property which the
lender acquired by the  foreclosure or repossession of such property  securing a
defaulted Title I Contract.

         When a lender files an  insurance  claim with the FHA under the Title I
Program,  the FHA reviews the claim, the complete loan file and documentation of
the  lender's  efforts  to obtain  recourse  against  any  dealer who has agreed
thereto,  certification  of compliance with  applicable  state and local laws in
carrying out any foreclosure or  repossession,  and evidence that the lender has
properly  filed  proofs of claims,  where the  borrower is bankrupt or deceased.
Generally, a claim for reimbursement for loss on any eligible loan must be filed
with the FHA no later than (i) for any Title I Loan,  9 months after the date of
default of such loan, or (ii) for any Title I Contract,  3 months after the date
of sale of the property  securing  such loan,  but not to exceed 18 months after
the date of default.  Concurrently  with filing the insurance  claim, the lender
shall assign to the United States of America the lender's entire interest in the
loan note (or a judgment in lieu of the note),  in any security  held and in any
claim filed in any legal  proceedings.  If, at the time the note is assigned the
Secretary  has  reason  to  believe  that the note is not  valid or  enforceable
against the  borrower,  the FHA may deny the claim and  reassign the note to the
lender.  If either such defect is discovered after the FHA has paid a claim, the
FHA may  require  the  lender  to  repurchase  the paid  claim  and to  accept a
reassignment  of the loan note. If the lender  subsequently  obtains a valid and
enforceable  judgment  against  the  borrower,  the  lender  may  resubmit a new
insurance  claim with an  assignment  of the  judgment.  The FHA may contest any
insurance  claim and make a demand for  repurchase of the loan at any time up to
two years  from the date the  claim  was  certified  for  payment  and may do so
thereafter in the event of fraud or misrepresentation on the part of the lender.

         Under the Title I Program the amount of an FHA insurance claim payment,
when made,  is equal to the  Claimable  Amount,  up to the  amount of  insurance
coverage in the lender's  insurance  coverage  reserve  account.  The "Claimable
Amount"  is equal to 90% of the sum of:  (a) the  unpaid  loan  obligation  (net
unpaid  principal and the  uncollected  interest  earned to the date of default)
with adjustments  thereto if the lender has proceeded  against property securing
such loan; (b) the interest on the unpaid amount of the loan obligation from the
date of default to the date of the claim's  initial  submission for payment plus
15  calendar  days  (but  not to  exceed 9  months  from  the date of  default),
calculated at the rate of 7% per annum; (c) the uncollected court costs; (d) the
attorneys fees not to exceed $500; (e) the expenses for recording the assignment
of the security to the United States; and (f) if the loan is a Title I Contract,
certain costs incurred in connection with the foreclosure or repossession of the
manufactured home and/or lot.


               

                                       51

<PAGE>




                            LEGAL INVESTMENT MATTERS

         The  Certificates  may constitute  "mortgage  related  securities"  for
purposes of SMMEA,  so long as they are rated in one of the two  highest  rating
categories by the Rating Agency or Agencies identified in the related Prospectus
Supplement  and,  as such,  would  be legal  investments  for  persons,  trusts,
corporations,  partnerships, associations, business trusts and business entities
(including but not limited to state-chartered  savings banks,  commercial banks,
saving and loan  associations and insurance  companies,  as well as trustees and
state government  employee  retirement  systems) created pursuant to or existing
under the laws of the United  States or any State  (including  the  District  of
Columbia  and Puerto  Rico) 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,  in all  States  which  enacted  legislation  prior to  October  4,  1991
specifically  limiting the legal  investment  authority of any of such  entities
with respect to "mortgage related  securities," the Certificates will constitute
legal  investments for entities  subject to such  legislation only to the extent
provided in such legislation SMMEA provides,  however, that in no event will the
enactment  of any  such  legislation  affect  the  validity  of any  contractual
commitment to purchase,  bold or invest in any securities or require the sale or
over disposition of any securities,  so long as such contractual  commitment was
made  or  such   securities  were  acquired  prior  to  the  enactment  of  such
legislation.   Alaska,  Arkansas,  Colorado,  Connecticut,   Delaware,  Florida,
Georgia, Illinois, Kansas, Louisiana,  Maryland,  Michigan,  Missouri, Nebraska,
New Hampshire,  New York, North Carolina, Ohio, South Dakota, Utah, Virginia and
West  Virginia each enacted  legislation  overriding  the exemption  afforded by
SMMEA prior to the October 4, 1991 deadline.

         Institutions   whose   investment   activities  are  subject  to  legal
investment laws or regulations or review by certain  regulatory  authorities may
be subject to restrictions on investment in certain classes of the Certificates.
Any  financial   institution  which  is  subject  to  the  jurisdiction  of  the
Comptroller  of the  Currency,  the Board of  Governors  of the Federal  Reserve
System,  the FDIC,  the OTS, the NCUA or other  federal or state  agencies  with
similar authority should review any applicable rules, guidelines and regulations
prior  to  purchasing  the  certificates.  The  Federal  Financial  Institutions
Examination  Council,  for example, has issued a Supervisory Policy Statement on
Securities Activities effective February 10, 1992 (the "Policy Statement").  The
Policy  Statement  has been  adopted by the  Comptroller  of the  Currency,  the
Federal  Reserve  Board,  the FDIC and the OTS with  respect  to the  depository
institutions  that they  regulate.  The Policy  Statement  prohibits  depository
institutions from investing in certain  "high-risk  mortgage  securities" except
under limited circumstances,  and sets forth certain investment practices deemed
to be unsuitable for regulated  institutions.  The NCUA issued final regulations
effective  December 2, 1991 that  restrict  and in some  instances  prohibit the
investment  by  federal  credit  unions in  certain  types of  mortgage  related
securities.

         The foregoing does not take into  consideration  the  applicability  of
statutes,  rules,  regulations,   orders,  guidelines  or  agreements  generally
governing investments made by a particular investor,  including, but not limited
to "prudent  investor"  provisions,  percentage-of-assets  limits and provisions
which may restrict or prohibit  investment in securities which are not "interest
bearing" or "income  paying," or in  securities  which are issued in  book-entry
form.

         Investors  should  consult  their own  legal  advisors  in  determining
whether and to what extent the  Certificates  constitute  legal  investments for
such investors.


                              ERISA CONSIDERATIONS

         ERISA imposes  requirements  on employee  benefit plans (and on certain
other  retirement  plans  and  arrangements,   including  individual  retirement
accounts and annuities, Keogh plans and collective investment funds and separate
accounts  in  which  such  plans,   accounts  or   arrangements   are  invested)
(collectively, "Plans") subject to ERISA and on persons who are fiduciaries with
respect to such Plans.  Among other  things,  ERISA  requires that the assets of
Plans be held in trust and that the trustee, or other duly authorized fiduciary,
have exclusive authority

               

                                       52

<PAGE>



and  discretion  to manage  and  control  the assets of such  Plans.  ERISA also
imposes certain duties on persons who are fiduciaries of Plans. Under ERISA, any
person who  exercises  any  authority or control  respecting  the  management or
disposition of the assets of a Plan is considered to be a fiduciary of such Plan
(subject to certain exceptions not here relevant). In addition to the imposition
of general fiduciary standards of investment prudence and diversification, ERISA
prohibits  a broad  range of  transactions  involving  Plan  assets and  persons
("Parties in Interest")  having certain  specified  relationships  to a Plan and
imposes  additional  prohibitions where Parties in Interest are fiduciaries with
respect to such Plan.

         The  United   States   Department  of  Labor  (the  "DOL")  has  issued
regulations  concerning the definition of what constitutes the assets of a Plan.
(DOL Reg Section 2510.3-101).  Under this regulation,  the underlying assets and
properties of  corporations,  partnerships and certain other entities in which a
Plan makes an "equity"  investment  could be deemed for  purposes of ERISA to be
assets  of the  investing  Plan in  certain  circumstances.  In such  case,  the
fiduciary  making  such an  investment  for the  Plan  could be  deemed  to have
delegated his or her asset management responsibility,  and the underlying assets
and  properties  could be subject to ERISA  reporting  and  disclosure.  Certain
exceptions to the regulation may apply in the case of a Plan's investment in the
Certificates,   but  the  Depositor  cannot  predict  in  advance  whether  such
exceptions  apply  due to  the  factual  nature  of the  conditions  to be  met.
Accordingly,  because the Mortgage  Loans may be deemed Plan assets of each Plan
that purchases  Certificates,  an investment in the Certificates by a Plan might
give rise to a prohibited  transaction  under ERISA  Sections 406 and 407 and be
subject  to an  excise  tax  under  Code  Section  4975  unless a  statutory  or
administrative exemption applies.

         DOL  Prohibited  Transaction  Exemption  83-1 ("PTE 83-1") exempts from
ERISA's  prohibited  transaction  rules  certain  transactions  relating  to the
operation of residential  mortgage investment trusts and the purchase,  sale and
holding of "mortgage pool pass-through  certificates" in the initial issuance of
such certificates. PTE 83-1 permits, subject to certain conditions, transactions
which might  otherwise be prohibited  between Plans and Parties in Interest with
respect to those Plans involving the origination, maintenance and termination of
mortgage pools consisting of mortgage loans secured by first or second mortgages
or deeds of trust on single-family residential property, and the acquisition and
holding of certain  mortgage  pool  pass-through  certificates  representing  an
interest in such mortgage pools by PTE.

         PTE 83-1 sets forth three  general  conditions  which must be satisfied
for any  transaction  to be eligible for  exemption:  (i) the  maintenance  of a
system of  insurance  or other  protection  for the  pooled  mortgage  loans and
property securing such loans, and for indemnifying  Owners 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  mortgage  loans or the principal  balance of the
largest  covered pooled  mortgage loan, (ii) the existence of a pool trustee who
is not an affiliate of the sponsor,  and (iii) a limitation on the amount of the
payments retained by the pool sponsor,  together with other funds inuring to its
benefit, to not more than adequate  consideration for selling the mortgage loans
plus reasonable compensation for services provided by the pool sponsor.

         Although   the  Trustee  for  any  series  of   Certificates   will  be
unaffiliated  with the  Depositor,  there can be no assurance that the system of
insurance or subordination will meet the general or specific conditions referred
to above. In addition,  the nature of a Trust's assets or the characteristics of
one or more classes of the related  series of  Certificates  may not be included
within  the scope of PTE 83-1 or any other  class  exemption  under  ERISA.  The
Prospectus  Supplement will provide  additional  information with respect to the
application of ERISA and the Code to the related Certificates.

         Several underwriters of mortgage-backed securities have applied for and
obtained ERISA  prohibited  transactions  exemptions  which are in some respects
broader  than  PTE  83-1.  Such  exemptions  can only  apply to  mortgage-backed
securities which,  among other conditions,  are sold in an offering with respect
to which such underwriter serves as the sole or a managing underwriter,  or as a
selling or placement agent.  Several other underwriters have applied for similar
exemptions.   If  such  an  exemption   might  be  applicable  to  a  series  of
Certificates, the related Prospectus Supplement will refer to such possibility.


               

                                       53

<PAGE>



         Each Plan  fiduciary  who is  responsible  for  making  the  investment
decisions  whether to purchase or commit to  purchase  and to hold  Certificates
must make its own  determination  as to whether  the  general  and the  specific
conditions  of PTE 83-1 have been  satisfied  or as to the  availability  of any
other  prohibited   transaction  exemptions  Each  Plan  fiduciary  should  also
determine whether,  under the general fiduciary standards of investment prudence
and  diversification,  an investment in the  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.

         Any Plan  proposing to invest in  Certificates  should consult with its
counsel to confirm that such  investment  will not result in a prohibited  trans
action and will satisfy the other requirements of ERISA and the Code.


                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

         The  following  is based upon the  opinion  of Arter & Hadden,  special
counsel  to the  Depositor  with  respect  to the  material  federal  income tax
consequences  of the purchase,  ownership and disposition of  Certificates.  The
discussion below does not purport to address all federal income tax consequences
that may be applicable to particular categories of investors,  some of which may
be subject to special rules.  The  authorities on which this discussion is based
are  subject  to change or  differing  interpretations,  and any such  change or
interpretation   could  apply   retroactively.   This  discussion  reflects  the
applicable  provisions  of the  Code,  as well as final  regulations  concerning
REMICs (the "REMIC  Regulations")  and final  regulations  under  Sections  1271
through  1273  and  1275 of the  Code  concerning  debt  instruments  (the  "OID
Regulations").  The  Depositor  intends to rely on the OID  Regulations  for all
Certificates offered pursuant to this Prospectus;  however,  investors should be
aware that the OID Regulations do not adequately address certain issues relevant
to prepayable  securities,  such as the  Certificates.  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
Certificates.  The Prospectus  Supplement for each series of  Certificates  will
discuss any special tax consideration applicable to any class of Certificates of
such series, and the discussion below is qualified by any such discussion in the
related Prospectus Supplement.

         For  purposes  of  this  opinion,   where  the  applicable   Prospectus
Supplement  provides  for a fixed  retained  yield with  respect to the Mortgage
Assets  underlying a series of  Certificates,  references to the Mortgage Assets
will be deemed to refer to that portion of the Mortgage Assets held by the Trust
which does not include the fixed retained yield.

Federal Income Tax Consequences For REMIC Certificates

         General.  With  respect  to a  particular  series of  Certificates,  an
election  may be made to treat  the Trust or one or more  trusts  or  segregated
pools of assets therein as one or more REMICs within the meaning of Code Section
860D.  A Trust or a portion  or  portions  thereof as to which one or more REMIC
elections  will be made will be referred to as a "REMIC  Pool." For  purposes of
this  discussion,  Certificates  of a  series  as to  which  one or  more  REMIC
elections are made are referred to as "REMIC  Certificates"  and will consist of
one or more  classes  of  "Regular  Certificates"  and one  class  of  "Residual
Certificates" in the case of each REMIC Pool.  Qualification as a REMIC requires
ongoing compliance with certain conditions. With respect to each series of REMIC
Certificates,  Arter & Hadden, special counsel to the Depositor, has advised the
Depositor  that in their  opinion,  assuming  (i) the  making of an  appropriate
election,  (ii)  compliance  with the  Agreement and (iii)  compliance  with any
changes in the law, including any amendments to the Code or applicable  Treasury
regulations  thereunder,  each REMIC Pool will  qualify as a REMIC and that if a
Trust  qualifies  as a REMIC,  the tax  consequences  to the  Owners  will be as
described below. In such case, the Regular Certificates will be considered to be
"regular  interests" in the REMIC Pool and generally will be treated for federal
income tax purposes as if they were newly originated debt  instruments,  and the
Residual Certificates will be considered to be "residual interests" in the REMIC
Pool. The Prospectus  Supplement for each series of  Certificates  will indicate
whether one or more REMIC  elections  with respect to the related  Trust will be
made,  in which event  references  to "REMIC" or "REMIC  Pool"  herein  shall be
deemed to refer to each such REMIC Pool.


