EQUIVANTAGE ACCEPTANCE CORP
424B2, 1997-09-26
ASSET-BACKED SECURITIES
Previous: ITT HARTFORD LIFE & ANNUITY INSURANCE CO SEPARATE ACCOUT SIX, 497, 1997-09-26
Next: GREAT PLAINS FUNDS, 497, 1997-09-26



<PAGE>
PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED JUNE 3, 1997)
 
                                               Filed Pursuant to Rule 424(b)(2)
                                               Reg. #333-22343

                                     [LOGO]        
 
                                  $75,000,000
                   EQUIVANTAGE HOME EQUITY LOAN TRUST 1997-3
              $22,000,000 6.66% CLASS A-1 FIXED RATE CERTIFICATES
              $13,000,000 6.53% CLASS A-2 FIXED RATE CERTIFICATES
              $10,000,000 7.05% CLASS A-3 FIXED RATE CERTIFICATES
               $5,000,000 6.74% CLASS A-4 FIXED RATE CERTIFICATES
               $25,000,000 CLASS A-5 ADJUSTABLE RATE CERTIFICATES
           HOME EQUITY LOAN ASSET-BACKED CERTIFICATES, SERIES 1997-3
                          EQUIVANTAGE ACCEPTANCE CORP.
                              SPONSOR OF THE TRUST
                                EQUIVANTAGE INC.
                                    SERVICER
                           --------------------------
 
    The Home Equity Loan Asset-Backed Certificates, Series 1997-3 (the
"Certificates"), will consist of the Class A-1 Fixed Rate Certificates (the
"Class A-1 Certificates"), the Class A-2 Fixed Rate Certificates (the "Class A-2
Certificates"), the Class A-3 Fixed Rate Certificates (the "Class A-3
Certificates"), the Class A-4 Fixed Rate Certificates (the "Class A-4
Certificates") and the Class A-5 Adjustable Rate Certificates (the "Class A-5
Certificates" and, together with the Class A-1 Certificates, the Class A-2
Certificates, the Class A-3 Certificates and the Class A-4 Certificates, the
"Class A Certificates") and one or more classes of subordinate certificates
(collectively, the "Subordinate Certificates" and, together with the Class A
Certificates, the "Certificates"). Only the Class A Certificates are offered
hereby.
 
    The Certificates will represent undivided ownership interests in one of two
groups of closed-end mortgage loans (the "Mortgage Loans") held by the
EquiVantage Home Equity Loan Trust 1997-3 (the "Trust"). The Trust will be
created pursuant to a Pooling and Servicing Agreement (the "Pooling and
Servicing Agreement") among EquiVantage Acceptance Corp., in its capacity as the
sponsor (the "Sponsor") of the Trust, EquiVantage Inc., in its capacity as
servicer (the "Servicer") of the Mortgage Loans, and Norwest Bank Minnesota,
National Association, as Trustee.
 
FOR A DISCUSSION OF CERTAIN RISK FACTORS REGARDING AN INVESTMENT IN THE CLASS A
CERTIFICATES OFFERED HEREBY, SEE "RISK FACTORS" STARTING ON PAGE S-17 HEREOF AND
ON PAGE 16 OF THE ACCOMPANYING PROSPECTUS.
 
                                     [LOGO]
                            ------------------------
 
    The Underwriters have agreed to purchase the Class A-1 Certificates from the
Sponsor at 100.00% of the principal amount thereof, the Class A-2 Certificates
from the Sponsor at 99.96875% of the principal amount thereof, the Class A-3
Certificates from the Sponsor at 99.984375% of the principal amount thereof, the
Class A-4 Certificates from the Sponsor at 100.00% of the principal amount
thereof and the Class A-5 Certficates from the Sponsor at 100.00% of the
principal amount thereof (representing $74,769,375.00 aggregate proceeds to the
Sponsor, before deducting expenses payable by the Sponsor estimated at
$500,000), plus accrued interest, if any, from September 1, 1997, for the Class
A-1 Certificates, the Class A-2 Certificates, the Class A-3 Certificates and the
Class A-4 Certificates and from September 26, 1997 for the Class A-5
Certificates, subject to the terms and conditions set forth in the Underwriting
Agreement. See "Underwriting" in this Prospectus Supplement.
 
    The Underwriters propose to offer the Class A Certificates from time to time
for sale in negotiated transactions or otherwise, at market prices prevailing at
the time of sale, at prices related to such prevailing market prices or at
negotiated prices. For further information with respect to the plan of
distribution and any discounts, commissions or profits on resale that may be
deemed underwriting discounts or commissions, see "Underwriting" in this
Prospectus Supplement.
                           --------------------------
 THE CLASS A CERTIFICATES WILL REPRESENT BENEFICIAL OWNERSHIP INTERESTS ONLY IN
THE TRUST AND WILL NOT REPRESENT ANY INTEREST IN OR OBLIGATION OF THE SPONSOR,
 THE SERVICER, ANY ORIGINATOR, THE TRUSTEE, THE CERTIFICATE INSURER OR ANY OF
     THEIR RESPECTIVE AFFILIATES. NEITHER THE CLASS A CERTIFICATES NOR THE
        UNDERLYIING MORTGAGE LOANS WILL BE GUARANTEED OR INSURED BY ANY
                    GOVERNMENTAL AGENCY OR INSTRUMENTALITY.
                           --------------------------
  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
   AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON
      THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS SUPPLEMENT OR THE
              PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
                              CRIMINAL OFFENSE.
                           --------------------------
 
    The Class A Certificates are offered by the Underwriters when, as and if
issued by the Trust, delivered to and accepted by the Underwriters and subject
to their right to reject orders in whole or in part. It is expected that the
delivery of the Class A Certificates in book-entry form will be made through the
facilities of The Depository Trust Company, Cedel Bank, societe anonyme and the
Euroclear System on or about September 26 1997 against payment in immediately
available funds.
 
MORGAN STANLEY DEAN WITTER
                                              PRUDENTIAL SECURITIES INCORPORATED
 
          The date of this Prospectus Supplement is September 19, 1997
<PAGE>
(continued from cover)
 
    On or prior to the Closing Date the Sponsor will acquire the Mortgage 
Loans from the Originators, as described herein. The obligations of the 
Sponsor and of the Servicer with respect to the Certificates will be limited 
to their respective contractual obligations under the Pooling and Servicing 
Agreement. The Mortgage Loans will consist of fixed-rate and adjustable-rate 
closed-end mortgage loans secured by first or junior mortgages or deeds of 
trust (the "Mortgages") on one- to four-family residential properties (the 
"Mortgaged Properties") to be conveyed to the Trust on the Closing Date. The 
pool of Mortgage Loans will be divided into two groups (each, a "Mortgage 
Loan Group"). Distributions on the Class A-1 Certificates, Class A-2 
Certificates, Class A-3 Certificates and Class A-4 Certificates will be 
derived primarily from amounts received, collected or recovered in respect of 
the Mortgage Loan Group comprised entirely of Mortgage Loans bearing fixed 
interest rates (the "Fixed Rate Group"). Distributions on the Class A-5 
Certificates will be derived primarily from amounts received, collected or 
recovered in respect of the Mortgage Loan Group comprised entirely of 
Mortgage Loans bearing interest at rates that are subject to periodic 
adjustment (the "Adjustable Rate Group").
 
    The Class A Certificates initially will 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 Company ("DTC") in the United States, or Cedel Bank, societe 
anonyme or the Euroclear System in Europe. The Class A Certificates will be 
offered in Europe and the United States.
 
    The Sponsor has obtained a financial guaranty insurance policy (the 
"Certificate Insurance Policy") from Financial Guaranty Insurance Company 
(the "Certificate Insurer"), which policy will unconditionally and 
irrevocably guarantee payment of amounts due to the registered holders of 
Class A Certificates ("Owners") to the extent described herein.
 
    Distributions of principal and interest payable on the Class A 
Certificates will be made on the 25th day of each month or if the 25th day is 
not a Business Day, the first Business Day thereafter (each, a "Payment 
Date"), beginning October 27, 1997.
 
    One or more elections will be made to treat the Trust as one or more 
"real estate mortgage investment conduits" ("REMICs") for federal income tax 
purposes. As described more fully herein, each class of Class A Certificates 
will constitute a "regular interest" in a REMIC. See "Material Federal Income 
Tax Consequences" in the Prospectus.
 
    There is no secondary market for the Class A Certificates prior to the 
offering thereof and the Class A Certificates will not be listed on any 
national securities exchange. There can be no assurance that a secondary 
market for the Class A Certificates will develop, or if one does develop, 
that it will offer sufficient liquidity of investment or will continue. 
Morgan Stanley & Co. Incorporated and Prudential Securities Incorporated (the 
"Underwriters") intend, but are not obligated, to make a market in the Class 
A Certificates.
                           -----------------------

    The Class A Certificates offered by this Prospectus Supplement constitute 
a separate series of Certificates being offered by the Sponsor pursuant to 
its Prospectus dated June 3, 1997 of which this Prospectus Supplement is a 
part and that accompanies this Prospectus Supplement. The Prospectus contains 
important information regarding this offering that is not contained herein, 
and prospective investors are urged to read the Prospectus and this 
Prospectus Supplement in full. Sales of Class A Certificates may not be 
consummated unless the prospective investor has received both this Prospectus 
Supplement and the Prospectus.
 