               

                                       54

<PAGE>



         Status  of  REMIC  Certificates.  REMIC  Certificates  held by a mutual
savings  bank  or  a  domestic   building  and  loan   association   (a  "Thrift
Institution")  will  constitute  "qualifying  real  property  loans"  within the
meaning of Code Section  593(d)(1) in the same proportion that the assets of the
REMIC Pool would be so treated.  REMIC  Certificates held by a domestic building
and loan association will constitute "a regular or residual interest in a REMIC"
within the meaning of Code Section  7701(a)  (19)(C) (xi) in the same proportion
that the  assets of the REMIC  Pool  would be  treated  as "loans  secured by an
interest in real property" within the meaning of Code Section  7701(a)(19)(C)(v)
or as other assets described in Code Section 7701(a)(19)(C).  REMIC Certificates
held by a real estate  investment  trust (a "REIT") will constitute "real estate
assets"  within the meaning of Code  Section  856(c)(5)(A),  and interest on the
REMIC  Certificates  will be  considered  "interest  on  obligations  secured by
mortgages on real property or on interests in real property"  within the meaning
of Code Section 856(c)(3)(B) in the same proportion that, for both purposes, the
assets of the REMIC Pool would be so treated. If at all times 95% or more of the
assets of the REMIC Pool constitute  qualifying  assets for Thrift  Institutions
and REITs, the REMIC  Certificates will be treated entirely as qualifying assets
for such entities. Moreover, the REMIC Regulations provide that, for purposes of
Code Sections 593(d)(1) and 856(c)(5)(A),  payments of principal and interest on
the Mortgage Assets that are reinvested pending distribution to holders of REMIC
Certificates,  constitute  qualifying assets for such entities.  Where two REMIC
Pools  are part of a tiered  structure  they  will be  treated  as one REMIC for
purposes of the tests described above respecting asset ownership of more or less
than 95%.  Notwithstanding  the foregoing,  however,  REMIC income received by a
REIT  owning a  residual  interest  in a REMIC  Pool could be treated in part as
non-qualifying  REIT income if the REMIC Pool holds Mortgage Assets with respect
to which income is contingent on mortgagor profits or property appreciation.  In
addition,  if the assets of the REMIC include buy-down  Mortgage  Assets,  it is
possible  that the  percentage  of such  assets  constituting  "qualifying  real
property  loans" or "loans secured by an interest in real property" for purposes
of Code Sections 593(d)(1) and 7701(a)(19)(C)(v),  respectively, may be required
to be reduced by the amount of the related  buy-down funds.  REMIC  Certificates
held  by  a  regulated  investment  company  will  not  constitute   "government
securities"   within  the  meaning  of  Code  Section   851(b)(4)(A)(i).   REMIC
Certificates held by certain financial institutions will constitute an "evidence
of  indebtedness"   within  the  meaning  of  Code  Section   582(c)(i).   REMIC
Certificates  representing  interests  in  obligations  secured by  manufactured
housing treated as single family residences under Code Section 25(e)(10) will be
considered  interests  in  "qualified  mortgages"  as  defined  in Code  Section
860E(a)(3).

         Qualification  as a REMIC.  In order for the REMIC Pool to qualify as a
REMIC,  there must be ongoing  compliance on the part of the REMIC Pool with the
requirements  set forth in the Code.  The REMIC Pool must fulfill an asset test,
which  requires that no more than a de minimis amount of the assets of the REMIC
Pool, as of the close of the third calendar month  beginning  after the Delivery
Date (which for purposes of this discussion is the date of issuance of the REMIC
Certificates)  and at all times  thereafter,  may  consist of assets  other than
"qualified mortgages" and "permitted investments." The REMIC Regulations provide
a "safe harbor"  pursuant to which the de minimis  requirement will be met if at
all times the aggregate adjusted basis of any nonqualified  assets (i.e., assets
other than qualified mortgages and permitted investments) is less than 1% of the
aggregate adjusted basis of all the REMIC Pool's assets.

         If a REMIC Pool fails to comply with one or more of the requirements of
the Code for REMIC status  during any taxable  year,  the REMIC Pool will not be
treated  as  a  REMIC  for  such  year  and  thereafter.   In  this  event,  the
classification  of the REMIC Pool for federal  income tax purposes is uncertain.
The REMIC Pool might be entitled to treatment as a grantor trust under the rules
described in "Federal Income Tax  Consequences  for  Certificates as to Which No
REMIC Election Is Made." In that case, no  entity-level  tax would be imposed on
the REMIC Pool.  Alternatively,  the  Regular  Certificates  may  continue to be
treated as debt instruments for federal income tax purposes;  but the REMIC Pool
could be treated  as a taxable  mortgage  pool (a  "TMP").  If the REMIC Pool is
treated  as a TMP,  any  residual  income of the  REMIC  Pool  (income  from the
Mortgage Assets less interest and original issue discount  expense  allocable to
the  Regular  Certificates  and any  administrative  expenses of the REMIC Pool)
would be subject to corporate  income tax at the REMIC Pool level.  On the other
hand, an entity with multiple classes of ownership interests may be treated as a
separate  association taxable as a corporation under Treasury  regulations,  and
the Regular  Certificates may be treated as equity interests therein.  The Code,
however,  authorizes the Treasury  Department to issue  regulations that address
situations  where  failure  to meet one or more of the  requirements  for  REMIC
status occurs inadvertently and in good faith, and disqualification of the REMIC

               

                                       55

<PAGE>



Pool would occur absent regulatory relief.  Investors should be aware,  however,
that the  Conference  Committee  Report to the Tax Reform Act of 1986 (the "1986
Act")  indicates that the relief may be  accompanied  by sanctions,  such as the
imposition of a corporate tax on all or a portion of the REMIC Pool's income for
the period of time in which the requirements for REMIC status are not satisfied.

Taxation of Regular Certificates

         General. Payments received by holders of Regular Certificates generally
should be accorded the same tax treatment under the Code as payments received on
ordinary taxable  corporate debt  instruments.  In general,  interest,  original
issue discount and market discount on a Regular  Certificate  will be treated as
ordinary  income  to  a  holder  of  the  Regular   Certificate   (the  "Regular
Certificateholder")  as  they  accrue,  and  principal  payments  on  a  Regular
Certificate  will be treated as a return of capital to the extent of the Regular
Certificateholder's  basis in the Regular Certificate allocable thereto. Regular
Certificateholders  must use the  accrual  method of  accounting  with regard to
Regular  Certificates,  regardless of the method of accounting otherwise used by
such Regular Certificateholders.

         Original  Issue  Discount.  Regular  Certificates  may be  issued  with
"original issue discount" within the meaning of Code Section 1273(a). Holders of
any class of Regular  Certificates having original issue discount generally must
include  original  issue  discount  in ordinary  income for  federal  income tax
purposes as it accrues, in accordance with a constant interest method that takes
into  account the  compounding  of  interest,  in advance of receipt of the cash
attributable  to such  income.  The  Depositor  anticipates  that the  amount of
original issue discount required to be included in a Regular Certificateholder's
income in any taxable year will be computed as described below.

         Each Regular  Certificate  (except to the extent  described  below with
respect to a Regular Certificate on which distributions of principal are made in
a single  installment  or upon an  earlier  distribution  by lot of a  specified
principal  amount upon the request of a Regular  Certificateholder  or by random
lot (a "Retail  Class  Certificate"))  will be  treated as a single  installment
obligation for purposes of determining the original issue discount includible in
a Regular  Certificateholder's  income.  The  total  amount  of  original  issue
discount on a Regular  Certificate is the excess of the "stated redemption price
at maturity" of the Regular  Certificate over its "issue price." The issue price
of a Regular  Certificate  is the first price at which a  substantial  amount of
Regular  Certificates of that class are first sold to the public.  The Depositor
will  determine  original  issue  discount  by  including  the amount paid by an
initial Regular  Certificateholder for accrued interest that relates to a period
prior to the issue  date of the  Regular  Certificate  in the  issue  price of a
Regular  Certificate and will include in the stated redemption price at maturity
any interest paid on the first  Distribution Date to the extent such interest is
attributable  to a period in excess of the number of days between the issue date
and such first  Distribution  Date. The stated redemption price at maturity of a
Regular Certificate always includes the original principal amount of the Regular
Certificate,  but generally will not include distributions of stated interest if
such interest  distributions  constitute  "qualified stated interest." Qualified
stated interest generally means stated interest that is unconditionally  payable
in cash or in  property  (other  than debt  instruments  of the issuer) at least
annually at (i) a single fixed rate,  (ii) one or more qualified  floating rates
(as  described  below),  (iii) a fixed rate  followed  by one or more  qualified
floating rates, (iv) a single objective rate (as described below) or (v) a fixed
rate and an objective  rate that is a qualified  inverse  floating rate. The OID
Regulations state that interest payments are  unconditionally  payable only if a
late payment or nonpayment  is expected to be penalized or  reasonable  remedies
exist to compel  payment.  Certain  debt  securities  may  provide  for  default
remedies in the event of late payment or nonpayment of interest. The interest on
such debt securities will be  unconditionally  payable and constitute  qualified
stated interest, not OID. However,  absent clarification of the OID Regulations,
where debt securities do not provide for default remedies, the interest payments
will be included in the debt security's  stated redemption price at maturity and
taxed as OID. Any stated interest in excess of the qualified  stated interest is
included in the stated  redemption price at maturity.  If the amount of original
issue discount is "de minimis" as described  below, the amount of original issue
discount is treated as zero,  and all stated  interest  is treated as  qualified
stated interest.  Distributions of interest on Regular Certificates with respect
to which  deferred  interest  will accrue may not  constitute  qualified  stated
interest,  in which case the stated redemption price at maturity of such Regular
Certificates  includes  all  distributions  of  interest  as well  as  principal
thereon.  Moreover,  if the  interval  between  the  issue  date  and the  first
Distribution  Date on a Regular  Certificate is longer than the interval between
subsequent  Distribution Dates (and interest paid on the first Distribution Date
is less than would

               

                                       56

<PAGE>



have been  earned  if the  stated  interest  rate were  applied  to  outstanding
principal during each day in such interval),  the stated interest  distributions
on such Regular  Certificate  technically  do not  constitute  qualified  stated
interest.  In such case a special  rule,  applying  solely  for the  purpose  of
determining  whether  original issue  discount is de minimis,  provides that the
interest shortfall for the long first period (i.e., the interest that would have
been earned if interest  had been paid on the first  Distribution  Date for each
day the Regular  Certificate was outstanding) is treated as made at a fixed rate
if the  value of the rate on  which  the  payment  is  based  is  adjusted  in a
reasonable  manner to take into  account  the  length of the  interval.  Regular
Certificateholders  should consult their own tax advisors to determine the issue
price and stated redemption price at maturity of a Regular Certificate.

         Under  a  de  minimis  rule,  original  issue  discount  on  a  Regular
Certificate  will be considered to be zero if such  original  issue  discount is
less than  0.25% of the  stated  redemption  price at  maturity  of the  Regular
Certificate   multiplied  by  the  weighted  average  maturity  of  the  Regular
Certificate.  For this purpose, the weighted maturity of the Regular Certificate
is computed as the sum of the amounts  determined by  multiplying  the number of
full years (i.e.,  rounding  down partial  years) from the issue date until each
distribution in reduction of stated redemption price at maturity is scheduled to
be made by a fraction, the numerator of which is the amount of each distribution
included in the stated  redemption price at maturity of the Regular  Certificate
and the denominator of which is the stated  redemption  price at maturity of the
Regular Certificate. Although currently unclear, it appears that the schedule of
such  distributions  should be determined in accordance with the assumed rate of
prepayment of the Mortgage Assets and the anticipated reinvestment rate, if any,
relating  to  the  Regular  Certificates  (the  "Prepayment  Assumption").   The
Prepayment  Assumption with respect to a series of Regular  Certificates will be
set forth in the related Prospectus Supplement.  The holder of a debt instrument
includes  any de minimis  original  issue  discount in income pro rata as stated
principal payments are received.

         Of  the  total  amount  of  original   issue   discount  on  a  Regular
Certificate,  the  Regular  Certificateholder  generally  must  include in gross
income for any taxable year the sum of the "daily  portions," as defined  below,
of the original  issue  discount on the Regular  Certificate  accrued  during an
accrual period for each day on which he holds the Regular Certificate, including
the date of purchase but  excluding the date of  disposition.  Although not free
from doubt, the Depositor  intends to treat the monthly period ending on the day
before each  Distribution  Date as the accrual  period,  rather than the monthly
period  corresponding to the prior calendar month.  With respect to each Regular
Certificate,  a  calculation  will be made of the original  issue  discount that
accrues during each  successive  full accrual period (or shorter period from the
date of original  issue)  that ends on the day before the  related  Distribution
Date on the  Regular  Certificate.  For a Regular  Certificate,  original  issue
discount is to be  calculated  initially  based on a schedule of maturity  dates
that takes into account the level of prepayments and an anticipated reinvestment
rate  that are most  likely  to  occur,  which  is  expected  to be based on the
Prepayment  Assumption.  The original issue discount  accruing in a full accrual
period would be the excess,  if any, of (i) the sum of (a) the present  value of
all of the remaining  distributions to be made on the Regular  Certificate as of
the end of that accrual  period that are  included in the Regular  Certificate's
stated  redemption  price  at  maturity  and (b) the  distributions  made on the
Regular  Certificate  during the accrual period that are included in the Regular
Certificate's  stated  redemption price at maturity over (ii) the adjusted issue
price of the Regular  Certificate  at the beginning of the accrual  period.  The
present  value  of the  remaining  distributions  referred  to in the  preceding
sentence  is  calculated  based on (i) the  yield  to  maturity  of the  Regular
Certificate at the issue date, (ii) events (including  actual  prepayments) that
have occurred  prior to the end of the accrual  period and (iii) the  Prepayment
Assumption.   For  these  purposes,  the  adjusted  issue  price  of  a  Regular
Certificate at the beginning of any accrual period equals the issue price of the
Regular  Certificate,  increased  by the  aggregate  amount  of  original  issue
discount  with  respect to the  Regular  Certificate  that  accrued in all prior
accrual  periods  and  reduced by the amount of  distributions  included  in the
Regular  Certificate's stated redemption price at maturity that were made on the
Regular  Certificate in such prior period.  The original issue discount accruing
during any accrual period (as determined in this paragraph) will then be divided
by the number of days in the period to determine  the daily  portion of original
issue discount for each day in the period.

         Under the method  described above, the daily portions of original issue
discount  required  to be  included  in income  by a  Regular  Certificateholder
generally  will  increase  to  take  into  account  prepayments  on the  Regular
Certificates  as a result of prepayments  on the Mortgage  Assets or that exceed
the Prepayment Assumption, and

               

                                       57

<PAGE>



generally  will decrease (but not below zero for any period) if the  prepayments
are  slower  than  the  Prepayment  Assumption.  In the  event  of a  change  in
circumstances that does not result in a substantially  contemporaneous  pro rata
prepayment,  the yield and maturity of the Regular Certificates are redetermined
by treating the Regular  Certificates  as reissued on the date of the change for
an amount equal to the adjusted issue price of the Regular Certificates.  To the
extent  specified  in the  applicable  Prospectus  Supplement,  an  increase  in
prepayments  on  the  Mortgage  Assets  with  respect  to a  series  of  Regular
Certificates  can result in both a change in the priority of principal  payments
with respect to certain classes of Regular  Certificates  and either an increase
or decrease in the daily  portions of original  issue  discount  with respect to
such Regular Certificates.

         A purchaser of a Regular  Certificate at a price greater than the issue
price also will be required to include in gross income the daily portions of the
original  issue  discount on the  Regular  Certificate.  With  respect to such a
purchaser,  the daily portion for any day is reduced by the amount that would be
the daily portion for such day (computed in accordance  with the rules set forth
above)  multiplied by a fraction,  the numerator of which is the amount, if any,
by which the price paid by such  purchaser for the Regular  Certificate  exceeds
the sum of the issue price and the aggregate  amount of original  issue discount
that would have been includible in the gross income of an original holder of the
Regular  Certificate  who purchased the Regular  Certificate at its issue price,
less  any  prior  distributions  included  in the  stated  redemption  price  at
maturity, and the denominator of which is the sum of the daily portions for such
Regular Certificate  (computed in accordance with the rules set forth above) for
all days  after  the  date of  purchase  and  ending  on the  date on which  the
remaining principal amount of such Regular Certificate is expected to be reduced
to zero under the Prepayment Assumption.

         A  Certificateholder  may elect to include  in gross  income all stated
interest,  original issue discount,  de minimis original issue discount,  market
discount  (as  described  below  under  "Market  Discount"),  de minimis  market
discount and unstated  interest (as adjusted for any amortizable bond premium or
acquisition  premium)  currently  as it  accrues  using  the  constant  yield to
maturity  method.  If this election is made, the holder is treated as satisfying
the  requirements  for making the  elections  with  respect to  amortization  of
premium  and current  inclusion  of market  discount,  each as  described  under
"Premium" and "Market Discount" below.

         Variable Rate Regular  Certificates.  Regular  Certificates may provide
for interest based on a variable rate. The OID Regulations provide special rules
for  variable  rate  instruments  that  meet  three  requirements.   First,  the
noncontingent  principal payments may not exceed the instrument's issue price by
more than a specified  amount equal to the lesser of (i) .015  multiplied by the
product of the total noncontingent payments and the weighted average maturity or
(ii) 15% of the total noncontingent  principal payments.  Second, the instrument
must provide for stated  interest  (compounded or paid at least annually) at (i)
one or more qualified  floating rates,  (ii) a single fixed rate followed by one
or more qualified floating rates, (iii) a single objective rate or (iv) a single
fixed rate and a single  objective  rate that is a  qualified  inverse  floating
rate.  Third,  the instrument must provide that each qualified  floating rate or
objective  rate in effect during an accrual  period is set at a current value of
that rate (one  occurring in the  interval  beginning  three  months  before and
ending one year after the rate is first in effect on the Regular Certificate). A
rate is a qualified  floating rate if  variations in the rate can  reasonably be
expected to measure  contemporaneous  variations  in the cost of newly  borrowed
funds. Generally,  neither (i) a multiple of a qualified floating rate in excess
of a fixed  multiple  that is  greater  than  zero but not more  than  1.35 (and
increased  or  decreased by a fixed rate) nor (ii) a cap or floor that is likely
to cause the interest rate on a Regular  Certificate to be significantly less or
more than the overall expected return on the Regular Certificate is considered a
qualified  floating  rate.  An objective  rate is a rate based on changes in the
price of actively  traded property or an index of such prices or is a rate based
on (including  multiples of) one or more qualified  floating rates. An objective
rate is a qualified  inverse  floating rate if the rate is equal to a fixed rate
minus a qualified  floating rate and  variations in such rate can  reasonably be
expected to reflect  inversely  contemporaneous  variations in the cost of newly
borrowed  funds.  A rate  will  not be an  objective  rate  if it is  reasonably
expected  that the average rate during the first half of the  instrument's  term
will be  significantly  more or less than the average rate in the final term. An
objective  rate must be determined  according to a single  formula that is fixed
throughout  the  term of the  Regular  Certificate  and is  based  on  objective
financial information or economic  information;  however, an objective rate does
not include a rate based on information  that is in the control of the issuer or
that is unique to the circumstances of a related

               

                                       58

<PAGE>



party.  Stated interest on a variable rate debt  instrument is qualified  stated
interest if the interest is unconditionally payable in cash or property at least
annually.

         In general,  the determination of original issue discount and qualified
stated  interest on a variable rate debt  instrument  is made by converting  the
debt  instrument into a fixed rate debt instrument and then applying the general
original issue discount rules described  above to the instrument.  If a variable
rate debt instrument provides for stated interest at a single qualified floating
rate or objective rate, all stated interest is qualified stated interest and the
amount of original  issue  discount,  if any,  is  determined  by  assuming  the
variable  rate is a fixed rate equal to (a) in the case of a qualified  floating
or inverse  floating  rate,  the value,  as of the issue date,  of the qualified
floating  inverse  floating rate or (b) in the case of an objective  rate (other
than a qualified  inverse  floating  rate), a fixed rate that reflects the yield
that is reasonably expected for the debt instrument. For all other variable rate
debt  instruments,  the amount of interest and original issue discount  accruals
are determined  using the following  steps.  First, a fixed rate  substitute for
each variable  rate under the debt  instrument is  determined.  In general,  the
fixed rate  substitute is a fixed rate equal to the rate of the applicable  type
of variable rate as of the issue date.  Second,  an  equivalent  fixed rate debt
instrument  is  constructed  using the fixed rate  substitute(s)  in lieu of the
variable  rates and  keeping  all other terms  identical.  Third,  the amount of
qualified  stated  interest  and  original  issue  discount  with respect to the
equivalent  fixed rate debt instrument are determined  under the rules for fixed
rate debt  instruments.  Finally,  appropriate  adjustments  for actual variable
rates are made during the term by increasing or decreasing the qualified  stated
interest  to reflect the amount  actually  paid  during the  applicable  accrual
period as  compared  to the  interest  assumed  to be  accrued or paid under the
equivalent fixed rate debt instrument.  If there is no qualified stated interest
under the equivalent fixed rate debt  instrument,  the adjustment is made to the
original issue discount for the period.

         The   application  of  the  OID   Regulations  to  variable  rate  debt
instruments  is limited and may not apply to some  Regular  Certificates  having
variable rates. In that event, the provisions of regulations  issued on June 11,
1996,  applicable to instruments having contingent payments,  may apply to those
Regular Certificates. The application of those provisions to instruments such as
variable  rate  Regular  Certificates  is subject  to  varying  interpretations.
Prospective  purchasers  of variable  rate Regular  Certificates  are advised to
consult  their  tax  advisers  concerning  the tax  treatment  of  such  Regular
Certificates.

         Market  Discount.  A  purchaser  of a Regular  Certificate  also may be
subject to the market  discount rules of Code Sections 1276 through 1278.  Under
these sections and the principles  applied by the OID Regulations in the context
of  original  issue  discount,  "market  discount"  is the  amount  by  which  a
subsequent  purchaser's initial basis in the Regular Certificate (i) is exceeded
by the stated redemption price at maturity of the Regular Certificate or (ii) in
the case of a Regular  Certificate having original issue discount,  is exceed by
the sum of the issue price of such Regular  Certificate  plus any original issue
discount  that  would have  previously  accrued  thereon if held by an  original
Regular  Certificateholder  (who purchased the Regular  Certificate at its issue
price),  in either  case less any prior  distributions  included  in the  stated
redemption  price  at  maturity  of such  Regular  Certificate.  Such  purchaser
generally  will be required to  recognize  accrued  market  discount as ordinary
income as distributions includible in the stated redemption price at maturity of
such  Regular  Certificate  are  received  in an amount not  exceeding  any such
distribution.  That  recognition  rule would  apply  regardless  of whether  the
purchaser is a cash-basis or accrual-basis  taxpayer. Such market discount would
accrue in a manner to be provided in Treasury  regulations  and should take into
account the Prepayment  Assumption.  The Conference Committee Report to the 1986
Act provides that until such regulations are issued,  such market discount would
accrue either (i) on the basis of a constant  interest rate or (ii) in the ratio
of stated  interest  allocable to the relevant period to the sum of the interest
for such period plus the remaining  interest as of the end of such period, or in
the case of a Regular  Certificate  issued with original issue discount,  in the
ratio of original issue discount  accrued for the relevant  period to the sum of
the original issue discount accrued for such period plus the remaining  original
issue discount as of the end of such period.  Such purchaser also generally will
be  required to treat a portion of any gain on a sale or exchange of the Regular
Certificate as ordinary income to the extent of the market  discount  accrued to
the date of  disposition  under one of the foregoing  methods,  less any accrued
market discount previously reported as ordinary income as partial  distributions
in reduction of the stated  redemption  price at maturity  were  received.  Such
purchaser will be required to defer  deduction of a portion of the excess of the
interest paid or accrued on indebtedness incurred

               

                                       59

<PAGE>



to  purchase  or carry a Regular  Certificate  over the  interest  distributable
thereon.  The  deferred  portion of such  interest  expense in any taxable  year
generally will not exceed the accrued market discount on the Regular Certificate
for such year. Any such deferred  interest expense is, in general,  allowed as a
deduction not later than the year in which the related market discount income is
recognized or the Regular  Certificate  is disposed of. As an alternative to the
inclusion  of market  discount  in income on the  foregoing  basis,  the Regular
Certificateholder may elect to include market discount in income currently as it
accrues  in  all  market   discount   instruments   acquired  by  such   Regular
Certificateholder in that taxable year or thereafter, in which case the interest
deferral rule will not apply. In Revenue  Procedure  92-67, the Internal Revenue
Service set forth  procedures  for  taxpayers  (1)  electing  under Code Section
1278(b) to include market discount in income currently, (2) electing under rules
of Code Section  1276(b) to use a constant  interest  rate to determine  accrued
market  discount on a bond where the holder of the bond is required to determine
the  amount  of  accrued  market  discount  at a  time  prior  to  the  holder's
disposition of the bond, and (3) requesting  consent to revoke an election under
Code Section 1278(b).

         By analogy to the OID  Regulations,  market  discount with respect to a
Regular  Certificate  will be considered  to be zero if such market  discount is
less than 0.25% of the  remaining  stated  redemption  price at maturity of such
Regular  Certificate  multiplied by the weighted average maturity of the Regular
Certificate  (determined as described  above under  "Original  Issue  Discount")
remaining  after the date of purchase.  Treasury  regulations  implementing  the
market discount rules have not yet been issued,  and therefore  investors should
consult their own tax advisors  regarding the application of these rules as well
as the advisability of making any of the elections with respect thereto.

         Premium.  A Regular  Certificate  purchased  at a cost greater than its
remaining  stated  redemption  price at maturity  generally is  considered to be
purchased  at a premium.  If the Regular  Certificateholder  holds such  Regular
Certificate  as a "capital  asset" within the meaning of Code Section 1221,  the
Regular  Certificateholder  may elect under Code  Section  171 to amortize  such
premium  under a constant  yield method that reflects  compounding  based on the
interval between payments on the Regular Certificates. This election, once made,
applies to all  obligations  held by the taxpayer at the  beginning of the first
taxable year to which such section  applies and to all taxable debt  obligations
thereafter acquired and is binding on such taxpayer in all subsequent years. The
Conference  Committee  Report to the 1986 Act indicates a  Congressional  intent
that the same rules that apply to the accrual of market  discount on installment
obligations will also apply to amortizing bond premium under Code Section 171 on
installment obligations such as the Regular Certificates.  On June 27, 1996, the
IRS published proposed regulations (the "Proposed Premium Regulations") covering
the amortization of bond premiums. The Proposed Premium Regulations describe the
constant   yield  method  for   amortizing   premium  and  provide  the  Regular
Certificateholder may offset the premium against  corresponding  interest income
only  as  that  interest   income  is  taken  into  account  under  the  Regular
Certificateholder's  method of accounting. For instruments that may be called or
prepaid  prior to  maturity,  a  Regular  Certificateholder  will be  deemed  to
exercise  its option and an issuer  will be deemed to  exercise  its  redemption
right in a manner that  maximizes  the Regular  Certificateholder's  yield.  The
Proposed  Premium  Regulations are proposed to be effective for debt instruments
acquired on or after the date 60 days after  final  regulations  are  issued.  A
Regular  Certificateholder may elect to amortize bond premium under the Proposed
Premium Regulations for the taxable year containing the effective date, with the
election applying to all the Regular  Certificateholder's  debt instruments held
on the first day of that taxable  year.  The Proposed  Premium  Regulations  are
subject to further  administrative action before becoming effective,  if at all,
and may be  modified  before  their  becoming  effective.  Purchasers  who pay a
premium  for their  Regular  Certificates  should  consult  their  tax  advisors
regarding the election to amortize premium and the method to be employed.

         Sale   or   Exchange   of   Regular   Certificates.    If   a   Regular
Certificateholder  sells  or  exchanges  a  Regular  Certificate,   the  Regular
Certificateholder  will recognize gain or loss equal to the difference,  if any,
between the amount  received and his adjusted basis in the Regular  Certificate.
The adjusted basis of a Regular Certificate generally will equal the cost of the
Regular  Certificate to the seller,  increased by any original issue discount or
market discount previously included in the seller's gross income with respect to
the Regular Certificate and reduced by amounts included in the stated redemption
price at maturity of the Regular  Certificate  that were previously  received by
the seller and by any amortized premium.


               

                                       60

<PAGE>



         Except as described above with respect to market  discount,  and except
as  provided  in this  paragraph,  any gain or loss on the sale or exchange of a
Regular Certificate realized by an investor who holds the Regular Certificate as
a capital asset will be capital gain or loss and will be long-term or short-term
depending  on whether the Regular  Certificate  has been held for the  long-term
capital  gain  holding  period  (currently  more than one  year).  Gain from the
disposition of a Regular  Certificate  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 gross
income of the holder if his yield on such Regular  Certificate  were 110% of the
applicable  Federal rate under Code  Section  1274(d) as of the date of purchase
over (ii) the amount of income  actually  includible in the gross income of such
holder  with  respect to the  Regular  Certificate.  In  addition,  gain or loss
recognized  from the sale of a Regular  Certificate  by certain  banks or thrift
institutions will be treated as ordinary income or loss pursuant to Code Section
582(c).  The maximum  tax rate for  individuals  on the excess of net  long-term
capital gain over net short-term capital loss is 28%.

Taxation of Residual Certificates

         Taxation of REMIC  Income.  Generally,  the "daily  portions"  of REMIC
taxable  income or net loss will be  includible  as  ordinary  income or loss in
determining  the  federal  taxable  income of holders of  Residual  Certificates
("Residual  Certificateholders")  and will not be taxed  separately to the REMIC
Pool.  The daily  portions  of REMIC  taxable  income or net loss of a  Residual
Certificateholder  are  determined by allocating the REMIC Pool's taxable income
or net loss for each calendar quarter ratably to each day in such quarter and by
allocating  such  daily  portion  among  the  Residual   Certificateholders   in
proportion to their  respective  holdings of Residual  Certificates in the REMIC
Pool on such day.  REMIC  taxable  income is  generally  determined  in the same
manner as the  taxable  income of an  individual  using a calendar  year and the
accrual method of accounting, except that (i) the limitation on deductibility of
investment  interest  expense and expenses for the  production  of income do not
apply, (ii) all bad loans will be deductible as business bad debts and (iii) the
limitation on the  deductibility  of interest and expenses related to tax-exempt
income will apply.  REMIC taxable income  generally means the REMIC Pool's gross
income,  including interest,  original issue discount income and market discount
income, if any, on the Mortgage Assets, plus income on reinvestment of cashflows
and reserve  assets,  minus  deductions,  including  interest and original issue
discount  expense on the Regular  Certificates,  servicing  fees on the Mortgage
Assets and other  administrative  expenses  of the REMIC Pool,  amortization  of
premium, if any, with respect to the Mortgage Assets, and any tax imposed on the
REMIC's  income  from  foreclosure  property.   The  requirement  that  Residual
Certificateholders  report their pro rata share of taxable income or net loss of
the REMIC Pool will continue until there are no Certificates of any class of the
related series outstanding.

         The taxable income  recognized by a Residual  Certificateholder  in any
taxable year will be affected by, among other factors,  the relationship between
the timing of  recognition  of interest  and original  issue  discount or market
discount income or amortization of premium with respect to the Mortgage  Assets,
on the one hand, and the timing of deductions for interest  (including  original
issue discount) on the Regular  Certificates,  on the other hand. Because of the
way REMIC  taxable  income  is  calculated,  a  Residual  Certificateholder  may
recognize  "phantom" income (i.e.,  income recognized for tax purposes in excess
of income as determined under financial accounting or economic principles) which
will be matched  in later  years by a  corresponding  tax loss or  reduction  in
taxable income,  but which could lower the yield to Residual  Certificateholders
due to the lower present value of such future loss or reduction. For example, if
an interest in the Mortgage  Assets is acquired by the REMIC Pool at a discount,
and  one  or  more  of  such   Mortgage   Assets  is   prepaid,   the   Residual
Certificateholder may recognize taxable income without being entitled to receive
a  corresponding  amount of cash because (i) the prepayment may be used in whole
or in part to make  distributions  in  reduction  of  principal  on the  Regular
Certificates  and  (ii)  the  discount  income  on the  Mortgage  Loan  which is
includible  in the  REMIC's  taxable  income may exceed the  discount  deduction
allowed to the REMIC upon such distributions on the Regular  Certificates.  When
there is more than one class of Regular  Certificates that distribute  principal
sequentially,  this mismatching of income and deductions is particularly  likely
to occur in the early years following issuance of the Regular  Certificates when
distributions  in reduction  of  principal  are being made in respect of earlier
maturing  classes of Certificates to the extent that such classes are not issued
with substantial  discount. If taxable income attributable to such a mismatching
is realized in general,  losses would be allowed in later years as distributions
on the later classes of Regular Certificates are made. Taxable

               

                                       61

<PAGE>



income may also be greater in earlier  years than in later  years as a result of
the fact that  interest  expense  deductions,  expressed as a percentage  of the
outstanding  principal  amount of such a series  of  Regular  Certificates,  may
increase  over time as  distributions  in reduction of principal are made on the
lower  yielding  classes of Regular  Certificates,  where  interest  income with
respect  to any  given  Mortgage  Loan  will  remain  constant  over  time  as a
percentage  of the  outstanding  principal  amount of that  loan.  Consequently,
Residual  Certificateholders  must have sufficient  other sources of cash to pay
any federal,  state or local income taxes due as a result of such mismatching or
unrelated deductions against which to offset such income.  Prospective investors
should be aware,  however,  that a portion of such income may be ineligible  for
offset by such investor's  unrelated  deductions.  See the discussion of "excess
inclusions"  below under  "Limitations  on Offset or Exemption of REMIC  Income;
Excess  Inclusions."  The timing of such  mismatching  of income and  deductions
described  in  this   paragraph,   if  present  with  respect  to  a  series  of
Certificates,   may  have  a  significant   adverse  effect  upon  the  Residual
Certificateholders   after-tax   rate  of  return.   In  addition,   a  Residual
Certificateholder's  taxable income during certain periods may exceed the income
reflected  by  such  Certificateholder  for  such  periods  in  accordance  with
generally accepted accounting principles.