    Reference is made to the Index of Principal Terms herein for the location 
in this Prospectus Supplement of the definitions of certain capitalized terms 
used herein, and reference is also made to the Index of Principal Definitions 
in the Prospectus for the location in the Prospectus of the definitions of 
certain capitalized terms used but not otherwise defined herein.
 

                                       ii

<PAGE>

    UNTIL 90 DAYS FROM 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 
AND A PROSPECTUS SUPPLEMENT. THIS IS IN ADDITION TO THE OBLIGATION OF DEALERS 
TO DELIVER A PROSPECTUS AND A PROSPECTUS SUPPLEMENT WHEN ACTING AS 
UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.
 
    CERTAIN PERSONS PARTICIPATING IN THIS OFFERING MAY ENGAGE IN TRANSACTIONS 
THAT STABILIZE, MAINTAIN OR OTHERWISE AFFECT THE MARKET PRICE OF THE CLASS A 
CERTIFICATES, INCLUDING PURCHASES OF THE CLASS A CERTIFICATES TO STABILIZE 
ITS MARKET PRICE AND THE IMPOSITION OF PENALTY BIDS. FOR A DESCRIPTION OF 
THESE ACTIVITIES, SEE "UNDERWRITING" IN THIS PROSPECTUS SUPPLEMENT.
 
    THE CERTIFICATE INSURANCE POLICY IS NOT COVERED BY THE PROPERTY/CASUALTY 
INSURANCE SECURITY FUND SPECIFIED IN ARTICLE 76 OF THE NEW YORK INSURANCE LAW.
 
                                       iii
<PAGE>
                             AVAILABLE INFORMATION
 
    The Sponsor has filed a Registration Statement under the Securities Act 
of 1933, as amended (the "1933 Act"), with the Securities and Exchange 
Commission (the "Commission") on behalf of the Trust with respect to the 
Class A Certificates offered pursuant to the Prospectus dated June 3, 1997 
and this Prospectus Supplement. For further information, reference is made to 
the Registration Statement and to the exhibits thereto, which are available 
for inspection without charge at the public reference facilities maintained 
by the Commission at 450 Fifth Street, N.W., Washington, D.C. 20549; Seven 
World Trade Center, 13th Floor, New York, New York 10048; and at Citicorp 
Center, 500 West Madison Street, Suite 1400, Chicago, Illinois 60661. Copies 
of the Registration Statement and exhibits thereto may be obtained from the 
Public Reference Section of the Commission, 450 Fifth Street, N.W., 
Washington, D.C. 20549 at prescribed rates. Electronic filings made through 
the Electronic Data Gathering Analysis and Retrieval System are publicly 
available through the Commission's Web Site (http://www.sec.gov).
 
                         REPORTS TO CERTIFICATE HOLDERS
 
    So long as any Class A Certificate is in book-entry form, monthly and 
annual reports concerning the Certificates and the Trust will be sent by the 
Trustee to Cede & Co., as the nominee of DTC and as the registered holder of 
the Class A Certificates pursuant to the Pooling and Servicing Agreement. DTC 
will supply such reports to Beneficial Owners in accordance with its 
procedures. See "Risk Factors," "Description of the Securities -- Form of 
Securities" and "-- Reports to Securityholders" in the Prospectus. To the 
extent required by the Securities Exchange Act of 1934, as amended (the 
"Exchange Act"), the Trust will provide financial information to the Owners 
of any Class A Certificate which has been examined and reported upon, with an 
opinion expressed by, an independent public accountant; to the extent not so 
required, such financial information will be unaudited. The Sponsor has 
determined that the financial statements of no entity other than the 
Certificate Insurer are material to the offering made hereby. The Trust will 
be formed to own the Mortgage Loans and to issue the Certificates. The Trust 
will have no assets or obligations prior to issuance of the Certificates and 
will engage in no activities other than those described herein. Accordingly, 
no financial statements with respect to the Trust are included in this 
Prospectus Supplement.
 
                                       S-1
<PAGE>

                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>

                   Caption                                                                  Page 
- ---------------------------------------------                                              -------
<S>                                                                                        <C>
SUMMARY OF PROSPECTUS SUPPLEMENT......................................................       S-3

RISK FACTORS..........................................................................       S-17

SPONSOR'S MORTGAGE LOAN PROGRAM.......................................................       S-19
  Delinquency, Foreclosure and Loss Experience........................................       S-19

THE MORTGAGE LOAN GROUPS..............................................................       S-21
  General.............................................................................       S-21
  Difference Between Statistic Calculation Date 
    Mortgage Loan Groups and Closing Date
    Mortgage Loan Groups..............................................................       S-22
  Fixed Rate Group....................................................................       S-22
  Adjustable Rate Group...............................................................       S-28
  Interests Payments on the Mortgage Loans............................................       S-37

PREPAYMENT AND YIELD
CONSIDERATIONS........................................................................       S-37
  Projected Prepayments and Yields for Class A
    Certificates......................................................................       S-37
  Payment Delay Feature of Class A-1 Certificates,
    Class A-2 Certificates, Class A-3 Certificates and 
    Class A-4 Certificates............................................................       S-47

USE OF PROCEEDS.......................................................................       S-47

THE SPONSOR, THE SERVICER AND SUB-SERVICERS...........................................       S-47

THE ORIGINATORS.......................................................................       S-49

DESCRIPTION OF THE CERTIFICATES.......................................................       S-50
  General.............................................................................       S-50
  Payment Dates and Distributions.....................................................       S-50
  Book Entry Registration of the Class A Certificates.................................       S-51
  Distributions.......................................................................       S-54
  Subordination of Class B Certificates...............................................       S-54
  Cross-collateralization Provisions..................................................       S-55
  Overcollateralization and the Certificate Insurance Policy..........................       S-57
  Credit Enhancement Does Not Apply
    to Prepayment Risk................................................................       S-57
  Class A Distributions and Insured Payments
    to the Owners of the Class A Certificates.........................................       S-58
  Flow of Funds.......................................................................       S-58
  Certain Activities..................................................................       S-60

THE CERTIFICATE INSURANCE POLICY......................................................       S-60

THE CERTIFICATE INSURER...............................................................       S-61
  General.............................................................................       S-61
  Capitalization......................................................................       S-63
</TABLE>

<TABLE>
<CAPTION>
                   Caption                                                                  Page 
- ---------------------------------------------                                              -------
<S>                                                                                        <C>
THE POOLING AND SERVICING AGREEMENT...................................................       S-63
  Formation of the Trust..............................................................       S-64
  Sale of Mortgage Loans..............................................................       S-64
  Governing Law.......................................................................       S-65
  Termination of the Trust............................................................       S-65
  Optional Termination................................................................       S-65

MATERIAL FEDERAL INCOME TAX CONSEQUENCES..............................................       S-66
  REMIC Elections.....................................................................       S-66
  Class A-5 Certificates..............................................................       S-66

ERISA CONSIDERATIONS..................................................................       S-67

RATINGS...............................................................................       S-69

LEGAL INVESTMENT CONSIDERATIONS.......................................................       S-69

UNDERWRITING..........................................................................       S-69

EXPERTS...............................................................................       S-70

CERTAIN LEGAL MATTERS.................................................................       S-70

INDEX OF PRINCIPAL TERMS..............................................................       S-71

ANNEX I...............................................................................       I-1

APPENDIX A............................................................................       A-1

APPENDIX B............................................................................       B-1

</TABLE>
 
                                       S-2

<PAGE>
                        SUMMARY OF PROSPECTUS SUPPLEMENT
 
    The following summary is qualified in its entirety by reference to the 
detailed information appearing elsewhere in this Prospectus Supplement and 
the accompanying Prospectus.
 
<TABLE>
<S>                                            <C>
Issuer...............................          EquiVantage Home Equity Loan Trust 1997-3.
 
Securities Offered...................          The Class A-1 Fixed Rate Certificates (the
                                               "Class A-1 Certificates"), the Class A-2
                                               Fixed Rate Certificates (the "Class A-2
                                               Certificates"), the Class A-3 Fixed Rate
                                               Certificates (the "Class A-3 Certificates"),
                                               the Class A-4 Fixed Rate Certificates (the
                                               "Class A-4 Certificates") and the Class A-5
                                               Adjustable Rate Certificates (the "Class A-5
                                               Certificates," together with the Class A-1
                                               Certificates, the Class A-2 Certificates, the
                                               Class A-3 Certificates and the Class A-4
                                               Certificates, the "Class A Certificates").
 
Sponsor..............................          EquiVantage Acceptance Corp., a Delaware
                                               corporation (the "Sponsor"). The Sponsor's
                                               principal office is located at 13111
                                               Northwest Freeway, Suite 301, Houston, Texas
                                               77040, and its phone number is (713)
                                               895-1957.
 
Servicer.............................          EquiVantage Inc., a Delaware corporation (in
                                               such capacity, the "Servicer"). The
                                               Servicer's principal office is located at
                                               13111 Northwest Freeway, Suite 300, Houston,
                                               Texas 77040. Its telephone number is (713)
                                               895-1900.