         Basis and Losses. The amount of any net loss of the REMIC Pool that may
be taken  into  account  by the  Residual  Certificateholder  is  limited to the
adjusted  basis of the Residual  Certificate  as of the close of the quarter (or
time of disposition of the Residual Certificate if earlier),  determined without
taking into account the net loss for the quarter.  The initial adjusted basis of
a  purchaser  of a Residual  Certificate  is the amount  paid for such  Residual
Certificate.  Such  adjusted  basis will be  increased  by the amount of taxable
income  of the REMIC  Pool  reportable  by the  Residual  Certificateholder  and
decreased  by the amount of loss of the REMIC Pool  reportable  by the  Residual
Certificateholder. A cash distribution from the REMIC Pool also will reduce such
adjusted  basis (but not below zero).  Any loss that is disallowed on account of
this  limitation may be carried over  indefinitely  with respect to the Residual
Certificateholder  as to whom such loss was  disallowed  and may be used by such
Residual Certificateholder only to offset any income generated by the same REMIC
Pool. Residual  Certificateholders should consult their tax advisors about other
limitations on the deductibility of net losses that may apply to them.

         A Residual Certificateholder will not be permitted to amortize directly
the cost of its  Residual  Certificate  as an offset to its share of the taxable
income of the related REMIC Pool. However,  such taxable income will not include
cash  received by the REMIC Pool that  represents a recovery of the REMIC Pool's
basis in its  assets.  Such  recovery  of basis by the REMIC  Pool will have the
effect of  amortization  of the issue price of the  Residual  Certificates  over
their  life.  However,  in view of the  possible  acceleration  of the income of
Residual  Certificateholders  described  above under "Taxation of REMIC Income,"
the period of time over which such issue price is  effectively  amortized may be
longer than the economic life of the Residual Certificates.

         If a Residual Certificate has a negative value, it is not clear whether
its issue  price  would be  considered  to be zero or such  negative  amount for
purposes  of  determining  the  REMIC  Pool's  basis in its  assets.  The  REMIC
Regulations  do not address  whether  residual  interests  could have a negative
basis and a negative issue price. The Depositor does not intend to treat a class
of  Residual  Certificates  as having a value of less than zero for  purposes of
determining the bases of the related REMIC Pool in its assets.

         Further,  to the extent  that the  initial  adjusted  basis of Residual
Certificateholder (other than an original holder) in the Residual Certificate is
greater than the corresponding portion of the REMIC Pool's basis in the Mortgage
Assets, the Residual  Certificateholder will not recover a portion of such basis
until termination of the REMIC Pool unless Treasury regulations yet to be issued
provide for periodic  adjustments  to the REMIC income  otherwise  reportable by
such holder. The REMIC Regulations do not so provide.  See "Treatment of Certain
Items of REMIC Income and Expense - Market  Discount"  below regarding the basis
of  Mortgage  Assets  to the  REMIC  Pool and  "Sale  or  Exchange  of  Residual
Certificates"  below regarding  possible treatment of a loss upon termination of
the REMIC Pool as a capital loss.

         Mark to Market Rules

         Prospective  purchasers of a Residual  Certificate should be aware that
on December 24, 1996, the Internal Revenue Service issued final regulations (the
"Mark to Market Regulations") relating to the requirement that a

               

                                       62

<PAGE>



securities  dealer mark to market  securities  held for sale to customers.  This
mark-to-market  requirement applies to all securities of a dealer, except to the
extent  that the  dealer has  specifically  identified  a  security  as held for
investment.  The Mark to Market  Regulations  provide  that for purposes of this
mark-to-market  requirement,  a Residual  Certificate  acquired after January 4,
1995, is not treated as a security and thus may not be marked to market.

Treatment of Certain Items of REMIC Income and Expense

         Original Issue  Discount.  Generally,  the REMIC Pool's  deductions for
original  issue discount will be determined in the same manner as original issue
discount  income on Regular  Certificates  as described above under "Taxation of
Regular  Certificates  - Original  Issue  Discount" and  "Variable  Rate Regular
Certificates," without regard to the de minimis rule described therein.

         Market  Discount.  The REMIC Pool will have market  discount  income in
respect of Mortgage  Assets if, in general,  the basis of the REMIC Pool in such
Mortgage Assets is exceeded by their unpaid principal balances. The REMIC Pool's
basis in such Mortgage Assets is generally the fair market value of the Mortgage
Assets  immediately  after the  transfer  thereof to the REMIC  Pool.  The REMIC
Regulations  provide  that  such  basis is equal in the  aggregate  to the issue
prices of all regular and residual  interests  in the REMIC Pool.  In respect of
Mortgage  Assets that have market  discount to which Code Section 1276  applies,
the accrued portion of such market discount would be recognized currently by the
REMIC as an item of ordinary  income.  Market discount income  generally  should
accrue in the manner  described above under "Taxation of Regular  Certificates -
Market  Discount."  However,  the rules of Code Section 1276  concerning  market
discount income will not apply in the case of Mortgage  Assets  originated on or
prior to July 18, 1984,  if any.  With respect to such  Mortgage  Assets  market
discount is  generally  includible  in REMIC  taxable  income or ordinary  gross
income pro rata as principal payments are received. Under another interpretation
of the Code and relevant legislative  history,  market discount on such Mortgage
Assets might be required to be  recognized  currently by the REMIC,  in the same
manner that market  discount would be recognized with respect to Mortgage Assets
originated  after  July 18,  1984.  Under  that  method,  a REMIC  would tend to
recognize market discount more rapidly than it would otherwise.  In either case,
the deduction of a portion of the interest  expense on the Regular  Certificates
allocable to such  discount may be deferred  until such  discount is included in
income, and any gain on the sale or exchange thereof will be treated as ordinary
income to the extent of the deferred interest deductible at that time.

         Premium.  Generally,  if the  basis of the REMIC  Pool in the  Mortgage
Assets exceeds the unpaid  principal  balances  thereof,  the REMIC Pool will be
considered  to have  acquired  such  Mortgage  Assets at a premium  equal to the
amount of such excess.  As stated  above,the  REMIC Pool's basis in the Mortgage
Assets is the fair market value of the Mortgage  Assets,  based on the aggregate
of the issue  prices of the regular  and  residual  interests  in the REMIC Pool
immediately  after the transfer thereof to the REMIC Pool. In a manner analogous
to the discussion  above under  "Taxation of Regular  Certificates - Premium," a
person that holds a Mortgage Loan as a capital asset under Code Section 1221 may
elect under Code Section 171 to amortize  premium on Mortgage Assets  originated
after September 27, 1985 under a constant yield method. Amortizable bond premium
will be treated as an offset to interest income on the Mortgage  Assets,  rather
than as a separate deduction item. Because substantially all the mortgagors with
respect to the Mortgage Assets are expected to be individuals,  Code Section 171
will  not  be  available.  Premium  on  Mortgage  Assets  may be  deductible  in
accordance with a reasonable  method  regularly  employed by the holder thereof.
The  allocation  of such  premium pro rata among  principal  payments  should be
considered a reasonable method;  however, the Internal Revenue Service may argue
that such premium should be allocated in a different manner,  such as allocating
such premium entirely to the final payment of principal.


               

                                       63

<PAGE>



         Limitations on Offset or Exemption of REMIC Income;  Excess Inclusions.
A portion of the income allocable to a Residual Certificate  (referred to in the
Code as an "excess  inclusion")  for any  calendar  quarter,  with an  exception
discussed  below for  certain  thrift  institutions,  will be subject to federal
income tax in all events.  Thus,  for example,  an excess  inclusion (i) cannot,
except as described  below, be offset by any unrelated losses or loss carryovers
of a Residual  Certificateholder,  (ii) will be treated as  "unrelated  business
taxable  income"  within  the  meaning  of  Code  Section  512 if  the  Residual
Certificateholder is a pension fund or any other organization that is subject to
tax only on its unrelated  business taxable income and (iii) is not eligible for
any  reduction  in  the  rate  of  withholding  tax in the  case  of a  Residual
Certificateholder  that is a foreign investor, as further discussed in "Taxation
of Certain Foreign Investors - Residual Certificates" below. Except as discussed
below with  respect to excess  inclusions  from  Residual  Certificates  without
"significant  value."  Members  of  an  affiliated  group  are  treated  as  one
corporation  for  purposes  of  applying  the  limitation  on  offset  of excess
inclusion  income.  The Small  Business  Protection Act of 1996 (the "1996 Act")
eliminated  a  special  rule  that  permitted  thrift  institutions  to use  net
operating losses and other allowable deductions to offset their excess inclusion
income from  Residual  Certificates  with  significant  value for taxable  years
beginning   after   December  31,  1995  (subject  to  exceptions   for  certain
certificates  held  continuously  since  November  1,  1995).  The 1996 Act also
provides new rules affecting the  determination  of alternative  maximum taxable
income  ("AMTI")  of a Residual  Certificateholder.  First,  AMTI is  calculated
without  regard to the  special  rule that  taxable  income  cannot be less than
excess  inclusion income for the year.  Second,  AMTI cannot be less than excess
inclusion income for the year. Finally, any AMTI net operating loss deduction is
computed  without  regard  to  excess  inclusion  income.  These  new  rules are
effective for tax years  beginning  after  December 31, 1986,  unless a Residual
Certificateholder  elects to have the rules apply only to tax years ending after
August 20, 1996.

         Except as discussed in the following paragraph,  with respect to excess
inclusions  from  Residual  Certificates  without  "significant  value," for any
Residual Certificateholder, the excess inclusion for any calendar quarter is the
excess,  if any, of (i) the income of such Residual  Certificateholder  for that
calendar  quarter from its Residual  Certificate over (ii) the sum of the "daily
accruals" (as defined  below) for all days during the calendar  quarter on which
the  Residual  Certificateholder  holds  such  Residual  Certificate.  For  this
purpose,  the  daily  accruals  with  respect  to  a  Residual  Certificate  are
determined by allocating to each day in the calendar quarter its ratable portion
of the product of the "adjusted  issue price" (as defined below) of the Residual
Certificate  at the  beginning  of the  calendar  quarter and 120 percent of the
"Federal  long-term  rate" in effect  at the time the  Residual  Certificate  is
issued.  For this purposes the "adjusted issue price" of a Residual  Certificate
at the beginning of any calendar  quarter equals the issue price of the Residual
Certificate  (adjusted  for  contributions),  increased  by the  amount of daily
accruals  for all prior  quarters,  and  decreased  (but not below  zero) by the
aggregate  amount  of  payments  made on the  Residual  Certificate  before  the
beginning of such quarter.  The Federal  long-term rate is an average of current
yields on Treasury  securities with a remaining term of greater than nine years,
computed and published monthly by the IRS.

         The Code provides  that to the extent  provided in  regulations,  as an
exception  to the general  rule  described  above,  the entire  amount of income
accruing on a Residual Certificate will be treated as an excess inclusion if the
Residual  Certificates in the aggregate are considered not to have  "significant
value." The Treasury Department has not yet provided regulations in this respect
and the REMIC Regulations did not adopt this rule.  However,  the exception from
the excess inclusion rules applicable to thrift  institutions  does not apply if
the  Residual  Certificates  do not have  significant  value.  Under  the  REMIC
Regulations,  the Residual  Certificates will have significant value if: (i) the
aggregate  of the issue  prices  of the  Residual  Certificates  is at least two
percent of the aggregate issue prices of all Regular  Certificates  and Residual
Certificates in the REMIC and (ii) the anticipated  weighted average life of the
Residual Certificates is at least 20 percent of the REMIC's anticipated weighted
average  life  based on the  prepayment  and  reinvestment  assumptions  used in
pricing the  transaction  and any recognized or permitted  clean up calls or any
required  qualified   liquidation.   Although  not  entirely  clear,  the  REMIC
Regulations  indicate that the significant  value  determination is made only on
the Startup Day. The anticipated weighted average life of a Residual Certificate
with  a  principal  balance  and a  market  rate  of  interest  is  computed  by
multiplying the amount of each expected principal payment by the number of years
(or portions  thereof)  from the Startup Day,  adding these sums and dividing by
the total principal  expected to be paid on such Residual  Certificate  based on
the  relevant  prepayment  assumption  and  expected  reinvestment  income.  The
anticipated weighted average life of a Residual Certificate with



                                       64

<PAGE>



either no  specified  principal  balance or a  principal  balance  and rights to
interest payments  disproportionate to such principal balance, would be computed
under the formula described above but would include all payments expected on the
Residual  Certificate  instead of only the principal  payments.  The anticipated
weighted  average  life of a REMIC  is a  weighted  average  of the  anticipated
weighted average lives of all classes of interest in the REMIC.

         Under  Treasury  regulations  to  be  promulgated,  a  portion  of  the
dividends paid by a REIT which owns a Residual  Certificate are to be designated
as excess  inclusions in an amount  corresponding to the Residual  Certificate's
allocable  share of the excess  inclusions.  Similar  rules apply in the case of
regulated  investment  companies,  common  trust funds and  cooperatives.  Thus,
investors in such entities which own a Residual  Certificate  will be subject to
the limitations on excess  inclusions  described above. The REMIC Regulations do
not provide guidance on this issue.

Tax-Related Restrictions on Transfer of Residual Certificates

         Disqualified Organizations.  If legal title or beneficial interest in a
Residual  Certificate is transferred to a Disqualified  Organization (as defined
below),  a tax would be  imposed  in an amount  equal to the  product of (i) the
present value of the total  anticipated  excess  inclusions with respect to such
Residual  Certificate  for  periods  after  the  transfer  and (ii) the  highest
marginal federal corporate income tax rate. The REMIC  Regulations  provide that
the anticipated  excess inclusion are based on actual  prepayment  experience to
the  date  of the  transfer  and  projected  payments  based  on the  Prepayment
Assumption.  The present value discount rate equals the applicable  Federal rate
under Code Section 1274(d) that would apply to a debt instrument that was issued
on the date the Disqualified  Organization acquired the Residual Certificate and
whose term ended on the close of the last quarter in which excess  inclusion was
expected  to  accrue  with  respect  to  the  Residual  Certificate.  Such a tax
generally would be imposed on the transferor of the Residual Certificate, except
that where such transfer is through an agent  (including a broker,  nominee,  or
other  middleman)  for a  Disqualified  Organization,  the tax would  instead be
imposed on such agent.  However, a transferor of a Residual Certificate would in
no event be liable for such tax with  respect to a  transfer  if the  transferee
furnishes  to  the  transferor  an  affidavit  that  the  transferee  is  not  a
Disqualified  Organization  and, as of the time of the transfer,  the transferor
does not have actual knowledge that such affidavit is false. The tax also may be
waived by the Treasury  Department  if the  Disqualified  Organization  promptly
disposes of the Residual  Certificate  and the transferor pays income tax at the
highest  corporate  rate on the excess  inclusion  for the  period the  Residual
Certificate is actually held by the Disqualified Organization.