                                               The Servicer may appoint one or more 
                                               mortgage servicing institutions (each, a 
                                               "Sub-Servicer"), which may be affiliates 
                                               of the Servicer, to service and administer 
                                               certain Mortgage Loans on behalf of the 
                                               Servicer. See "The Sponsor, the Servicer 
                                               and Sub-Servicers" herein and "Mortgage 
                                               Loan Program -- Sub-Servicing" in the 
                                               Prospectus.
 
Trustee..............................          Norwest Bank Minnesota, National Association
                                               (the "Trustee").
 
Originators..........................          The Mortgage Loans to be acquired by the
                                               Trust from the Sponsor will be acquired by
                                               the Sponsor from EquiVantage Inc., which has
                                               heretofore originated the Mortgage Loans or
                                               acquired the Mortgage Loans from certain
                                               unaffiliated originators (the "Originators").
                                               See "Mortgage Loan Program" in the
                                               Prospectus.
 
Cut-off Date.........................          The close of business on September 1, 1997
                                               (the "Cut-off Date").
 
Closing Date.........................          On or about September 26, 1997 (the "Closing
                                               Date").

Description of the Certificates......          The Home Equity Loan Asset-Backed
                                               Certificates, Series 1997-3 (the
                                               "Certificates"), will consist of the Class
                                               A-1 Certificates, the Class A-2 Certificates,
                                               the Class A-3 Certificates, the Class A-4
                                               Certificates, the Class A-5 Certificates, a
                                               subordinate class of certificates (the "Class
                                               B Certificates") and one or more classes of
                                               Residual Certificates 
</TABLE>

                                     S-3

<PAGE>

<TABLE>
<S>                                            <C>

                                               (the "Class R Certificates"). Only the 
                                               Class A Certificates are offered hereby.
 
                                               The Certificates will represent undivided
                                               beneficial ownership interests in the Trust
                                               to be created pursuant to a pooling and
                                               servicing agreement (the "Pooling and
                                               Servicing Agreement") to be dated as of
                                               September 1, 1997 among the Sponsor, the
                                               Servicer and the Trustee. Only the Class A
                                               Certificates are offered hereby.
 
                                               The assets of the Trust will include two
                                               investment pools (each, a "Mortgage Loan
                                               Group"). Distributions on the Class A-1
                                               Certificates, Class A-2 Certificates, Class
                                               A-3 Certificates and Class A-4 Certificates
                                               will be derived primarily from amounts
                                               received, collected or recovered in respect
                                               of the Mortgage Loan Group comprised entirely
                                               of Mortgage Loans bearing fixed interest
                                               rates (the "Fixed Rate Group"). Distributions
                                               on the Class A-5 Certificates will be derived
                                               primarily from amounts received, collected or
                                               recovered in respect of the Mortgage Loan
                                               Group comprised entirely of Mortgage Loans
                                               bearing interest at rates that are subject to
                                               periodic adjustment (the "Adjustable Rate
                                               Group").
 
                                               The "Final Scheduled Payment Dates" for the
                                               Class A Certificates are set forth below,
                                               although it is anticipated that the actual
                                               final payment date for each class of Class A
                                               Certificates will occur significantly earlier
                                               than such Final Scheduled Payment Date. See
                                               "Prepayment and Yield Considerations" herein.

                                                                                Payment Date
                                                                                Occurring In
                                                                                ------------
                                                Class A-1 Certificates...       February 2013
 
                                                Class A-2 Certificates...       January 2019
 
                                                Class A-3 Certificates...       October 2028
 
                                                Class A-4 Certificates...       October 2028

                                                Class A-5 Certificates...       October 2028

                                               Each class of Class A Certificates is
                                               issuable in original principal amounts of a
                                               minimum of $1,000, except that one
                                               certificate for each class of Class A
                                               Certificates may be issued in a lesser
                                               amount.
 
                                               The Certificate Insurer does not directly or
                                               indirectly guarantee any specified rate of
                                               prepayments. See "Risk Factors" herein.
 
The Mortgage Loans...................          The statistical information presented in this
                                               Prospectus Supplement concerning the two
                                               Mortgage Loan Groups is as of the close of
                                               business on August 31, 1997 (the "Statistic
                                               Calculation Date"). The statistical
                                               information presented herein is based on the
                                               number and the principal balances of the
                                               Mortgage Loans in each 
</TABLE>

                                      S-4

<PAGE>

<TABLE>
<S>                                            <C>
                                               Mortgage Loan Group as of such date. Some 
                                               amortization of the Mortgage Loans in each 
                                               Mortgage Loan Group will occur prior to 
                                               the Closing Date. In addition, certain 
                                               loans included as of the Statistic 
                                               Calculation Date may prepay in full, or 
                                               may be determined not to meet the 
                                               eligibility requirements for the related 
                                               final Mortgage Loan Group, and may not be 
                                               included in the related final Mortgage 
                                               Loan Group. As a result of the foregoing, 
                                               the statistical distribution of the 
                                               characteristics of the Mortgage Loans in 
                                               the final Mortgage Loan Groups as of the 
                                               Closing Date will vary somewhat from the 
                                               statistical distribution of such 
                                               characteristics as of the Statistic 
                                               Calculation Date as presented in this 
                                               Prospectus Supplement, although such 
                                               variance will not be material.

                                               Unless otherwise noted, all statistical
                                               percentages in this Prospectus Supplement are
                                               measured by the aggregate principal balance
                                               of the Mortgage Loans of the related Mortgage
                                               Loan Group as of the Statistic Calculation
                                               Date.
 
General..............................          The aggregate principal balance of the
                                               Mortgage Loans as of the Statistic 
                                               Calculation Date is $48,247,433.71 in the 
                                               case of the Fixed Rate Group and 
                                               $25,222,718.50 in the case of the 
                                               Adjustable Rate Group. The Sponsor expects 
                                               that, as of the Closing Date, the Fixed 
                                               Rate Group will represent approximately 
                                               $50,000,000 in Mortgage Loans and the 
                                               Adjustable Rate Group will represent 
                                               approximately $25,000,00 in Mortgage 
                                               Loans. 
                                               Approximately 80.32% of the Mortgage
                                               Loans are home equity loans, i.e.,
                                               loans used (x) to refinance an existing
                                               mortgage loan on more favorable 
                                               terms, (y) to consolidate debt or (z) to 
                                               obtain cash proceeds by borrowing against 
                                               the Mortgagor's equity in the related 
                                               Mortgaged Property; the remaining Mortgage 
                                               Loans are "purchase money" loans, the 
                                               proceeds of which were used to purchase 
                                               the related Mortgaged Property. The 
                                               Mortgage Loans to be sold to the Trust by 
                                               the Sponsor consisted, as of the Statistic 
                                               Calculation Date, of 1,080 Mortgages and 
                                               the related Notes on single-family homes, 
                                               including investment properties (which may 
                                               be condominiums, townhouses, manufactured 
                                               housing units or homes in one- to 
                                               four-family residences), located in 29 
                                               states. The Mortgage Loans are secured by 
                                               liens on real property of which, in the 
                                               case of the Fixed Rate Group, 
                                               approximately 94.30% by principal balance 
                                               are first liens and approximately 5.70% 
                                               are junior liens and, in the case of the 
                                               Adjustable Rate Group, approximately 
                                               99.80% by principal balance are first 
                                               liens and approximately 0.20% are junior 
                                               liens. The Mortgage Loans in the Trust are 
                                               all closed-end mortgage loans in that the 
                                               mortgagee is not required to make future 
                                               advances thereunder. All of the Mortgage 
                                               Loans are Actuarial Loans, as described 
                                               under "The Mortgage Loan Groups -- 
                                               Interest Payments on the Mortgage Loans" 
                                               herein.
 
                                               The Mortgage Loans are not insured by primary
                                               mortgage insurance policies and there is no
                                               pool insurance insuring the Mortgage Loans;
                                               however, certain distributions due to the
</TABLE>

                                     S-5

<PAGE>

<TABLE>
<S>                                            <C>
                                               Owners of the Class A Certificates are
                                               insured by the Certificate Insurer pursuant
                                               to the Certificate Insurance Policy. See
                                               "Credit Enhancement" in this Summary and "The
                                               Certificate Insurance Policy" and "The
                                               Certificate Insurer" herein. The Mortgage
                                               Loans are not guaranteed by the Sponsor, the
                                               Servicer, any Originator or any of their
                                               respective affiliates. The Mortgage Loans are
                                               required to be serviced by the Servicer in
                                               accordance with the terms of the Pooling and
                                               Servicing Agreement and with reasonable care,
                                               using that degree of skill and attention that
                                               the Servicer exercises with respect to
                                               comparable mortgage loans that it services
                                               for itself and others. See "Description of
                                               the Securities -- Collection and Other
                                               Servicing Procedures" in the Prospectus.

  Balloon Loans......................          As of the Statistic Calculation Date,
                                               approximately 33.51% of the Mortgage Loans in
                                               the Fixed Rate Group by aggregate principal
                                               balance (22.01% of the aggregate Loan
                                               Balances) are Balloon Loans. No Mortgage Loan
                                               in the Adjustable Rate Group is a Balloon
                                               Loan.
 
  Program Loans......................          As of the Statistic Calculation Date,
                                               approximately 10.28% of the Mortgage Loans in
                                               the Fixed Rate Group by aggregate principal
                                               balance (6.75% of the aggregate Loan
                                               Balances) are Program Loans. A "Program Loan"
                                               is a Mortgage Loan evidenced by a Note
                                               amended to reflect the participation of the
                                               borrower thereunder in a loan program (the
                                               "Incentive Program") created by the Sponsor
                                               to encourage timely mortgage loan payments
                                               from certain borrowers through the use of an
                                               automatic interest rate reduction mechanism,
                                               as more fully described under "Risk Factors
                                               -- Program Loans" herein. No Mortgage Loan in
                                               the Adjustable Rate Group is a Program Loan.
 
Original Class A-1 Certificate 
 Principal Balance...................          $22,000,000.00.
 
Original Class A-2 Certificate 
 Principal Balance...................          $13,000,000.00.
 
Original Class A-3 Certificate 
 Principal Balance...................          $10,000,000.00.
 
Original Class A-4 Certificate 
 Principal Balance...................           $5,000,000.00.
 
Original Class A-5 Certificate 
 Principal Balance...................          $25,000,000.00.
 
Class A-1 Pass-Through Rate..........          The Class A-1 Pass-Through Rate will be 6.66%
                                               per annum.

Class A-2 Pass-Through Rate..........          The Class A-2 Pass-Through Rate will be 6.53%
                                               per annum.
 
Class A-3 Pass-Through Rate..........          The Class A-3 Pass-Through Rate will be equal
                                               to (x) with respect to any Payment Date that
                                               occurs prior to the Step-Up Payment Date,
                                               7.05% per annum, and (y) with respect to any
                                               Payment Date thereafter, 7.55% per annum.
</TABLE>

                                     S-6

<PAGE>

<TABLE>
<S>                                            <C>
Class A-4 Pass-Through Rate..........          The Class A-4 Pass-Through Rate will be equal
                                               to (x) with respect to any Payment Date that
                                               occurs prior to the Step-Up Payment Date,
                                               6.74% per annum, and (y) with respect to any
                                               Payment Date thereafter, 7.24% per annum.
 
Class A-5 Pass-Through Rate..........          The Class A-5 Pass-Through Rate for the
                                               initial Accrual Period will be a per annum 
                                               rate equal to LIBOR plus 0.21%. The Class 
                                               A-5 Pass-Through Rate for each subsequent 
                                               Accrual Period will be a per annum rate 
                                               equal to the lesser of (i) for each 
                                               Accrual Period ending prior to the Step-Up 
                                               Payment Date, LIBOR plus 0.21%, and for 
                                               each Accrual Period ending thereafter, 
                                               LIBOR plus 0.42% and (ii) the Available 
                                               Funds Cap. "LIBOR" is the London interbank 
                                               offered rate for one-month United States 
                                               dollar deposits, calculated as described 
                                               under "Description of the Certificates -- 
                                               Flow of Funds" herein, determined on the 
                                               second Business Day preceding the first 
                                               day of any Accrual Period as provided 
                                               herein (or, in the case of the first 
                                               Accrual Period, the second business day 
                                               prior to the Closing Date).

                                               The "Step-Up Payment Date" is the second 
                                               Payment Date which immediately follows the 
                                               Clean-Up Call Date.
 
                                               The "Available Funds Cap" will be, with
                                               respect to any Payment Date and the Class A-5
                                               Certificates, the per annum rate equal to the
                                               percentage obtained by (I) dividing (x) the
                                               amount of interest included in monthly
                                               payments due on the Mortgage Loans in the
                                               Adjustable Rate Group during the related
                                               Remittance Period, reduced by the sum of (i)
                                               the Servicing Fee and the Trustee Fee with
                                               respect to the Mortgage Loans in the
                                               Adjustable Rate Group for such Remittance
                                               Period, (ii) the premium due to the
                                               Certificate Insurer for such Payment Date
                                               with respect to the Certificate Insurance
                                               Policy relating to the Class A-5
                                               Certificates, and (iii) in the case of each
                                               Payment Date occurring after the Payment Date
                                               in February 1998, an amount equal to
                                               one-twelfth of 0.75% multiplied by the
                                               aggregate principal balance of the Mortgage
                                               Loans in the Adjustable Rate Group as of the
                                               first day of such Remittance Period, by (y)
                                               the product of (i) the then outstanding
                                               aggregate principal balance of the Class A-5
                                               Certificates as of the first day of the
                                               Accrual Period and (ii) the actual number of
                                               days elapsed during such Accrual Period
                                               divided by 360 and (II) multiplying the
                                               result by 100. See "Description of the
                                               Certificates -- Flow of Funds" herein.
 
                                               The "Class A-5 Formula Pass-Through Rate" for
                                               a Payment Date is the rate determined by
                                               clause (i) of the definition of "Class A-5
                                               Pass-Through Rate" on such Payment Date.
 
                                               The Pooling and Servicing Agreement provides
                                               that if, on any Payment Date, the Class 
                                               A-5 Pass-Through Rate is less than the 
                                               Class A-5 Formula Pass-Through Rate, then 
                                               the amount of any such shortfall will be 
                                               payable from Net Monthly Excess Cashflow 
                                               in amounts otherwise available for 
                                               distribution to the Servicer or the 
                                               Trustee on account of certain reimbursable 
</TABLE>

                                     S-7

<PAGE>

<TABLE>
<S>                                            <C>
                                               amounts, or to the Owners of the 
                                               Subordinate Certificates following the 
                                               satisfaction of the overcollateralization 
                                               and cross-collateralization requirements 
                                               on such Payment Date, and, if not paid 
                                               from such amounts on such Payment Date, 
                                               will be carried forward and be due and 
                                               payable to the Owners of the Class A-5 
                                               Certificates on future Payment Dates and 
                                               shall accrue interest at the Class A-5 
                                               Formula Pass-Through Rate, until paid 
                                               (such shortfall, together with such 
                                               accrued interest thereon, the "Available 
                                               Funds Cap Carry-Forward Amount").
 
                                               The Certificate Insurance Policy does not 
                                               guarantee payment of any Available Funds 
                                               Cap Carry-Forward Amount (or any interest 
                                               thereon), nor will the ratings assigned to 
                                               the Class A-5 Certificates address the 
                                               likelihood of the payment of the Available 
                                               Funds Cap Carry-Forward Amount. The 
                                               payment of such amount will be funded only 
                                               from Net Monthly Excess Cashflow. Upon the 
                                               occurrence of certain trigger events, all 
                                               Net Monthly Excess Cashflow may be 
                                               required to be applied to increase the 
                                               level of overcollateralization, leaving no 
                                               amounts remaining for distributions in 
                                               respect of any Available Funds Cap 
                                               Carry-Forward Amount. No Available Funds 
                                               Cap Carry-Forward Amount will be due to 
                                               the Owners of the Class A-5 Certificates 
                                               once the Class A-5 Certificate Principal 
                                               Balance has been reduced to zero.

Distributions Generally..............          Distributions on the Certificates are required 
                                               to be made on the twenty-fifth day of each 
                                               calendar month, or if such day is not a 
                                               Business Day, the next succeeding Business 
                                               Day (each, a "Payment Date") commencing on 
                                               October 27, 1997, to the Owners of Record. 
                                               See "Description of the Certificates -- 
                                               General" and "-- Payment Dates and 
                                               Distributions" herein. With respect to any 
                                               Payment Date, the "Owners of Record" of the 
                                               Class A Certificates shall be such Owners as 
                                               of the last day of the calendar month 
                                               immediately preceding the calendar month in 
                                               which such Payment Date occurs (or with 
                                               respect to the first Payment Date, such 
                                               Owners as of the Closing Date), whether or 
                                               not such day is a Business Day.

                                               A "Business Day" means any day that is not a 
                                               Saturday, Sunday or other day on which 
                                               commercial banking institutions in New York, 
                                               Texas or the city in which the corporate 
                                               trust office of the Trustee is located 
                                               (initially, Minneapolis, Minnesota) are 
                                               authorized or obligated by law or executive 
                                               order to be closed. 

Distributions of Interest............          For each Payment Date, the interest due with
                                               respect to the Class A-1 Certificates, the 
                                               Class A-2 Certificates, the Class A-3 
                                               Certificates and the Class A-4 Certificates 
                                               will be the interest that has accrued thereon 
                                               at the applicable Class A-1 Pass-Through 
                                               Rate, Class A-2 Pass-Through Rate, Class A-3 
                                               Pass-Through Rate and Class A-4 Pass-Through 
                                               Rate, respectively, during the calendar month 
                                               immediately preceding the calendar month in 
                                               which such Payment Date occurs, and the 
                                               interest due with respect to the Class A-5
</TABLE>

                                     S-8

<PAGE>

<TABLE>
<S>                                            <C>

                                               Certificates will be the interest that has 
                                               accrued thereon at the applicable Class A-5 
                                               Pass-Through Rate from and including the 
                                               preceding Payment Date (or, in the case of 
                                               the first Payment Date, from and including 
                                               the Closing Date) to but excluding 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 Class A-1 Certificates, Class A-2 
                                               Certificates, Class A-3 Certificates and 
                                               Class A-4 Certificates will be made on the 
                                               basis of a 360-day year assumed to consist of 
                                               twelve 30-day months, and all calculations of 
                                               interest on the Class A-5 Certificates will 
                                               be made on the basis of the actual number of 
                                               days elapsed in the related Accrual Period, 
                                               divided by 360.