         In addition,  if a "Pass-Through  Entity" (as defined below) has excess
inclusion  income with respect to a Residual  Certificate  during a taxable year
and a Disqualified  Organization  is the record holder of an equity  interest in
such  entity,  then a tax is imposed on such entity  equal to the product of (i)
the  amount of excess  inclusions  that are  allocable  to the  interest  in the
Pass-Through Entity during the period such interest is held by such Disqualified
Organization and (ii) the highest  marginal  federal  corporate income tax rate.
Such tax would be deductible from the ordinary gross income of the  Pass-Through
Entity for the taxable  year.  The  Pass-Through  Entity would not be liable for
such tax if it has received an affidavit from such record holder that (i) states
under  penalty of perjury  that it is not a  Disqualified  Organization  or (ii)
furnishes a social  security  number and states under  penalties of perjury that
the social security  number is that of the transferee,  provided that during the
period  such  person is the  record  holder  of the  Residual  Certificate,  the
Pass-Through Entity does not have actual knowledge that such affidavit is false.

         For these purposes,  (i) "Disqualified  Organization"  means the United
States, any state or political subdivision thereof, any foreign government,  any
international  organization,  any  agency  or  instrumentality  of  any  of  the
foregoing  (provided,  that such term does not include an instrumentality if all
its  activities  are subject to tax and a majority of its board of  directors is
not selected by any such  governmental  entity),  any  cooperative  organization
furnishing  electric energy or providing  telephone  service to persons in rural
areas as described in Code Section  1381(a)(2)(C),  and any organization  (other
than a farmers'  cooperative  described in Code Section 521) that is exempt from
taxation  under the Code  unless  such  organization  is  subject  to the tax on
unrelated  business  income  imposed by Code Section 511 and (ii)  "Pass-Through
Entity" means any regulated  investment  company,  real estate investment trust,
common  trust  fund,  partnership,  trust or  estate  and  certain  corporations
operating on a cooperative



                                       65

<PAGE>



basis.  Except as may be provided in Treasury  regulations yet to be issued, any
person  holding an interest in a Pass-  Through  Entity as a nominee for another
will, with respect to such interest, be treated as a Pass-Through Entity.

         The  Agreement  with respect to a series of  Certificates  will provide
that neither legal title nor beneficial  interest in a Residual  Certificate may
be transferred or registered unless (i) the proposed  transferee provides to the
Depositor and the Trustee an affidavit to the effect that such transferee is not
a Disqualified  Organization,  is not purchasing  such Residual  Certificates on
behalf of a Disqualified  Organization (i.e., as a broker,  nominee or middleman
thereof) and is not an entity that holds REMIC residual securities as nominee to
facilitate the clearance and settlement of such  securities  through  electronic
book-entry  changes in  accounts  of  participating  organizations  and (ii) the
transferor provides a statement in writing to the Depositor and the Trustee that
it has no actual knowledge that such affidavit is false. Moreover, the Agreement
will  provide that any  attempted  or  purported  transfer in violation of these
transfer  restrictions  will be null and void and  will  vest no  rights  in any
purported  transferee.  Each Residual  Certificate with respect to a series will
have a legend  referring to such  restrictions  on transfer,  and each  Residual
Certificateholder  will be deemed to have  agreed,  as a condition  of ownership
thereof,  to any amendments to the related Agreement  required under the Code or
applicable  Treasury  regulations  to  effectuate  the  foregoing  restrictions.
Information  necessary to compute an applicable  excise tax must be furnished to
the Internal  Revenue Service and to the requesting  party within 60 days of the
request,  and the  Depositor or the Trustee may charge a fee for  computing  and
providing such information.

         Noneconomic  Residual  Interests.  Under the REMIC Regulations  certain
transfers of Residual Certificates are disregarded, in which case the transferor
continues  to be  treated  as the owner of the  Residual  Certificates  and thus
continues to be subject to tax on its allocable portion of the net income of the
REMIC Pool.  Under the Final  REMIC  Regulations,  a transfer  of a  Noneconomic
Residual Interest (defined below) to a Residual  Certificateholder (other than a
Residual  Certificateholder  who is not a U.S.  Person,  as defined  below under
"Foreign  Investors") is disregarded  for all federal income tax purposes unless
no significant purpose of the transfer is to impede the assessment or collection
of tax. A residual  interest in a REMIC  (including a residual  interest  with a
positive value at issuance) is a "Noneconomic  Residual Interest" unless, at the
time of the transfer, (i) the present value of the expected future distributions
on the residual interest at least equals the product of the present value of the
anticipated  excess inclusions and the highest federal corporate income tax rate
in effect for the year in which the  transfer  occurs,  and (ii) the  transferor
reasonably expects that the transferee will receive distributions from the REMIC
at or after the time at which taxes accrue on the anticipated  excess inclusions
in an amount  sufficient to satisfy the accrued taxes.  The  anticipated  excess
inclusions  and the present value rate are  determined in the same manner as set
forth above under "Disqualified  Organizations." A significant purpose to impede
the assessment or collection of tax exists if the transferor, at the time of the
transfer,  either knew or should have known (had "improper  knowledge") that the
transferor  would be  unwilling  or  unable to pay taxes due on its share of the
taxable  income of the  REMIC.  Under the REMIC  Regulations,  a  transferor  is
presumed not to have improper knowledge if (i) the transferor conducted,  at the
time of the transfer,  a reasonable  investigation of the financial condition of
the transferee and, as a result of the investigation,  the transferor found that
the  transferee  had  historically  paid its debts as they came due and found no
significant  evidence to indicate that the  transferor  will not continue to pay
its debts as they come due in the future; and (ii) the transferee  represents to
the  transferor  that it  understands  that,  as the  holder of the  Noneconomic
Residual  Interest,  the transferee  may incur tax  liabilities in excess of any
cash flows generated by the residual interest and that the transferee intends to
pay taxes  associated with holding of residual  interest as they become due. The
Agreement will require the transferee of a Residual Certificate to state as part
of the affidavit described above under the heading "Disqualified  Organizations"
that such transferee (i) has historically  paid its debts as they come due, (ii)
intends  to  continue  to pay its  debts as they come due in the  future,  (iii)
understands that, as the holder of a Noneconomic Residual Interest, it may incur
tax  liabilities  in  excess  of  any  cash  flows  generated  by  the  Residual
Certificate,  and (iv) intends to pay any and all taxes  associated with holding
the Residual  Certificate as they become due. The transferor must have no reason
to believe that such statement is untrue.

         Foreign Investors. The REMIC Regulations provide that the transfer of a
Residual  Certificate  that has "tax avoidance  potential" to a "foreign person"
will be disregarded for all federal tax purposes.  This rule appears intended to
apply to a transferee who is not a "U.S. Person" (as defined below), unless such
transferee's income



                                       66

<PAGE>



is  effectively  connected  with the conduct of a trade or  business  within the
United States. A Residual  Certificate is deemed to have tax avoidance potential
unless, at the time of the transfer, the transferor reasonably expects that, for
each excess  inclusion,  (i) the REMIC Pool will  distribute  to the  transferee
residual  interest  holder an amount  that will equal at least 30% of the excess
inclusions  and (ii) that each such amount will be  distributed  at or after the
time at which the excess  inclusion  accrues and not later than the close of the
calendar year  following the calendar  year of accrual.  If the non-U.S.  Person
transfers the Residual  Certificate back to a U.S. Person,  the transfer will be
disregarded and the foreign  transferor will continue to be treated as the owner
unless  arrangements  are made so that the transfer  does not have the effect of
allowing the transferor to avoid tax on accrued excess inclusions.

         The  Prospectus  Supplement  relating to a series of  Certificates  may
provide that a Residual  Certificate  may not be purchased by or  transferred to
any person  that is not a U.S.  Person or may  describe  the  circumstances  and
restrictions  pursuant  to which  such a  transfer  may be made.  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.

Sale or Exchange of a Residual Certificate

         Upon the sale or  exchange  of a  Residual  Certificate,  the  Residual
Certificateholder  will recognize  gain or loss equal to the excess,  if any, of
the amount  realized over the adjusted basis (as described above under "Taxation
of Residual Certificates - Basis and Losses") of such Residual Certificateholder
in such Residual Certificate at the time of the sale or exchange. In addition to
reporting  the taxable  income of the REMIC Pool,  a Residual  Certificateholder
will have taxable  income to the extent that any cash  distribution  to him from
the REMIC Pool exceeds  such  adjusted  basis on that  Distribution  Date.  Such
income  will be  treated  as gain  from the  sale or  exchange  of the  Residual
Certificate.  It is  possible  that the  termination  of the  REMIC  Pool may be
treated  as a  sale  or  exchange  of a  Residual  Certificateholder's  Residual
Certificate,  in which case, if the Residual  Certificateholder  has an adjusted
basis in his Residual Certificate  remaining when his interest in the REMIC Pool
terminates,  and if he holds such Residual  Certificate as a capital asset under
Code  Section  1221,  then he will  recognize a capital loss at that time in the
amount of such remaining adjusted basis.

         The Conference  Committee Report to the 1986 Act provides that,  except
as provided in Treasury regulations yet to be issued the wash sale rules of Code
Section 1091 will apply to disposition of Residual  Certificates.  Consequently,
losses on dispositions  of Residual  Certificates  will be disallowed  where the
seller of the  Residual  Certificate,  during  the period  beginning  six months
before the sale or disposition of the Residual Certificate and ending six months
after such sale or disposition,  acquires (or enters into any other  transaction
that results in the  application of Code Section 1091) any residual  interest in
any REMIC or any  interest  in a "taxable  mortgage  pool"  (such as a non-REMIC
owner trust) that is economically comparable to a Residual Certificate.

Taxes That May Be Imposed on the REMIC Pool

         Prohibited  Transactions.  Net income from certain  transactions by the
REMIC Pool, called prohibited transactions,  will not be part of the calculation
of income or loss  includible  in the  federal  income tax  returns of  Residual
Certificateholders,  but rather  will be taxed  directly  to the REMIC Pool at a
100% rate.  Prohibited  transactions  generally include (i) the disposition of a
qualified  mortgage  other  than for (a)  substitution  within  two years of the
Startup Day for a defective (including a defaulted) obligation (or repurchase in
lieu of  substitution of a defective  (including a defaulted)  obligation at any
time) or for any qualified  mortgage within three months of the Startup Day, (b)
foreclosure, default or imminent default of a qualified mortgage, (c) bankruptcy
or insolvency of the REMIC Pool or (d) a qualified (complete) liquidation,  (ii)
the  receipt  of  income  from  assets  that  are not the type of  mortgages  or
investments  that the REMIC  Pool is  permitted  to hold,  (iii) the  receipt of
compensation  for services or (iv) the receipt of gain from  disposition of cash
flow investments other than pursuant to a qualified liquidation. Notwithstanding
(i) and (iv), it is not a prohibited  transaction to sell REMIC Pool property to
prevent a default on Regular  Certificates as a result of a default on qualified
mortgages or to facilitate a clean-up call (generally,  an optional  termination
to  save  administrative  costs  when no more  than a  small  percentage  of the
Certificates is



                                       67

<PAGE>



outstanding). The REMIC Regulations indicate that the modification of a Mortgage
Loan  generally  will not be treated as a  disposition  if it is occasioned by a
default or reasonably  foreseeable  default, an assumption of the Mortgage Loan,
the  waiver of a  due-on-sale  or  encumbrance  clause or the  conversion  of an
interest rate by a mortgagor  pursuant to the terms of a convertible  adjustable
rate Mortgage Loan. The REMIC  Regulations also provide that the modification of
mortgage loans  underlying  Mortgage-Backed  Securities will not be treated as a
modification  of  the  Mortgage-Backed  Securities,   provided  that  the  trust
including the was not created to avoid prohibited transaction rules.

         Contributions to the REMIC Pool After the Startup Day. In general,  the
REMIC Pool will be subject to a tax at a 100% rate on the value of any  property
contributed to the REMIC Pool after the Startup Day. Exceptions are provided for
cash  contributions  to the REMIC Pool (i) during the three months following the
Startup   Day,   (ii)  made  to  a   qualified   reserve   fund  by  a  Residual
Certificateholder, (iii) in the nature of a guarantee, (iv) made to facilitate a
qualified  liquidation  or  clean-up  call  and (v) as  otherwise  permitted  in
Treasury regulations yet to be issued.

         Net Income from Foreclosure Property. The REMIC Pool will be subject to
federal income tax at the highest corporate rate on "net income from foreclosure
property,"  determined  by  reference  to the rules  applicable  to real  estate
investment  trusts.  Generally,  property  acquired  by the REMIC  Pool  through
foreclosure  or deed in lieu of  foreclosure  would be treated  as  "foreclosure
property" for a period of two years, with possible  extensions.  Net income from
foreclosure  property  generally  means (i) gain from the sale of a  foreclosure
property  that is  inventory  property  and (ii) gross  income from  foreclosure
property  other than  qualifying  rents and other  qualifying  income for a real
estate investment trust.

Liquidation of the REMIC Pool

         If a REMIC Pool and the Trustee  adopt a plan of complete  liquidation,
within the meaning of Code  Section  860F(a)(4)(A)(i)  and sell all of the REMIC
Pool's assets (other than cash) within a 90-day period  beginning on the date of
the adoption of the plan of  liquidation,  the REMIC Pool will recognize no gain
or loss on the sale of its  assets,  provided  that the REMIC  Pool  credits  or
distributes  in  liquidation  all of the sale proceeds plus its cash (other than
amounts  retained to meet  claims  against the REMIC Pool) to holders of Regular
Certificates and Residual Certificateholders within the 90-day period.

Administrative Matters

         The REMIC Pool will be  required  to  maintain  its books on a calendar
year  basis and to file  federal  income  tax  returns  for  federal  income tax
purposes  in a manner  similar to a  partnership.  The form for such  income tax
return is Form 1066,  U.S. Real Estate  Mortgage  Investment  Conduit Income Tax
Return. The Trustee will be required to sign the REMIC Pool's returns.  Treasury
regulations   provide   that,   except   where   there  is  a  single   Residual
Certificateholder  for an entire  taxable year, the REMIC Pool generally will be
subject to the procedural  and  administrative  rules of the Code  applicable to
partnerships, including the determination by the Internal Revenue Service of any
adjustments to, among other things, items of REMIC income, gain, loss, deduction
or  credit  in a  unified  administrative  proceeding.  The  Depositor  or other
designated Residual  Certificateholders will be obligated to act as "tax matters
person," as defined in  applicable  Treasury  regulations,  with  respect to the
REMIC Pool. If the Code or  applicable  Treasury  regulations  do not permit the
Depositor to act as tax matters  person in its capacity as agent of the Residual
Certificateholders,  the  Residual  Certificateholder  chosen  by  the  Residual
Certificateholders   or  such  other  person  specified   pursuant  to  Treasury
regulations will be required to act as tax matters person.

         Treasury regulations provide that a holder of a Residual Certificate is
not required to treat items on its return  consistently  with their treatment on
the REMIC Pool's return if a holder owns 100% of the Residual  Certificates  for
the entire calendar year.  Otherwise,  each holder of a Residual  Certificate is
required to treat items on its return  consistently  with their treatment on the
REMIC Pool's return,  unless the holder of a Residual Certificate either files a
statement  identifying the  inconsistency or establishes that the  inconsistency
resulted from  incorrect  information  received from the REMIC Pool. The Service
may assess a deficiency resulting from a failure



                                       68

<PAGE>



to comply with the consistency requirement without instituting an administrative
proceeding at the REMIC Pool level.