                                               The Pooling and Servicing Agreement defines 
                                               the "Class A Interest Distribution Amount" 
                                               for each class of Class A Certificates with 
                                               respect to each Payment Date as being the 
                                               aggregate amount of interest accrued on such 
                                               class of Class A Certificates during the 
                                               related Accrual Period at the related 
                                               Pass-Through Rate (but in the case of the 
                                               Class A-5 Certificates, not the amount of any 
                                               Available Funds Cap Carry-Forward Amount or 
                                               any interest thereon) relating to such class 
                                               of Class A Certificates from prior periods.

Distributions of Principal...........          The Owners of each class of Class A
                                               Certificates will be entitled to receive 
                                               monthly distributions of principal on each 
                                               Payment Date that generally reflect 
                                               unscheduled collections of principal (e.g., 
                                               prepayments) received in respect of the 
                                               related Mortgage Loan Group during the 
                                               related Remittance Period, and scheduled 
                                               collections of principal due and collected in 
                                               respect of the related Mortgage Loan Group 
                                               during the related Remittance Period, in each 
                                               case to the extent described in this 
                                               Prospectus Supplement.  The "Remittance 
                                               Period" with respect to any Payment Date is 
                                               the period commencing at the opening of 
                                               business on the second calendar day of the 
                                               month preceding the month in which such 
                                               Payment Date occurs, and ending at the close 
                                               of business on the first calendar day of the 
                                               month in which such Payment Date occurs.

                                               The Pooling and Servicing Agreement does not 
                                               require that the amount of any loss realized 
                                               on a Liquidated Mortgage Loan (a "Realized 
                                               Loss") during a Remittance Period be 
                                               distributed to the Owners of a class of Class 
                                               A Certificates in respect of the related 
                                               Mortgage Loan Group on the Payment Date that 
                                               immediately follows the event of such loss.  
                                               However, based on the subordination 
                                               provisions of the Trust and the Certificate 
                                               Insurance Policy, the Owners of each class of 
                                               related Class A Certificates are entitled to 
                                               receive ultimate recovery of 100% of the 
                                               original Certificate Principal Balance of the 
                                               related class of Class A Certificates.  With 
                                               respect to any Certificate and any date, the 
                                               "Certificate Principal Balance" is the 
                                               original certificate principal balance of 
                                               such 
</TABLE>

                                     S-9

<PAGE>

<TABLE>
<S>                                            <C>

                                               Certificate reduced by all amounts 
                                               distributed on such Certificate in reduction 
                                               of principal on prior Payment Dates.

                                               The subordination provisions of the Trust 
                                               result in acceleration of principal payments 
                                               on the Class A Certificates relative to the 
                                               ownership interests of the Mortgage Loans in 
                                               the Trust evidenced by the Class A 
                                               Certificates, which has the effect of  
                                               shortening the weighted average lives of the 
                                               Class A Certificates.  See "Description of 
                                               the Certificates - Subordination of Class B 
                                               Certificates" and "Prepayment and Yield 
                                               Considerations" herein.

                                               The Pooling and Servicing Agreement generally 
                                               defines the "Class A Principal Distribution 
                                               Amount" for the Class A Certificates issued 
                                               in respect of a Mortgage Loan Group with 
                                               respect to each Payment Date as being the 
                                               sum, without duplication, of all amounts 
                                               received, recovered or collected on the 
                                               Mortgage Loans in the related Mortgage Loan 
                                               Group in respect of principal (including 
                                               amounts received from the Sponsor, the 
                                               Servicer or any Originator in connection with 
                                               a repurchase, purchase or substitution of 
                                               such Mortgage Loans or termination of the 
                                               Trust) during the related Remittance Period, 
                                               together with any Subordination Deficit or 
                                               any Subordination Increase Amount relating to 
                                               such Payment Date, and less any Subordination 
                                               Reduction Amount relating to such Payment 
                                               Date.  See "Description of the Certificates - 
                                               Cross-collateralization Provisions" herein.

                                               In no event will the Class A Principal 
                                               Distribution Amount for either Mortgage Loan 
                                               Group on any Payment Date be (x) less than 
                                               zero or (y) greater than the aggregate of the 
                                               then outstanding principal balances of the 
                                               related Class A Certificates.

                                               With respect to any Payment Date, the 
                                               Certificate Insurer is obligated only to 
                                               cover the aggregate of the Class A Interest 
                                               Distribution Amounts for each class of Class 
                                               A Certificates and any Subordination Deficit 
                                               with respect to the related Mortgage Loan 
                                               Group for such Payment Date.  The Certificate 
                                               Insurance Policy guarantees ultimate recovery 
                                               of 100% of the original Certificate Principal 
                                               Balance on each class of Class A 
                                               Certificates, but does not provide for 
                                               current payments of Realized Losses or other 
                                               shortfalls in recoveries on the Mortgage 
                                               Loans in a given Mortgage Loan Group.

                                               A "Subordination Deficit" with respect to a 
                                               Payment Date is the amount, if any, by which 
                                               (x) the Class A Certificate Principal Balance 
                                               of the Class A Certificates issued in respect 
                                               of the related Mortgage Loan Group (not 
                                               including any amount attributable to the 
                                               Available Funds Cap Carry-Forward Amount), 
                                               after taking into account all distributions 
                                               of principal with respect to such 
                                               Certificates to be made on such Payment Date 
                                               (except for any payment to be made as to 
                                               principal from the proceeds of the 
                                               Certificate Insurance Policy), exceeds (y) 
                                               the aggregate Loan Balances of the 
</TABLE>

                                     S-10

<PAGE>

<TABLE>
<S>                                            <C>

                                               Mortgage Loans in the related Mortgage Loan 
                                               Group as of the close of business on the last 
                                               day of the preceding Remittance Period; 
                                               provided, that with respect to the Final 
                                               Scheduled Payment Date for the Class A-5 
                                               Certificates, the Subordination Deficit shall 
                                               include, in addition to amounts calculated as 
                                               described above with respect to the Class A-5 
                                               Certificates and the Adjustable Rate Group, 
                                               any additional amounts representing the 
                                               aggregate outstanding Certificate Principal 
                                               Balance of the Class A-5 Certificates plus 
                                               accrued interest thereon (but not including 
                                               any Available Funds Cap Carry-Forward 
                                               Amount), if the Servicer has not purchased 
                                               all of the outstanding Mortgage Loans in the 
                                               Adjustable Rate Group as of such Payment Date 
                                               in accordance with the Pooling and Servicing 
                                               Agreement.

                                               With respect to the Class A Certificates 
                                               issued in respect of a Mortgage Loan Group 
                                               and any Payment Date, the sum of the Class A 
                                               Interest Distribution Amount for such 
                                               Certificates and the portion, if any, of the 
                                               Class A Principal Distribution Amount to 
                                               which such Class A Certificates are then 
                                               entitled is the "Class A Required 
                                               Distribution Amount" for such Payment Date.

                                               The actual amount distributed with respect to 
                                               the Class A Certificates on any Payment Date 
                                               is the "Class A Distribution Amount" for such 
                                               Certificates for such Payment Date.

                                               Generally, the Class A-4 Certificates are 
                                               entitled to receive payments of principal on 
                                               each Payment Date in an amount equal to the 
                                               product of the applicable Class A-4 Lockout 
                                               Percentage and the Class A-4 Pro Rata 
                                               Distribution Amount for such Payment Date 
                                               until the Class A-4 Principal Amount is 
                                               reduced to zero.

                                               The "Class A-4 Lockout Percentage" for each 
                                               Payment Date is as follows:
</TABLE>



<TABLE>
<CAPTION>
                                                                                         CLASS A-4
                                              PAYMENT DATE OCCURRING IN             LOCKOUT PERCENTAGE
                                              -----------------------------------  -------------------
<S>                                           <C>                                  <C>
                                              October 1997--September 2000.......             0%
                                              October 2000--September 2002.......            45%
                                              October 2002--September 2003.......            80%
                                              October 2003--September 2004.......           100%
                                              October 2004 and thereafter........           300%
</TABLE>

<TABLE>
<S>                                            <C>
                                               The "Class A-4 Pro Rata Distribution Amount"
                                               for any Payment Date means an amount equal to
                                               the product of (i) a fraction, the numerator
                                               of which is the Class A-4 Certificate
                                               Principal Balance and the denominator of
                                               which is the aggregate of the Certificate
                                               Principal Balances of the Class A
                                               Certificates issued in respect of the Fixed
                                               Rate Group, in each case immediately prior to
                                               such Payment Date, and (ii) the portion of
                                               the Class A Principal Distribution Amount
                                               collected in respect of such Mortgage Loan
                                               Group.

                                               The Class A-1 Certificates, Class A-2
                                               Certificates and Class A-3 Certificates are
                                               "sequential pay" classes. Generally, on
</TABLE>
                                       S-11


<TABLE>
<S>                                            <C>                   

<PAGE>

                                               each Payment Date, any portion of the Class A
                                               Principal Distribution Amount collected in
                                               respect of the Fixed Rate Group and not
                                               otherwise payable to the Class A-4
                                               Certificates will be allocated first to the
                                               Class A-1 Certificates, until the Class A-1
                                               Certificate Principal Balance has been
                                               reduced to zero, second to the Class A-2
                                               Certificates, until the Class A-2 Certificate
                                               Principal Balance has been reduced to zero,
                                               and third to the Class A-3 Certificates,
                                               until the Class A-3 Certificate Principal
                                               Balance has been reduced to zero. Thereafter,
                                               to the extent that distributions of principal
                                               described above in respect of the Class A-4
                                               Certificates have not resulted in the
                                               reduction of the Class A-4 Certificate
                                               Principal Balance to zero, any additional
                                               principal collected in respect of the Fixed
                                               Rate Group will be applied to the Class A-4
                                               Certificates until the Class A-4 Certificate
                                               Principal Balance has been reduced to zero.
 