Limitations on Deduction of Certain Expenses

         An investor  who is an  individual,  estate or trust will be subject to
limitation with respect to certain itemized deductions described in Code Section
67, to the extent that such itemized deductions, in the aggregate, do not exceed
2% of the  investor's  adjusted  gross  income.  In  addition,  Code  Section 68
provides that itemized  deductions  otherwise allowable for a taxable year of an
individual  taxpayer  will be reduced by the lesser of (i) 3% of the excess,  if
any, of adjusted  gross  income over  $100,000,  adjusted  yearly for  inflation
($50,000,  adjusted  yearly for inflation,  in the case of a married  individual
filing a  separate  return),  or (ii) 80% of the amount of  itemized  deductions
otherwise  allowable for such year. In the case of a REMIC Pool, such deductions
may  include  deductions  under  Code  Section  212 for  servicing  fees and all
administrative  and other  expenses  relating  to the REMIC Pool or any  similar
expenses allocated to the REMIC Pool with respect to a regular interest it holds
in another REMIC. Such investors who hold REMIC Certificates  either directly or
indirectly through certain  pass-through  entities may have their pro rata share
of such  expenses  allocated  to them as  additional  gross  income,  but may be
subject to such  limitation on  deductions.  In addition,  such expenses are not
deductible at all for purposes of computing the alternative minimum tax, and may
cause such  investors to be subject to  significant  additional  tax  liability.
Treasury  regulations provide that the additional gross income and corresponding
amount of  expenses  generally  are to be  allocated  entirely to the holders of
Residual  Certificates  in the case of a REMIC Pool that would not  qualify as a
fixed  investment  trust  in the  absence  of a REMIC  election.  However,  such
additional gross income and limitation on deductions will apply to the allocable
portion of such expenses to holders of Regular Certificates,  as well as holders
of Residual Certificates, where such Regular Certificates are issued in a manner
that is similar to  pass-through  certificates in a fixed  investment  trust. In
general,  such  allocable  portion will be determined  based on the ratio that a
REMIC  Certificateholder's  income,  determined  on a daily basis,  bears to the
income of all holders of Regular  Certificates  and Residual  Certificates  with
respect to a REMIC Pool.  As a result,  individuals,  estates or trusts  holding
REMIC  Certificates  (either  directly or  indirectly  through a grantor  trust,
partnership,  S  corporation,  REMIC,  or certain  other  pass-through  entities
described in the  foregoing  Treasury  regulations)  may have taxable  income in
excess of the interest income at the pass-through  rate on Regular  Certificates
that  are  issued  in a  single  class  or  otherwise  consistently  with  fixed
investment  trust  status  or in excess of cash  distributions  for the  related
period on Residual Certificates.

Taxation of Certain Foreign Investors

         Regular  Certificates.  Interest,  including  original issue  discount,
distributable to Regular  Certificateholders who are nonresident aliens, foreign
corporations,  or other Non-U.S.  Persons (as defined below), will be considered
"portfolio interest" and therefore,  generally will not be subject to 30% United
States  withholding  tax,  provided  that  such  Non-U.S.  Person  (i)  is not a
"10-percent  shareholder"  within the meaning of Code Section  871(h)(3)(B) or a
controlled foreign corporation  described in Code Section  881(c)(3)(C) and (ii)
provides the Trustee,  or the person who would otherwise be required to withhold
tax  from  such  distributions  under  Code  Sections  1441  or  1442,  with  an
appropriate  statement,  signed  under  penalties  of perjury,  identifying  the
beneficial owner and stating,  among other things,  that the beneficial owner of
the Regular  Certificate is a Non-U.S.  Person. If such statement,  or any other
required statement,  is not provided,  30% withholding will apply unless reduced
or eliminated pursuant to an applicable tax treaty or unless the interest on the
Regular  Certificate  is  effectively  connected  with the conduct of a trade or
business within the United States by such Non-U.S.  Person.  In the latter case,
such  Non-U.S.  Person will be subject to United  States  federal  income tax at
regular rates.  Investors who are Non-U.S.  Persons should consult their own tax
advisors  regarding  the specific tax  consequences  to them of owning a Regular
Certificate.
The term "Non-U.S. Person" means any person who is not a U.S. Person.

         Residual Certificates.  The Conference Committee Report to the 1986 Act
indicates  that  amounts  paid to Residual  Certificateholders  who are Non-U.S.
Persons are treated as interest  for  purposes of the 30% (or lower treaty rate)
United  States  withholding  tax.  Treasury  regulations  provide  that  amounts
distributed  to Residual  Certificateholders  qualify as  "portfolio  interest,"
subject to the conditions described in "Regular Certificates" above,



                                       69

<PAGE>



but only to the extent that (i) the  Mortgage  Assets were issued after July 18,
1984 and (ii) the Trust fund or segregated pool of assets therein (as to which a
separate  REMIC  election  will be  made),  to which  the  Residual  Certificate
relates,  consists of obligations issued in "registered form" within the meaning
of Code Section 163(f)(1).  Generally,  Mortgage Assets will not be, but regular
interests  in  another  REMIC  Pool will be,  considered  obligations  issued in
registered form. Furthermore,  a Residual Certificateholder will not be entitled
to any  exemption  from the 30%  withholding  tax (or lower  treaty rate) to the
extent of that  portion of REMIC  taxable  income  that  constitutes  an "excess
inclusion."  See "Taxation of Residual  Certificates  - Limitations on Offset or
Exemption of REMIC Income;  Excess  Inclusions." If the amounts paid to Residual
Certificateholders  who are Non-U.S.  Persons are effectively connected with the
conduct  of a trade or  business  within  the  United  States  by such  Non-U.S.
Persons,  30% (or lower treaty rate)  withholding will not apply.  Instead,  the
amounts paid to such Non-U.S.  Persons will be subject to United States  federal
income  tax at regular  rates.  If 30% (or lower  treaty  rate)  withholding  is
applicable,  such amounts  generally  will be taken into account for purposes of
withholding  only  when  paid or  otherwise  distributed  (or when the  Residual
Certificate is disposed of) under rules similar to withholding  upon disposition
of  debt  instruments  that  have  original  issue  discount.  See  "Tax-Related
Restrictions  on Transfer of Residual  Certificates - Foreign  Investors"  above
concerning the disregard of certain transfers having "tax avoidance potential."

         On April 22,  1996,  the IRS  issued  proposed  regulations  which,  if
adopted in final form,  could have an effect on the United  States'  taxation of
foreign investors in Regular Certificates or Residual Certificates. The proposed
regulations  would apply to payments after December 31, 1997.  Investors who are
Non-U.S.  Persons should  consult their own tax advisors  regarding the specific
tax consequences to them of owning Residual Certificates.

Backup Withholding

         Distributions made on the Regular  Certificates,  and proceeds from the
sale of the Regular  Certificates to or through certain brokers,  may be subject
to a "backup"  withholding  tax under Code  Section  3406 of 31% on  "reportable
payments" (including interest distributions, original issue discount, and, under
certain   circumstances,    principal    distributions)   unless   the   Regular
Certificateholder   complies  with  certain   reporting   and/or   certification
procedures, including the provision of its taxpayer identification number to the
Trustee,  its  agent  or the  broker  who  effected  the  sale  of  the  Regular
Certificate,  or such  Certificateholder  is otherwise an exempt recipient under
applicable  provisions of the Code. Any amounts to be withheld from distribution
on the Regular Certificates would be refunded by the Internal Revenue Service or
allowed as a credit against the Regular  Certificateholder's  federal income tax
liability.

Reporting Requirements

         Reports of accrued  interest and original  issue  discount will be made
annually to the Internal Revenue Service and to individuals, estates, non-exempt
and non-charitable  trusts, and partnerships who are either holders of record of
Regular Certificates or beneficial owners who own Regular Certificates through a
broker or middleman as nominee.  All brokers,  nominees and all other non-exempt
holders of record of Regular Certificates (including corporations,  non-calendar
year  taxpayers,  securities  or  commodities  dealers,  real estate  investment
trusts,  investment  companies,  common trust  funds,  thrift  institutions  and
charitable  trusts) may request such  information  for any  calendar  quarter by
telephone or in writing by contacting the person  designated in Internal Revenue
Service  Publication  938  with  respect  to  a  particular  series  of  Regular
Certificates.  Holders through  nominees must request such  information from the
nominee.  Treasury regulations provide that information necessary to compute the
accrual of any market discount on the Regular Certificates must be furnished.

         The Internal Revenue  Service's Form 1066 has an accompanying  Schedule
Q, Quarterly Notice to Residual  Interest Holders of REMIC Taxable Income or Net
Loss Allocation.  Treasury  regulations  require that Schedule Q be furnished by
the  REMIC  Pool  to each  Residual  Certificateholder  by the end of the  month
following the close of each calendar quarter (41 days after the end of a quarter
under proposed Treasury regulations) in which the REMIC Pool is in existence.




                                       70

<PAGE>



         Treasury  regulations  require  that,  in  addition  to  the  foregoing
requirements,    information   must   be   furnished   quarterly   to   Residual
Certificateholders,  furnished  annually,  if applicable,  to holders of Regular
Certificates,  and filed annually with the Internal  Revenue Service  concerning
Code Section 67 expenses  (see  "Limitations  on Deduction of Certain  Expenses"
above)  allocable  to  such  holders.   Furthermore,   under  such  regulations,
information  must  be  furnished   quarterly  to  Residual   Certificateholders,
furnished annually to holders of Regular  Certificates,  and filed annually with
the Internal  Revenue  Service  concerning  the  percentage  of the REMIC Pool's
assets meeting the qualified  asset tests  described above under "Federal Income
Tax Consequences for REMIC Certificates" above.

Federal Income Tax  Consequences  for Certificates as to Which No REMIC Election
Is Made

         Arter & Hadden,  special  counsel to the  Depositor,  is of the opinion
that if a Trust does not elect REMIC status and is not treated as a partnership,
the tax consequences to the Owners will be as described below.

Standard Certificates

         General.  If no election is made to treat a Trust (or a segregated pool
of assets  therein)  with respect to a series of  Certificates  as a REMIC,  the
Trust may be  classified  as a grantor  trust  under  subparagraph  E, Part 1 of
subchapter J of the Code and not as a partnership or an association taxable as a
corporation. Where there is no fixed retained yield with respect to the Mortgage
Assets underlying the Certificates of a series,  and where such Certificates are
not  designated as Stripped  Certificates,  as described  below under  "Stripped
Certificates"  or  as  Partnership   Interests   described  under  "Taxation  of
Securities  Classified  as  Partnership  Interests,"  the  holder  of each  such
"Standard Certificate" in such series will be treated as the owner of a pro rata
undivided  interest  in the  ordinary  income and corpus  portions  of the Trust
represented by his Certificate and will be considered the beneficial  owner of a
pro rata  undivided  interest  in each of the  Mortgage  Assets,  subject to the
discussion below under "Recharacterization of Servicing Fees." Accordingly,  the
holder of a Certificate (a  "Certificateholder")  of a particular series will be
required  to report on its  federal  income tax return its pro rata share of the
entire  income from the  Mortgage  Assets,  original  issue  discount  (if any),
prepayment  fees,  assumption  fees, and late payment charges  received by or on
behalf of the  Trust,  in  accordance  with such  Certificateholder's  method of
accounting.  A  Certificateholder  generally will be able to deduct its share of
servicing  fees  and all  administrative  and  other  expenses  of the  Trust in
accordance  with his  method  of  accounting,  provided  that such  amounts  are
reasonable compensation for services rendered to that Trust. However,  investors
who are individuals, estates or trusts who own Certificates,  either directly or
indirectly through certain pass-through entities,  will be subject to limitation
with  respect to certain  itemized  deductions  described  in Code  Section  67,
including  deductions  under Code  Section 212 for  servicing  fees and all such
administrative  and  other  expenses  of the  Trust,  to the  extent  that  such
deductions,  in the  aggregate,  do not  exceed  two  percent  of an  investor's
adjusted  gross  income.  In addition,  Code Section 68 provides  that  itemized
deductions otherwise allowable for a taxable year of an individual taxpayer will
be reduced by the lesser of (i) 3% of the  excess,  if any,  of  adjusted  gross
income over $100,000,  adjusted yearly for inflation  ($50,000,  adjusted yearly
for inflation, in the case of a married individual filing a separate return), or
(ii) 80% of the amount of itemized deductions otherwise allowable for such year.
As a result such investors holding Certificates,  directly or indirectly through
a  pass-through  entity,  may have  aggregate  taxable  income  in excess of the
aggregate amount of cash received on such  Certificates with respect to interest
at the pass-through rate on such Certificates or discount thereon.  In addition,
such  expenses  are  not  deductible  at  all  for  purposes  of  computing  the
alternative  minimum  tax  and  may  cause  such  investors  to  be  subject  to
significant  additional tax liability.  Moreover,  where there is fixed retained
yield with respect to the Mortgage Assets underlying a series of Certificates or
where the servicing fees are in excess of reasonable servicing compensation, the
transaction  will be  subject  to the  application  of the  "stripped  bond" and
"stripped  coupon"  rules  of the  Code,  as  described  below  under  "Stripped
Certificates" and "Premium and Discount - Recharacterization of Servicing Fees,"
respectively.

         Tax Status.  Subject to the discussion below,  Arter & Hadden,  special
counsel to the Depositor, is of the opinion that:

                  1. A Standard  Certificate  owned by a "domestic  building and
         loan association"  within the meaning of Code Section  7701(a)(19) will
         be considered to represent "loans . . . secured by an interest in

            

                                       71

<PAGE>



         real  property"  within the meaning of Code Section  7701(a)(19)(C)(v),
         provided   that  the  real  property   securing  the  Mortgage   Assets
         represented  by  that  Certificate  is of the  type  described  in such
         section.

                  2. A Standard  Certificate  owned by a  financial  institution
         described  in Code  Section  593(a)  will be  considered  to  represent
         "qualifying  real  property  loans"  within the meaning of Code Section
         592(d)(1), provided that the real property securing the Mortgage Assets
         represented  by  that  Certificate  is of the  type  described  in such
         section.

                  3. A Standard  Certificate  owned by a real estate  investment
         trust will be considered to represent  "real estate  assets" within the
         meaning of Code Section 856(C) (5) (A) to the extent that the assets of
         the related Trust consist of qualified  assets,  and interest income on
         such assets will he  considered  "interest  on  obligations  secured by
         mortgages  on  real  property"  within  the  meaning  of  Code  Section
         856(c)(3)(B).

                  4. A Standard  Certificate owned by a REMIC will be considered
         to represent an "obligation (including any participation or certificate
         of beneficial  ownership  therein) which is  principally  secured by an
         interest  in  real  property"   within  the  meaning  of  Code  Section
         860G(a)(3)(A)  to the  extent  that the  assets  of the  related  Trust
         consist of  "qualified  mortgages"  within the meaning of Code  Section
         860G(a)(3).

         An  issue  arises  as  to  whether  buy-down  Mortgage  Assets  may  be
characterized  in  their  entirety  under  the  Code  provisions  cited  in  the
immediately  preceding paragraph.  Code Section  593(d)(l)(C)  provides that the
term  "qualifying  real  property  loan" does not  include a loan "to the extent
secured  by a deposit  in or share of the  taxpayer."  The  application  of this
provision  to a  buy-down  fund with  respect  to a  buy-down  Mortgage  Loan is
uncertain,  but may require that a taxpayer's  investment in a buy-down Mortgage
Loan be reduced by the buy-down  fund. As to the treatment of buy-down  Mortgage
Assets as "qualifying  real property loans" under Code Section  593(d)(i) if the
exception of Code Section 593(d)(1)(C) is inapplicable,  as "loans . . . secured
"by an interest in real property" under Code Section 7701(a)(19)(C)(v), as "real
estate  assets"  under  Code  Section   856(c)(5)(A),   and  as   "obligation[s]
principally  secured  by an  interest  in  real  property"  under  Code  Section
860G(a)(3)(A), there is indirect authority supporting treatment of an investment
in a buy-down  Mortgage  Loan as entirely  secured by real  property if the fair
market value of the real property securing the loan exceeds the principal amount
of the loan at the time of issuance or acquisition, as the case may be. There is
no  assurance  that  the  treatment  described  above  is  proper.  Accordingly,
Certificateholders  are urged to consult their own tax advisors  concerning  the
effects of such arrangements on the characterization of such Certificateholder's
investment for federal income tax purposes.