                                               Generally, the Class A-5 Certificates receive
                                               payments of principal on each Payment Date in
                                               an amount equal to the portion of the Class A
                                               Principal Distribution Amount collected in
                                               respect of the Adjustable Rate Group. 

                                               With respect to any Payment Date, the sum of
                                               the Class A Interest Distribution Amount for
                                               the Class A Certificates and any Subordination
                                               Deficit with respect to the related Mortgage
                                               Loan Group for such Payment Date is the "Insured
                                               Distribution Amount" for such Payment Date.
 
Credit Enhancement.....................        The Credit Enhancement provided for the
                                               benefit of the Owners of the Class A
                                               Certificates consists of (x) the
                                               overcollateralization and cross-
                                               collateralization mechanics which utilize the
                                               internal cash flows of the Trust and (y) the
                                               Certificate Insurance Policy.
 
Overcollateralization and
  Cross-collateralization..............        The subordination provisions of the Trust result
                                               in acceleration of the Class A Certificates
                                               relative to the amortization of the Mortgage
                                               Loans in the early months of the transaction
                                               and the beneficial interests in the Trust
                                               evidenced thereby. The accelerated
                                               amortization is achieved by applying the
                                               interest received during the related
                                               Remittance Period on the Mortgage Loans
                                               included in the related Mortgage Loan Group
                                               in excess of that required to cover the Class
                                               A Interest Distribution Amount for the
                                               related Class A Certificates on the
                                               applicable Payment Date to the reduction of
                                               the Certificate Principal Balance of such
                                               Class A Certificates on the related Payment
                                               Date. This acceleration feature is intended,
                                               with respect to each Mortgage Loan Group, to
                                               result in overcollateralization in that the
                                               aggregate principal balances of the Mortgage
                                               Loans in the related Mortgage Loan Group are
                                               expected to exceed the Certificate Principal
                                               Balances of the related 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
</TABLE>
 
                                       S-12

<PAGE>
<TABLE>
<S>                                            <C>
                                               cease, unless necessary to maintain the
                                               required level of overcollateralization.

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

                                               In addition to the foregoing, the Pooling and
                                               Servicing Agreement provides that such excess
                                               interest, together with certain other excess
                                               amounts, generated by one Mortgage Loan Group may
                                               be used to fund shortfalls in Available Funds in
                                               the other Mortgage Loan Group, subject to certain
                                               prior requirements of such Mortgage Loan Group.
 
                                               See "Description of the Certificates --
                                               Overcollateralization and the Certificate
                                               Insurance Policy" and "--
                                               Cross-collateralization Provisions" herein.
 
The Certificate Insurance Policy.......        The Sponsor will obtain the Certificate
                                               Insurance Policy (the "Certificate Insurance
                                               Policy"), which is non-cancelable, in favor
                                               of the Trustee on behalf of the Owners of the
                                               Class A Certificates. On each Payment Date,
                                               the Certificate Insurer will be required to
                                               make available to the Trustee the amount, if
                                               any, by which the Insured Distribution Amount
                                               for each class of Class A Certificates
                                               exceeds the related Available Funds as of
                                               such Payment Date. The Certificate Insurance
                                               Policy does not guarantee to the Owners of
                                               the Class A Certificates any specified rate
                                               of Prepayments, nor does the Certificate
                                               Insurance Policy insure the payment of any
                                               Available Funds Cap Carry-Forward Amount. A
                                               payment by the Certificate Insurer under the
                                               Certificate Insurance Policy is referred to
                                               herein as an "Insured Payment." See "The
                                               Certificate Insurance Policy" and "The
                                               Certificate Insurer" herein and "Description
                                               of Credit Enhancement -- Financial Guaranty
                                               Insurance Policies" in the Prospectus.

                                               The Trustee or paying agent will (i) receive
                                               as attorney-in-fact of each Owner of each
                                               class of Class A Certificates any Insured
                                               Payment from the Certificate Insurer and (ii)
                                               disburse the same to each Owner of each class
                                               of Class A Certificates in accordance with
                                               the Pooling and Servicing Agreement. 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 a paying agent), to the Owners of the
                                               Class A Certificates, the Certificate Insurer
                                               will be subrogated to the rights of such
                                               Owners of such Class A Certificates with
                                               respect to such Insured Payments. The
                                               Certificate Insurer will receive
                                               reimbursement for such Insured Payment, but
                                               only from the
</TABLE>
 
                                       S-13

<PAGE>
<TABLE>
<S>                                            <C>

                                               sources and in the manner provided in the Pooling
                                               and Servicing Agreement. Such subrogation and
                                               reimbursement will have no effect on the Certificate
                                               Insurer's obligations under the Certificate
                                               Insurance Policy.
 
Certificate Insurer....................        Financial Guaranty Insurance Company, a New
                                               York stock insurance company, and any
                                               successor thereto (the "Certificate
                                               Insurer").
 
Delinquency Advances and 
  Compensating Interest................        The Servicer will be obligated to make Delinquency
                                               Advances to the extent that such Delinquency Advances,
                                               in the Servicer's reasonable judgment, are recoverable
                                               from the related Mortgage Loan. Delinquency Advances
                                               may be funded by the Servicer from amounts held
                                               for future distributions on the Mortgage Loans
                                               generally and are reimbursable from (i) future
                                               collections on the Mortgage Loan that gave rise to
                                               the Delinquency Advance, (ii) Liquidation Proceeds
                                               for such Mortgage Loan and (iii) certain excess moneys
                                               that would otherwise be paid to the owners of the
                                               Subordinate Certificates (the "Subordinate Certificate
                                               Owners").
 
                                               In addition, the Servicer will also be
                                               required to deposit in the Principal and
                                               Interest Account the Compensating Interest
                                               with respect to any full or partial
                                               Prepayment received on a Mortgage Loan during
                                               the related Remittance Period out of its own
                                               funds without any right of reimbursement therefor.
                                               The Servicer will not be required to pay Compensating
                                               Interest with respect to any Remittance Period in an
                                               amount in excess of the aggregate Base Servicing Fee
                                               received by the Servicer for such Remittance Period.

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
                                               Company ("DTC") in the United States, or
                                               Cedel Bank, societe anonyme ("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,
                                               such Class A Certificates will be evidenced
                                               by one or more Class A Certificates of each
                                               class registered in the name of Cede & Co.
                                               ("Cede"), as the nominee of DTC or one of the
                                               relevant depositories (collectively, the
                                               "European Depositories"). 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 the DTC system through
                                               Citibank N.A. ("Citibank") or Morgan Guaranty
                                               Trust Company of New York ("Morgan"), the
                                               relevant depositories of Cedel or Euroclear,
                                               respectively, and each a participating member of
</TABLE>
 
                                       S-14

<PAGE>
<TABLE>
<S>                                            <C>
                                               DTC. The Class A Certificates will
                                               initially be registered in the name of Cede.
                                               The interests of the Owners of such Class A
                                               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 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 Class A Certificates are held by DTC.
                                               See "Description of the Certificates -- Book
                                               Entry Registration of the Class A
                                               Certificates" herein, Annex I to this
                                               Prospectus Supplement and "Description of the
                                               Securities -- Form of Securities" in the
                                               Prospectus.

Monthly Servicing Fee..................        The Servicer will retain a "Base Servicing
                                               Fee" per Mortgage Loan equal to 0.50% per
                                               annum (0.75% per annum if the related
                                               Mortgage is in a junior lien position),
                                               payable monthly at one-twelfth of the accrual
                                               rate. To the extent that EquiVantage Inc.
                                               serves as Servicer with respect to Mortgage
                                               Loans, if any, sub-serviced by Originators,
                                               if any, it may retain a portion of such Base
                                               Servicing Fee with respect to such Mortgage
                                               Loans, and any such Sub-Servicer will receive
                                               a portion of such Base Servicing Fee as a
                                               Sub-Servicing Fee with respect to such
                                               Mortgage Loans (such amounts retained by the
                                               Servicer, including any Base Servicing Fee,
                                               the "Servicing Fee").
 
Trustee Fee............................        The Trustee will receive a "Trustee Fee"
                                               equal to one-twelfth of the product of 0.025%
                                               and the outstanding principal amount of the
                                               Class A Certificates.
 
Subordination of Class B Certificates..        The Class B Certificates are subordinated to
                                               the Class A Certificates. Such subordination
                                               is intended to enhance the likelihood that
                                               the Owners of the Class A Certificates will
                                               receive full and timely receipt of all
                                               amounts due to them. See "Description of the
                                               Certificates -- Subordination of Class B
                                               Certificates" herein.
 