Premium and Discount

         Certificateholders are advised to consult with their tax advisors as to
the federal  income tax  treatment of premium and discount  arising  either upon
initial acquisition of Certificates or thereafter.

         Premium.  The  treatment  of premium  incurred  upon the  purchase of a
Certificate  will be determined  generally as described above under " - Taxation
of Regular Certificates - Premium."

         Original Issue  Discount.  The Internal  Revenue  Service has stated in
published rulings that, in circumstances  similar to those described herein, the
original  issue  discount  rules  will be  applicable  to a  Certificateholder's
interest in those Mortgage Assets as to which the conditions for the application
of those sections are met. Rules regarding  periodic inclusion of original issue
discount income are applicable to mortgages of corporations originated after May
27,  1969,  mortgages  of  noncorporate   mortgagors  (other  than  individuals)
originated  after July l, 1982,  and mortgages of individuals  originated  after
March 2, 1984.  Such  original  issue  discount  could arise by the  charging of
points by the  originator of the mortgages in an amount greater than a statutory
de minimis exception, to the extent that the points are not currently deductible
under applicable Code provisions or are not for services provided by the lender.
It is generally not  anticipated  that  adjustable  rate Mortgage Assets will be
treated as issued with original issue discount.  However, the application of the
OID

            

                                       72

<PAGE>



Regulations to adjustable  rate mortgage loans with incentive  interest rates or
annual or lifetime interest rate caps may result in original issue discount.

         Original  issue  discount must  generally be reported as ordinary gross
income as it accrues  under a constant  yield method that takes into account the
compounding  of interest,  in advance of the cash  attributable  to such income.
However,  Code  Section  1272  provide for a reduction in the amount of original
issue  discount  includible  in the  income  of a holder of an  obligation  that
acquires the obligation  after its initial  issuance at a price greater than the
sum of the  original  issue  price and the  previously  accrued  original  issue
discount, less prior payments of principal. Accordingly, if such Mortgage Assets
acquired  by a  Certificateholder  are  purchased  at a price  equal to the then
unpaid  principal  amount of such Mortgage  Assets,  no original  issue discount
attributable  to the  difference  between  the  issue  price  and  the  original
principal  amount of such Mortgage  Assets (i.e.,  points) will be includible by
such holder.

         Market Discount.  Certificateholders also will be subject to the market
discount  rules to the  extent  that the  conditions  for  application  of those
sections are met.  Market discount on the Mortgage Assets will be determined and
will be reported as ordinary  income  generally  in the manner  described  above
under " - Taxation of Regular Certificates - Market Discount."

         Recharacterization  of Servicing  Fees. If the  servicing  fees paid to
Servicers were deemed to exceed reasonable servicing compensation, the amount of
such  excess  would be  nondeductible  under Code  Section  162 or 212.  In this
regard,there are no authoritative  guidelines for federal income tax purposes as
to either the maximum  amount of servicing  compensation  that may be considered
reasonable  in the context of this or similar  transactions  or whether,  in the
case of the Certificates, the reasonableness of servicing compensation should be
determined on a weighted average or loan-by-loan  basis. If a loan-by-loan basis
is  appropriate,  the  likelihood  that  such  amount  would  exceed  reasonable
servicing  compensation  as to some of the Mortgage  Assets would be  increased.
Recently issued Internal Revenue Service guidance indicates that a servicing fee
in  excess  of  reasonable  compensation  ("excess  servicing")  will  cause the
Mortgage  Assets to be treated  under the "stripped  bond" rules.  Such guidance
provides  safe  harbors  for  servicing  deemed to be  reasonable  and  requires
taxpayers  to  demonstrate  that the value of  servicing  fees in excess of such
amounts is not greater than the value of the services provided.

         Accordingly,  if the Internal Revenue  Service's  approach is upheld, a
servicer that  receives  excess  servicing  fees would be viewed as retaining an
ownership interest in a portion of the interest payments on the Mortgage Assets.
Under the rules of Code Section  1286,  the  separation  of the right to receive
some or all of the interest  payments on an obligation from the right to receive
some  or  all of the  principal  payments  on the  obligation  would  result  in
treatment of such Mortgage  Assets as "stripped  coupons" and "stripped  bonds."
While  Certificateholders  would  still  be  treated  as  owners  of  beneficial
interests in a grantor trust for federal income tax purposes, the corpus of such
trust  could be viewed as  excluding  the  portion  of the  Mortgage  Assets the
ownership of which is attributed to a servicer,  or as including such portion as
a second class of equitable interest. Applicable Treasury regulations treat such
an arrangement as a fixed investment trust,  since the multiple classes of trust
interests  should be treated as merely  facilitating  direct  investments in the
trust  assets and the  existence of multiple  classes of ownership  interests is
incidental to that purpose.  In general,  such a  recharacterization  should not
have any  significant  effect upon the timing or amount of income  reported by a
Certificateholder,  except that the income  reported by a cash method holder may
be  slightly  accelerated.  See  "Stripped  Certificates"  below  for a  further
description  of the federal  income tax treatment of stripped bonds and stripped
coupons.

         In the  alternative,  the amount,  if any, by which the servicing  fees
paid to the servicers are deemed to exceed reasonable compensation for servicing
could   be   treated   as   deferred   payments   of   purchase   price  by  the
Certificateholders  to purchase an undivided interest in the Mortgage Assets. In
such event,  the present value of such additional  payments might be included in
the  Certificateholder's  basis in such  undivided  interests  for  purposes  of
determining whether the Certificate was acquired at a discount,  at par, or at a
premium.  Under this alternative,  Certificateholders  may also be entitled to a
deduction  for unstated  interest  with respect to each  deferred  payment.  The
Internal  Revenue  Service may take the  position  that the  specific  statutory
provisions  of Code  Section  1286  described  above  override  the  alternative
described in this paragraph. Certificateholders are advised to consult their

            

                                       73

<PAGE>



tax advisors as to the proper  treatment of the amounts paid to the servicers as
set forth herein as servicing  compensation or under either of the  alternatives
set forth above.

         Sale  or  Exchange  of  Certificates.   Upon  sale  or  exchange  of  a
Certificate,  a  Certificateholder  will  recognize  gain or loss  equal  to the
difference  between the amount  realized on the sale and its aggregate  adjusted
basis in the Mortgage Assets and other assets represented by the Certificate. In
general,  the aggregate adjusted basis will equal the  Certificateholder's  cost
for the Certificate,  increased by the amount of any income previously  reported
with  respect  to the  Certificate  and  decreased  by the  amount of any losses
previously  reported  with  respect  to the  Certificate  and the  amount of any
distributions received thereon.  Except as provided above with respect to market
discount on any Mortgage Assets,  and except for certain financial  institutions
subject to the provisions of Code Section 582(c), any such gain or loss would be
capital gain or loss if the Certificate was held as a capital asset.

Stripped Certificates

         General.  Pursuant to Code Section 1286, the separation of ownership of
the right to receive some or all of the principal payments on an obligation from
ownership of the right to receive some or all of the interest  payments  results
in the  creation of  "stripped  bonds" with  respect to  principal  payments and
"stripped  coupons"  with  respect to interest  payments.  For  purposes of this
discussion,  Certificates that are subject to those rules will be referred to as
"Stripped  Certificates." The Certificates will be subject to those rules if (i)
the  Depositor  or any of its  affiliates  retains  (for its own  account or for
purposes  of  resale),  in the form of fixed  retained  yield or  otherwise,  an
ownership interest in a portion of the payments on the Mortgage Assets, (ii) the
Depositor, any of its affiliates or a servicer is treated as having an ownership
interest in the Mortgage Assets to the extent it is paid (or retains)  servicing
compensation  in an amount greater than reasonable  consideration  for servicing
the Mortgage  Assets (see  "Standard  Certificates -  Recharacterization  of the
Servicing  Fees" above) and (iii) a class of  Certificates  are issued in two or
more classes or subclasses representing the right to non pro rata percentages of
the interest and principal payments on the Mortgage Assets.

         In  general,   a  holder  of  a  Stripped   Certificate   (a  "Stripped
Certificateholder")  will be considered to own "stripped  bonds" with respect to
its pro  rata  share  of all or a  portion  of the  principal  payments  on each
Mortgage  Loan and/or  "stripped  coupons" with respect to its pro rata share of
all or a portion of the interest  payments on each Mortgage Loan,  including the
Stripped Certificate's allocable share of the servicing fees paid, to the extent
that such fees represent  reasonable  compensation  for services  rendered.  See
discussion above under "Standard  Certificates - Recharacterization of Servicing
Fees." For this  purpose the  servicing  fees will be  allocated to the Stripped
Certificates  in proportion to the  respective  offering price of each class (or
subclass)  of  Stripped  Certificates.  The  holder  of a  Stripped  Certificate
generally  will be entitled to a deduction each year in respect of the servicing
fees,  as  described  above  under  " -  Federal  Income  Tax  Consequences  for
Certificates  as to Which No REMIC  Election is Made - Standard  Certificates  -
General," subject to the limitation described therein.

         Code Section 1286 treats a stripped bond or a stripped coupon generally
as a new  obligation  issued  (i) on the date  that  the  stripped  interest  is
purchased  and (ii) at a price equal to its purchase  price or, if more than one
stripped  interest is purchased,  the share of the purchase  price  allocable to
such stripped  interest.  Each stripped  interest  generally  will have original
issue  discount equal to the excess of its stated  redemption  price at maturity
(or,  in the case of a stripped  coupon,  the amount  payable on the due date of
such  coupon)  over  its  issue  price.   Although  the  treatment  of  Stripped
Certificates for federal income tax purposes is not clear in certain respects at
this time, particularly where such Stripped Certificates are issued with respect
to a Trust  containing  variable-rate  Mortgage  Assets,  the Depositor has been
advised by counsel  that (i) the Trust will be treated as a grantor  trust under
subpart E, Part 1 of subchapter J of the Code and not as an association  taxable
as a  corporation,  and (ii) each  Stripped  Certificate  should be treated as a
single  installment  obligation  for  purposes  of  calculating  original  issue
discount  and  gain or loss on  disposition.  This  treatment  is  based  on the
interrelationship  of Code Section  1286 and the  regulations  thereunder,  Code
Sections 1272 through 1275,  and the OID  Regulations.  While under Code Section
1286 computations with respect to Stripped  Certificates arguably should be made
in one of the ways described below, the OID Regulations state, in general,  that
all debt instruments issued in connection with the same transaction

            

                                       74

<PAGE>



must be treated as a single debt  instrument.  The Trustee  will make and report
all  computations   described  below  using  this  aggregate  approach,   unless
substantial legal authority requires otherwise.

         Furthermore,  the  regulations  under Code  Section  1286  support  the
treatment of a Stripped  Certificate as a single debt  instrument  issued on the
date it is originated for purposes of calculating  any original issue  discount.
The preamble to such regulations state that such regulations are premised on the
assumption  that an aggregation  approach is appropriate in determining  whether
original issue discount on a stripped bond or stripped coupon is de minimis.  In
addition,  under these  regulations,  a Stripped  Certificate  that represents a
right to payments of both  interest and principal may be viewed either as issued
with original issue discount or market  discount (as described  below),  at a de
minimis original issue discount,  or presumably,  at a premium.  The preamble to
such  regulations  also  provide  that  such  regulations  are  premised  on the
assumption that generally the interest component of such a Stripped  Certificate
would be treated as stated  interest under the original  issue  discount  rules.
Further,  the  regulations  provide  that  the  purchaser  of  such  a  Stripped
Certificate  may be  required to account  for any  discount  as market  discount
rather than  original  issue  discount if either (i) the initial  discount  with
respect to the Strip  Certificate  was treated as zero under the de minimis rule
or (ii) no more than 100 basis  points in  excess  of  reasonable  servicing  is
stripped off the related  Mortgage  Assets.  Any such market  discount  would be
reportable as described above under "Federal Income Tax  Consequences  for REMIC
Certificates  - Taxation of Regular  Certificates  - Market  Discount,"  without
regard to the de minimis rule therein.

         Status of Stripped Certificates.  No specific legal authority exists as
to whether the character of the Stripped  Certificates,  for federal  income tax
purposes, will be the same as that of the Mortgage Assets. Although the issue is
not  free  from  doubt,   counsel  has  advised  the  Depositor   that  Stripped
Certificates  owned by  applicable  holders  should be  considered  to represent
"qualifying  real property loans" within the meaning or Code Section  593(d)(1),
"real   estate   assets"   within  the  meaning  of  Code   Section   856(c)(A),
"obligations(s)  . . .  principally  secured by an  interest  in real  property"
within the meaning of Code Section 860G(a)(3)(A), and "loans . . . secured by an
interest in real property" within the meaning of Code Section 7701(a)(19)(C)(v),
and interest (including original issue discount) income attributable to Stripped
Certificates  should be considered to represent "interest on obligations secured
by mortgages on real property" within the meaning or Code Section  856(c)(3)(B),
provided  that in each case the Mortgage  Assets and  interest on such  Mortgage
Assets qualify for such  treatment.  The  application of such Code provisions to
buy-down  Mortgage Assets is uncertain.  See " - Federal Income Tax Consequences
for  Certificates  as to Which  No REMIC  Election  is  Made"  and " -  Standard
Certificates - Tax Status" above.

         Original Issue Discount.  Except as described above under " - General,"
each Stripped Certificate will be considered to have been issued (i) on the date
that  the  stripped  interest  is  purchased  and  (ii) at a price  equal to its
purchase price or, if more than one stripped interest is purchased, the share of
the purchase price allocable to such stripped  interest.  Each stripped interest
generally  will have original  issue  discount equal to the excess of its stated
redemption price at maturity (or, in the case of a stripped  coupon,  the amount
payable on the due date of such  coupon) over its issue  price.  Original  issue
discount  with  respect to a Stripped  Certificate  must be included in ordinary
income as it accrues, in accordance with a constant yield method that takes into
account the  compounding  of interest,  which may be prior to the receipt of the
cash  attributable  to such income.  Counsel has advised the Depositor  that the
amount of  original  issue  discount  required to be included in the income of a
Stripped Certificateholder in any taxable year likely will be computed generally
as described above under "Federal Income Tax Consequences for REMIC Certificates
- - Taxation of Regular  Certificates - Original Issue  Discount" and " - Variable
Rate Regular  Certificates."  However, with the apparent exception of a Stripped
Certificate  issued with de minimis original issue discount,  as described above
under " -  General,"  the  issue  price of a  Stripped  Certificate  will be the
purchase price paid by each holder thereof,  and the stated  redemption price at
maturity  will  include the  aggregate  amount of the payments to be made on the
Stripped  Certificate to such Stripped  Certificateholder,  presumably under the
Prepayment Assumption, other than amounts treated as qualified stated interest.

         If the Mortgage  Assets  prepay at a rate either  faster or slower than
that under the Prepayment Assumption, a Stripped Certificateholder's recognition
of original  issue discount will be either  accelerated  or decelerated  and the
amount of such original  issue  discount  will be either  increased or decreased
depending on the relative  interests in principal  and interest on each Mortgage
Loan represented by such Stripped Certificateholder's Stripped Certificate.

            

                                       75

<PAGE>



While the matter is not free from  doubt,  the holder of a Stripped  Certificate
should be  entitled  in the year that it becomes  certain  (assuming  no further
prepayments) that the holder will not recover a portion of its adjusted basis in
such Stripped Certificate to recognize an ordinary loss equal to such portion of
unrecoverable basis.