Optional Termination...................        The Owners of the Residual Certificates and
                                               the Servicer, acting directly or through a
                                               permitted designee, each will have the right
                                               to purchase from the Trust all the Mortgage
                                               Loans then held by the Trust, at a price
                                               generally equal to the aggregate Loan
                                               Balances of the Mortgage Loans, together with
                                               any unpaid accrued interest thereon, on any
                                               Remittance Date on or after the Remittance
                                               Date on which the then outstanding aggregate
                                               Loan Balances of the Mortgage Loans in the
                                               Trust has declined to 10% or less of the
                                               aggregate principal balance of the Mortgage
                                               Loans as of the Cut-off Date. The first such
                                               Remittance Date on which such option may be
                                               exercised is the "Clean-Up Call Date". The
                                               right of the Residual Certificate Owners to
                                               exercise such optional purchase right is
                                               superior to such right of the Servicer; the
</TABLE>
 
                                       S-15
<PAGE>
<TABLE>
<S>                                            <C>
                                               Servicer's right may only be exercised if the
                                               Residual Certificate Owners decline to do so.
                                               In addition, the Servicer has the option to
                                               purchase from the Trust any Mortgage Loan
                                               that is in default. See "The Pooling and
                                               Servicing Agreement -- Optional Termination"
                                               herein.

Ratings................................        It is a condition of the original issuance of
                                               the Class A Certificates that each class of
                                               Class A Certificates receives ratings of
                                               "AAA" by Standard & Poor's Ratings Group, a
                                               division of The McGraw-Hill Companies, Inc.
                                               ("S&P"), and "Aaa" by Moody's Investors
                                               Service, Inc. ("Moody's"). A security rating
                                               is not a recommendation to buy, sell or hold
                                               securities and may be subject to revision or
                                               withdrawal at any time by the assigning
                                               entity. The ratings assigned to the Class A-5
                                               Certificates do not address the likelihood of
                                               the payment of the "Available Funds Cap
                                               Carry-Forward Amount." See "Prepayment and
                                               Yield Considerations" and "Ratings" herein
                                               and "Yield Considerations" in the Prospectus.
 
Federal Tax Aspects....................        For federal income tax purposes, an election
                                               will be made to treat the Trust as one or
                                               more REMICs. Each class of Class A
                                               Certificates will be designated as a "regular
                                               interest" in a REMIC and each Class A
                                               Certificate will be treated as a debt
                                               instrument of the Trust for federal income
                                               tax purposes. In addition, for federal income
                                               tax purposes, the Class A-5 Certificates will
                                               represent an undivided beneficial ownership
                                               interest in an interest rate cap contract. A
                                               class of Class R Certificates will be
                                               designated as the "residual interest" with
                                               respect to each REMIC election made by the
                                               Trust. Any other classes of Subordinate
                                               Certificates that may be issued will be
                                               designated as "regular interests." See
                                               "Material Federal Income Tax Consequences"
                                               herein and "Material Federal Income Tax
                                               Consequences" 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 ERISA, as amended, provided that
                                               certain conditions are satisfied. See "ERISA
                                               Considerations" herein and in the Prospectus.
 
Legal Investment Considerations........        The Class A Certificates will not constitute
                                               "mortgage related securities" for purposes of
                                               SMMEA. See "Legal Investment Considerations"
                                               herein and "Legal Investment Matters --
                                               SMMEA" in the Prospectus.
 
Risk Factors...........................        For a discussion of certain factors that
                                               should be considered by prospective investors
                                               in the Class A Certificates, see "Risk
                                               Factors" herein and in the Prospectus.
</TABLE>
 
                                       S-16

<PAGE>
                                  RISK FACTORS
 
    Prospective investors in the Class A Certificates should consider the
following risk factors (as well as the factors set forth under "Risk Factors" in
the Prospectus) in connection with the purchase of the Class A Certificates.
 
    Nature of Security.  The total amount of a loan generally includes
origination fees, credit life insurance premium, if any, prepaid interest and
other closing costs.
 
    The "Loan-to-Value Ratio" or "LTV" of a Mortgage Loan at any given time is,
with respect to any first lien refinance Mortgage Loans, the percentage equal to
the original balance of the related Mortgage Loan divided by the appraised value
of the related Mortgaged Property (which may be subject to a downward adjustment
by the underwriter of such Mortgage Loan). With respect to any Junior Lien
Loans, the Combined-Loan-to-Value Ratio ("CLTV") is the percentage determined by
dividing (x) the sum of the original principal balance of such Mortgage Loan
plus the then current principal balance of all mortgage loans secured by liens
on the related Mortgaged Property having priorities senior to that of the lien
that secures such Mortgage Loan, if any, by (y) the value of the related
Mortgaged Property, based upon the lesser of the appraisal (which may be subject
to a downward adjustment by the underwriter) or purchase price valuation made at
the time of origination of the Mortgage Loan (such value, the "Property Value").
In the case of a first lien purchase money Mortgage Loan, the lesser of (a) the
appraised value (which may be subject to a downward adjustment by the
underwriter) or (b) the purchase price generally is used to establish the
Property Value. The Sponsor's underwriting guidelines generally provide for a
maximum LTV at origination of 90% for owner-occupied properties and a maximum
LTV at origination for non-owner occupied homes of 85%.
 
    Information is provided under "The Mortgage Loan Groups -- General" herein
with respect to the LTVs and CLTVs of the Mortgage Loans as of the Statistic
Calculation Date. As discussed in the Prospectus under "Risk Factors," the value
of the underlying Mortgaged Properties could have been adversely affected by a
number of factors since the respective dates of origination. As a result, there
can be no assurance that the LTVs or CLTVs of the Mortgage Loans determined as
of a date subsequent to the origination date will be the same or lower than the
LTVs or CLTVs for the Mortgage Loans determined as of the origination date.
 
    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 such proceeds by the Trust could occur. Further, the Servicer will be
entitled to deduct from liquidation proceeds received in respect of a fully
liquidated Mortgage Loan all expenses incurred in attempting to recover amounts
due on such Mortgage Loan and not yet repaid, including payments to senior
mortgagees, if any, legal fees, real estate taxes, interest advances and
maintenance and preservation expenses, thereby reducing any collections.
 
    Liquidation expenses with respect to defaulted Mortgage Loans do not vary
directly with the outstanding principal balance of the loan at the time of
default. Therefore, assuming that a servicer took the same steps in realizing
upon a defaulted mortgage loan having a small remaining principal balance as it
would in the case of a defaulted mortgage loan having a larger principal
balance, the amount realized after expenses of liquidation would be smaller as a
percentage of the outstanding principal balance of the smaller mortgage loan
than would be the case with a larger loan.
 
    Investor-owned properties (determined solely on the basis of statements made
by the borrowers at the time of origination of the related Mortgage Loan)
represent, as a percentage of the aggregate principal balance of the Mortgage
Loans as of the Statistic Calculation Date, approximately 6.17% of the Mortgage
Loans in the Fixed Rate Group and approximately 3.58% of the Mortgage Loans in
the Adjustable Rate Group. It is possible that the rate of delinquencies,
foreclosures and losses on mortgage loans secured by non-owner occupied
properties could be higher than for loans secured by the borrower's residence.

    Geographic Concentration of Mortgage Loans.  Approximately 79.66% of the
aggregate Loan Balances, as of the Statistic Calculation Date, represent
Mortgage Loans in the Fixed Rate Group relating to Mortgaged 


                                     S-17

<PAGE>

Properties located in eight states: Tennessee (15.80%); Ohio (13.77%); South 
Carolina (12.88%); Florida (8.32%); North Carolina (8.04%); Illinois (7.77%); 
Georgia (7.42%); and Indiana (5.66%). Approximately 77.09% of the aggregate 
Loan Balances, as of the Statistic Calculation Date, represent Mortgage Loans 
in the Adjustable Rate Group relating to Mortgaged Properties located in 
seven states: Michigan (22.48%); Ohio (18.64%); Maryland (11.06%); Florida 
(7.15%); California (6.43%); Illinois (5.95%); and Tennessee (5.38%).
 
    Concentration of Balloon Loans.  As of the Statistic Calculation Date,
approximately 33.51% of the Mortgage Loans in the Fixed Rate Group by aggregate
principal balance (22.01% of the aggregate Loan Balances) are Balloon Loans. No
Mortgage Loan in the Adjustable Rate Group is a Balloon Loan. Each Mortgage Loan
that is a Balloon Loan has its "balloon" payment due not less than 15 years
after the origination date of such Balloon Loan. See "Risk Factors -- Risks
Related to the Mortgage Loans -- Decline in Property Values and Non-Standard
Loan Terms -- Risk of Losses Associated with Balloon Loans" in the Prospectus.
 
    Program Loans.  As of the Statistic Calculation Date, approximately 10.28%
of the Mortgage Loans in the Fixed Rate Group by aggregate principal balance
(6.75% of the aggregate Loan Balances) are Program Loans originated under the
Sponsor's Incentive Program. No Mortgage Loan in the Adjustable Rate Group is a
Program Loan. Borrowers that qualify under the Incentive Program and make each
of the first twelve payments on the related Mortgage Loan in full prior to the
due date for the next succeeding payment are automatically entitled to a
reduction (i) effective on the first anniversary date of the related Note, of
the related Mortgage Rate by 0.50% for the remaining term of such Mortgage Loan,
and (ii) effective on the thirteenth payment due date, of the loan payment
amount to an amount sufficient to repay the unpaid principal balance over the
remaining term of such Mortgage Loan at the new Mortgage Rate. Correspondingly,
such borrower is also entitled, on each of the second and third anniversary
dates of the related Note, to a reduction of an additional 0.50% in the related
Mortgage Rate provided such borrower was eligible for a rate reduction on the
previous anniversary date of the related Note and has made timely mortgage loan
payments in full in respect of the previous twelve payment dates. The maximum
reduction under the Sponsor's Incentive Program to which a Note may be subject
is 1.50%. To the extent that Mortgagors under Program Loans qualify for any
reductions in the Mortgage Rate on such Program Loans, the Total Monthly Excess
Spread for the related Mortgage Loan Group will be less than would have been the
case in the absence of any reduction in such Mortgage Rate, which may have an
affect on the weighted average lives of the related class of Class A
Certificates.
 