         As an alternative to the method  described above, the fact that some of
or all the interest payments with respect to the Stripped  Certificates will not
be made if the Mortgage Assets are prepaid could lead to the interpretation that
such  interest  payments  are  "contingent"  within the meaning of the  proposed
regulations  issued  under Code  Section  1274 that  address  the  treatment  of
contingent payments. If the rules of those proposed regulations apply, treatment
of a Stripped  Certificate  under such rules  depends on whether  the  aggregate
amount of principal payments,  if any, to be made on the Stripped Certificate is
less than or greater than its issue price. If the aggregate  principal  payments
are greater than or equal to the issue price,  the principal  payments  would be
treated  as a separate  installment  obligation  issued at a price  equal to the
purchase  price for the  Stripped  Certificate.  In such  case,  original  issue
discount  would be  calculated  and  accrued  under the method  described  above
without  consideration  of the  interest  payments  with respect to the Stripped
Certificate.  Such  payments of interest  would be  includible  in the  Stripped
Certificateholder's gross income in the taxable year in which the amounts become
fixed. If the aggregate amount of principal  payments to be made on the Stripped
Certificate  is less than its issue price,  each  payment of principal  would be
treated  as a return of basis.  Each  payment  of  interest  would be treated as
includible  in gross income to the extent of the  applicable  Federal rate under
Code  Section  1274(d),  as  applied  to the  adjusted  basis  of  the  Stripped
Certificate, while amounts received in excess of the applicable Federal rate, as
applied  to  the  adjusted   basis  of  the  Stripped   Certificate,   would  be
characterized  as a return of basis until the total amount of interest  payments
treated as a return of basis  equalled the excess of the purchase price over the
aggregate stated principal payments. Any additional interest payments thereafter
would be treated as ordinary income. While not free from doubt uncertainty as to
the payment of interest  arising as a result of the possibility of prepayment of
the Mortgage  Assets  should not cause the rules under the  proposed  contingent
payment   regulations  to  apply  to  interest  with  respect  to  the  Stripped
Certificates.

         Sale or  Exchange  of  Stripped  Certificates.  Sale or  exchange  of a
Stripped  Certificate prior to its maturity will result in gain or loss equal to
the  difference,   if  any,   between  the  amount  received  and  the  Stripped
Certificateholder's  adjusted basis in such Stripped  Certificate,  as described
above under "Federal Income Tax Consequences  for REMIC  Certificates - Taxation
of Regular  Certificates  - Sale or  Exchange of Regular  Certificates."  To the
extent that a subsequent purchaser's purchase price is exceeded by the remaining
payments  on the  Stripped  Certificates,  such  subsequent  purchaser  will  be
required for federal  income tax purposes to accrue and report such excess as if
it were original issue discount in the manner  described  above. It is not clear
for this purpose  whether the assumed  prepayment rate that is to be used in the
case  of  a  Stripped   Certificateholder   other  than  by  original   Stripped
Certificateholder should be the Prepayment Assumption or a new rate based on the
circumstances at the date of subsequent purchase.

         Purchase  of More Than One  Class of  Stripped  Certificates.  Where an
investor purchases more than one class of Stripped Certificates, it is currently
unclear  whether  for  federal  income tax  purposes  such  classes of  Stripped
Certificates  should be treated  separately  or  aggregated  for purposes of the
rules described above.

         Because  of  these  possible  varying   characterizations  of  Stripped
Certificates  and the  resultant  differing  treatment  of  income  recognition,
Stripped  Certificateholders  are  urged  to  consult  their  own  tax  advisors
regarding the proper  treatment of Stripped  Certificates for federal income tax
purposes.

Reporting Requirements and Backup Withholding

         The Trustee will  furnish,  within a  reasonable  time after the end of
each calendar year, to each  Certificateholder or Stripped  Certificateholder at
any time during such year,  such  information  (prepared on the basis  described
above)  as the  Trustee  deems to be  necessary  or  desirable  to  enable  such
Certificateholders to prepare their federal income tax returns. Such information
will include the amount of original issue discount accrued on Certificates  held
by  persons   other  than   Certificateholders   exempted   from  the  reporting
requirements.  The  amounts  required  to be  reported by the Trustee may not be
equal to the proper amount of original issue discount required

            

                                       76

<PAGE>



to be reported as taxable income by a Certificateholder,  other than an original
Certificateholder.  The  Trustee  will also file such  original  issue  discount
information with the Internal Revenue Service. If a  Certificateholder  fails to
supply an accurate  taxpayer  identification  number or if the  Secretary of the
Treasury determines that a  Certificateholder  has not reported all interest and
dividend  income  required  to be shown on his federal  income tax  return,  31%
backup  withholding  may be required in respect of any reportable  payments,  as
described above under " - Backup Withholding."

Taxation of Certain Foreign Investors

         To the extent that a Certificate evidences ownership in Mortgage Assets
that are issued on or before July 18, 1984,  interest or original issue discount
paid by the person  required to withhold  tax under Code  Section  1441 or 1442,
which apply to  nonresident  aliens,  foreign  corporations,  or other  Non-U.S.
Persons generally will be subject to 30% United States  withholding tax, or such
lower rate as may be provided for interest by an applicable tax treaty.  Accrued
original issue discount or market discount  recognized by the  Certificateholder
on the sale or  exchange of such a  Certificate  also will be subject to federal
income tax at the same rate.

         Treasury  regulations  provide that interest or original issue discount
paid by the Trustee or other withholding  agent to a Non-U.S.  Person evidencing
ownership  interest  in  Mortgage  Assets  issued  after  July 18,  1984 will be
"portfolio interest" and will be treated in the manner, and such persons will be
subject  to the  same  certification  requirements  described  above  under  " -
Taxation of Certain Foreign Investors - Regular Certificates."

         Certificateholders  should  be  aware  that  the  IRS  issued  proposed
regulations on April 22, 1996 which, if adopted in final form,  could affect the
United  States'  taxation of foreign  investors  in  Certificates.  The proposed
regulations  would apply to payments after December 31, 1997.  Investors who are
non-U.S.  Persons should  consult their own tax advisors  regarding the specific
tax consequences to them of owning Certificates.

Taxation of Securities Classified as Partnership Interests

         Certain  Trusts may be treated as  partnerships  for Federal income tax
purposes.  In such event,  the Trusts may issue  Certificates  characterized  as
"Partnership Interests" as discussed in the related Prospectus Supplement.  With
respect to such series of Partnership Interests, Arter & Hadden, special counsel
to the  Depositor,  is of the  opinion  that  (unless  otherwise  limited in the
related Prospectus  Supplement) the Trust will be characterized as a partnership
and not an association taxable as a corporation for federal income tax purposes,
which will also cover any material federal income tax consequences applicable to
the Owners.

                              PLAN OF DISTRIBUTION

         Certificates  are being  offered  hereby in series  through one or more
underwriters  or groups of  underwriters  (the  "Underwriters").  The Prospectus
Supplement  will set forth the terms of offering of the series of  Certificates,
including the public offering or purchase price of each class of Certificates of
such  series  being  offered  thereby  or the method by which such price will be
determined  and the net  proceeds  to the  Depositor  from the sale of each such
class.  Such  Certificates  will be acquired by the  Underwriters  for their own
account or may be offered  by the  Underwriters  on a best  efforts  basis.  The
Underwriters  may  resell  such  Certificates  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.  The managing  Underwriter or Underwriters with respect to
the offer and sale of a particular  series of Certificates  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  Certificates,  Underwriters  may
receive  compensation  from the Depositor or from purchasers of the Certificates
in the form of discounts,  concessions or commissions.  Underwriters and dealers
participating  in the  distribution  of the  Certificates  may be  deemed  to be
underwriters  in  connection  with  such  Certificates,  and  any  discounts  or
commissions received by them from the Depositor and any profit on the resale

            

                                       77

<PAGE>



of  Certificates  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 Depositor.

         It is anticipated  that the  underwriting  agreement  pertaining to the
sale of any series of  Certificates  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  Certificates  if any are
purchased and that the Depositor will indemnify the Underwriters against certain
civil  liabilities,  including  liabilities under the Securities Act of 1933, as
amended.


                                  LEGAL MATTERS

         Certain legal  matters  relating to the validity of the issuance of the
Certificates  will  be  passed  upon  for  the  Depositor  by  Arter  &  Hadden,
Washington, D.C. and by Alan L. Langus, Chief Counsel for the Depositor. Certain
legal  matters  relating to  insolvency  issues and certain  federal  income tax
matters  concerning  the  Certificates  will be passed upon for the Depositor by
Arter & Hadden.


                              FINANCIAL INFORMATION

         A Trust will be formed with respect to each series of Certificates.  No
Trust will have any assets or  obligations  prior to the issuance of the related
series of Certificates.  No Trust will engage in any activities other than those
described  herein or in the  Prospectus  Supplement.  Accordingly,  no financial
statement  with respect to any Trust is included in this  Prospectus  or will be
included in the Prospectus Supplement.

         The Depositor has  determined  that its  financial  statements  are not
material to the offering made hereby.

         A  Prospectus  Supplement  and the  related  Form  8-K  (which  will be
incorporated by reference to the Registration  Statement) may contain  financial
statements of the related Credit Enhancer, if any.



              [THE REMAINDER OF THIS PAGE INTENTIONALLY LEFT BLANK]

                                                                           

                                       78

<PAGE>
<TABLE>
<CAPTION>

                                   APPENDIX A
                  INDEX TO LOCATION OF PRINCIPAL DEFINED TERMS
                                    Page                                                   Page
<C>                                   <C>               <C>                                  <C> 
1986 Act..............................56               Mortgage Notes........................15 
1996 Act..............................64               Mortgage Pool Insurance Policy........22 
Agreement..............................1               Mortgage Rates........................17 
AMTI..................................64               Mortgage-Backed Securities.............2 
Annual Reduction......................50               Mortgaged Properties..................15 
Applicable Accounting Standards.......34               Mortgages.............................15 
Balloon Loans..........................7               Mortgagors............................25 
Beneficial Owners......................4               Multifamily Loans......................1 
BIF...................................35               Multifamily Properties................16 
Book Entry Certificates................4               NCUA..................................25 
Certificate Account...................13               Net Leases............................18 
Certificate Interest Rate.............12               Net Operating Income..................18 
Certificate Principal Balance.........11               Non-Priority Certificates.............12 
Certificate Register..................11               Non-U.S. Person.......................69 
Certificate Registrar.................11               Noneconomic Residual Interest.........66 
Certificateholder.....................71               Nonrecoverable Advance................26 
Certificates...........................1               Notional Principal Balance............13 
Clearing Agency........................4               OID Regulations.......................54 
Clearing Agency Participants...........4               Original Value........................17 
Code...................................5               OTS...................................43 
Companion Certificates................12               Owners................................13 
Compound Interest Certificates........12               Partnership Interests.................77 
Contract Loan Schedule................33               Pass-Through Entity...................65 
Contract Pool.........................18               Pass-Through Rate......................3 
Contracts.............................18               Plans.................................52 
Conventional Multifamily Loans.........1               Policy Statement......................52 
Cooperative Loans.....................15               Pool Insurer..........................22 
Cooperatives...........................1               Pre-Funding Account....................3 
Credit Enhancement.....................4               Pre-Funding Agreement..................3 
Credit Enhancer.......................10               Prepayment Assumption.................57 
Custodial Account.....................25               Prepayment Premium....................17 
Cut-Off Date..........................12               Principal Balance.....................17 
Debt Service Coverage Ratio...........18               Principal Prepayments.................14 
Defective Mortgage Loan...............34               Priority Certificates.................12 
Delivery Date.........................10               Property Improvement Loans............47 
Deposit Date..........................34               Proposed Premium Regulations..........60 
Depositor..............................1               PTE 83-1..............................53 
Disqualified Organization.............65               Record Date...........................13 
Distribution Date.....................13               Regular Certificateholder.............56 
DOL...................................53               Regular Certificates..................54 
Due Dates.............................17               REIT..................................55 
Eligible Investments..................35               Relief Act............................10 
Equity Participation..................18               REMIC..................................5 
ERISA..................................5               REMIC Certificates....................54 
Events of Default.....................37               REMIC Pool............................54 
FDIC..................................25               REMIC Regulations.....................54 
FHA....................................1               Remittance Date.......................26 
FHA-Insured Multifamily Loans..........1               Remittance Rate.......................26 
FHLMC..................................2               Reserve Fund..........................24 
Financial Guaranty Insurance Policy...20               Residual Certificateholders...........61 
Financial Guaranty Insurer............20               Residual Certificates.................54 
FNMA...................................2               Retail Class Certificate..............56 
Garn-St. Germain Act..................43               SAIF..................................35 
GNMA...................................2               Scheduled Amortization Certificates...12 
HUD...................................48               Seller.................................1 
Insurance Paying Agent................20               Senior Certificates...................21 
Insurance Proceeds....................25               Servicer...............................1 
Insured Payment.......................20               SMMEA..................................5 
Interest Accrual Period...............13               Special Allocation Certificates.......12 
Liquidation Proceeds..................25               Special Hazard Insurance Policy.......23 
Loan-to-Value Ratio...................17               Special Hazard Insurer................23 
Lock-out Expiration Date..............17               Standard Certificate..................71 
Lock-out Period.......................17               Stripped Certificateholder............74 
Manufactured Home.....................18               Stripped Certificates.................74 
Manufactured Home Loans...............47               Subordinated Certificates.............21 
Manufacturer's Invoice Price..........19               Thrift Institution....................55 
Mark to Market Regulations............62               Title I Contracts.....................47 
Master Servicer........................1               Title I Loans.........................47 
MBS....................................2               Title I Program.......................47 
MBS Agreement.........................19               TMP...................................55 
MBS Issuer............................19               Trust..................................1 
MBS Servicer..........................19               Trustee................................1 
MBS Trustee...........................19               U.S. Person...........................67 
Monthly Advance.......................26               UCC...................................41 
Mortgage Assets........................1               Underwriters..........................77 
Mortgage Loan Rate....................17               VA.....................................2 
Mortgage Loans.........................1               

</TABLE>


                                       A-1
<PAGE>

                                     PART II


                     INFORMATION NOT REQUIRED IN PROSPECTUS

   
Item 14.  Other Expenses of Issuance and Distribution.

         The  following  table sets forth the  estimated  expenses in connection
with the issuance and distribution of the Certificates,  other than underwriting
discounts and commissions.*
<TABLE>
<CAPTION>
<S>                                                                      <C>          
     Filing Fee for Registration Statement.........................      $1,515,151.51
     Legal Fees and Expenses*......................................         600,000.00
     Accounting Fees and Expenses*.................................         240,000.00
     Trustee's Fees and Expenses (including counsel fees)*.........         114,000.00
     Printing and Engraving Fees*..................................         200,000.00
     Blue Sky Fees and Expenses*...................................          15,000.00
     Rating Agency Fees*...........................................       1,360,000.00
     Miscellaneous*................................................       1,400,000.00
                                                                    ------------------
           Total...................................................      $5,444,151.51
    
- ---------------------
</TABLE>

*        Estimated in accordance with Item 511 of Regulation S-K.




                                                                    

                                      II-1
<PAGE>


                                   SIGNATURES

     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
hereby certifies that it has reasonable  grounds to believe that it meets all of
the requirements for filing on Form S-3 and has duly caused this Amendment No. 1
to  Registration  Statement  to be  signed  on its  behalf  by the  undersigned,
thereunto duly  authorized,  in the City of New York,  State of New York, on the
19th day of February, 1997.

                                             CONTISECURITIES ASSET FUNDING CORP.



                                             By:   /s/ James E. Moore
                                                --------------------------------
                                             James E. Moore
                                             President

     Pursuant to the  requirements of the Securities Act of 1933, this Amendment
No. 1 to Registration  Statement has been signed by the following persons in the
capacities and on the dates indicated.

<TABLE>
<CAPTION>

Signature                                Title                                    Date
- ---------                                -----                                    ----

<S>                                      <C>                                      <C>    
 /s/ James E. Moore                      President (Principal Executive           February 19, 1997
- -------------------------                Officer) and Director
James E. Moore


 /s/ Susan E. O'Donovan                  Vice President (Principal                February 19, 1997
- -------------------------                Financial and Accounting 
Susan E. O'Donovan                       Officer)                 
                                         


 /s/ James J. Bigham                     Director                                 February 19, 1997
- ----------------------
James J. Bigham

</TABLE>


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