    Effect of Mortgage Loan Yield on Class A-5 Pass-Through Rate. Subject to 
the Available Funds Cap, the Class A-5 Pass-Through Rate is based upon the 
value of an index (LIBOR) that is different from the value of the indices 
applicable to the Mortgage Loans in the Adjustable Rate Group (which indices 
are generally determined by reference to either the London interbank offered 
rate for six-month United States dollar deposits ("six-month LIBOR") or the 
rate of United States Treasury securities adjusted to a constant maturity of 
one year, as made available by the Federal Reserve Board (the "one-year CMT 
index")), as described under "The Mortgage Loan Groups -- Adjustable Rate 
Group" herein. In addition, the Adjustable Rate Group Mortgage Loans have 
different rate determination dates, rate adjustment dates and rate caps and 
floors. Consequently, the Class A-5 Pass-Through Rate for any Payment Date 
may not equal the Class A-5 Formula Pass-Through Rate for such Payment Date. 
In particular, the Class A-5 Pass-Through Rate adjusts monthly, while the 
interest rates of the Mortgage Loans in the Adjustable Rate Group adjust less 
frequently, with the result that the Class A-5 Pass-Through Rate may be lower 
than the Class A-5 Formula Pass-Through Rate for extended periods in a rising 
interest rate environment. As of the Statistic Calculation Date, 
approximately 61.98% of the Mortgage Loans included in the Adjustable Rate 
Group have initial Mortgage Rates and payments that will remain fixed for 24 
months or more from the date of origination thereof before such Mortgage 
Loans become subject to adjustment. The inclusion of such Mortgage Loans in 
the Adjustable Rate Group may increase the likelihood that the Class A-5 
Pass-Through Rate will be determined based on the Available Funds Cap rather 
than on the basis of LIBOR plus 0.21% if LIBOR increases appreciably prior to 
the time that such Mortgage Loans have reached their respective dates of 
first adjustment. In addition, LIBOR and the indices applicable to such 
Mortgage Loans may respond to different economic and market factors, and 
there is no necessary correspondence between them. Thus it is possible, for 
example, that LIBOR may rise during a period in which one or more of such 
indices are stable or are falling or that, even if both LIBOR and such 
indices rise during the same period, LIBOR may rise much more rapidly than 
such indices. In addition, the Adjustable Rate 

                                     S-18
<PAGE>

Group Mortgage Loans are generally subject to periodic rate caps of 1.50% per 
semi-annual adjustment period and to specified lifetime rate caps and, in 
some instances, lifetime rate floors.
 
    Condition of Mortgaged Properties.  With respect to each Mortgage Loan,
EquiVantage Inc. will represent and warrant in the Master Transfer Agreements
that, to the best of its knowledge, as of the Cut-off Date the related Mortgaged
Property is free of material damage and is in good repair. In the event a breach
of such representation and warranty materially and adversely affects the
interest of the Owners of the Certificates or the Certificate Insurer
(notwithstanding that such representation and warranty was made to the best of
EquiVantage Inc.'s knowledge), such breach is not cured within the time limits
specified in the Master Transfer Agreements, EquiVantage Inc. will substitute
another mortgage loan for such Mortgage Loan in accordance with the terms of the
Master Transfer Agreements or, if unable to do so, repurchase such Mortgage
Loan. In the event EquiVantage Inc. is unable to effect a substitution and
instead repurchases such Mortgage Loan, the rate of principal payments on the
Mortgage Loans in the related Mortgage Loan Group will increase, affecting the
yield on the related Certificates. See "Prepayment and Yield Considerations"
herein.
 
                        SPONSOR'S MORTGAGE LOAN PROGRAM
 
    The Mortgage Loan Groups include loans that were either originated directly
or indirectly by the Sponsor or purchased by the Sponsor from others on a
loan-by-loan basis or in bulk acquisitions of loan portfolios.
 
    Approximately 96.83% of the aggregate Loan Balances, as of the Statistic
Calculation Date, represent Mortgage Loans in the Fixed Rate Group and
approximately 72.25% of the aggregate Loan Balances, as of the Statistic
Calculation Date, represent Mortgage Loans in the Adjustable Rate Group that
were originated by the Sponsor directly, indirectly or through Unaffiliated
Originators in accordance with the Sponsor's guidelines. See "Mortgage Loan
Program -- The Sponsor's Underwriting Process" in the Prospectus. The balance of
the Mortgage Loans in the Fixed Rate Group and the Adjustable Rate Group have
been acquired by the Sponsor from Unaffiliated Originators in Bulk Acquisitions.
All of the Mortgage Loans that were acquired in Bulk Acquisitions have been
reunderwritten by the Sponsor through a review of the related mortgage loan
files and reclassified in accordance with the Sponsor's guidelines. See
"Mortgage Loan Program -- Bulk Guidelines" in the Prospectus.
 
    Until August 1, 1997, all mortgage loans originated or acquired by the
Sponsor indirectly through EquiVantage Inc. (the "Sponsor's Portfolio") were
being sub-serviced by Transworld Mortgage Corporation, a Texas corporation
("Transworld"), an affiliate of the Sponsor and the Servicer. As further
described in "The Sponsor, the Servicer and Sub-Servicers" herein, the Servicer
now services the Sponsor's Portfolio directly.
 
Delinquency, Foreclosure and Loss Experience
 
    The following table sets forth information relating to the delinquency and
foreclosure experience for the Sponsor's Portfolio for the periods indicated.


                                     S-19

<PAGE>

    DELINQUENCY EXPERIENCE OF THE SPONSOR'S PORTFOLIO OF MORTGAGE LOANS(1)
 
<TABLE>
<CAPTION>
                                                                                                        AS OF
                                                                                                      AUGUST 31,
                                                                                                         1997
                                                                                                    --------------
<S>                                                                                                 <C>
Number of mortgage loans..........................................................................          9,192
Dollar amount of mortgage loans...................................................................   $556,140,874
 
Delinquency Period:
30-59 Days
  % of number of loans(2).........................................................................           2.90%
  % of dollar amount of loans(3)..................................................................           2.83%
60-89 Days
  % of number of loans(2).........................................................................           0.94%
  % of dollar amount of loans(3)..................................................................           0.91%
90 Days and over
  % of number of loans(2).........................................................................           2.57%
  % of dollar amount of loans(3)..................................................................           2.54%
Foreclosed Properties
  % of number of loans(2).........................................................................           0.98%
  % of dollar amount of loans(3)..................................................................           0.92%
</TABLE>
 
- ------------------------
 
(1) The mortgage loans comprising the Sponsor's Portfolio were originated
    beginning in August 1993 and acquired by the Sponsor beginning in May 1994.
(2) The number of delinquent or foreclosed mortgage loans as a percentage of
    the total "number of mortgage loans" as of the date indicated. A loan is
    considered delinquent if a payment is not made on the same day in the month
    following the due date. For example, a loan with an unpaid August 1st
    installment would be considered delinquent if the payment were not received
    by the close of business on September 1st. Such loan would be shown as
    current in the August month-end delinquency report and as 30 days'
    delinquent in the September month-end delinquency report. 
(3) The dollar amount of delinquent or foreclosed mortgage loans as a percentage
    of the total "dollar amount of mortgage loans" as of the date indicated.
 
    The Sponsor's gross and net losses on mortgage loans (i) during the
six-month period ended June 30, 1997, were 0.08% of the Sponsor's average
portfolio unpaid principal balance of $496,321,828; (ii) during the twelve-month
period ended December 31, 1996, were 0.07% of the Sponsor's average portfolio
unpaid principal balance of $308,289,602; and (iii) during the twelve-month
period ended December 31, 1995, were 0.07% of the Sponsor's average portfolio
unpaid principal balance of $85,713,227. All such losses occurred during the
period that Transworld sub-serviced the mortgage loans in the Sponsor's
Portfolio. The Sponsor had no mortgage loan losses prior to 1995.
 
    While the above delinquency and loan loss experience represents the recent
experience of the Sponsor's portfolio, there can be no assurance that the future
delinquency and loan loss experience on the Mortgage Loans included in the
Mortgage Loan Groups will be similar. The Sponsor can neither quantify the
impact of any recent property value declines on the Mortgaged Properties
securing any of the Mortgage Loans nor predict whether, to what extent or how
long such declines may continue. In a period of such decline, the rates of
delinquencies, foreclosures and losses on the Mortgage Loans could be higher
than those heretofore 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 rates of delinquencies, foreclosures and losses
and, accordingly, the timely payment of scheduled payments of principal and
interest on the Mortgage Loans.
 
    The Originators will represent that not more than 2.0% of the Mortgage Loans
(by aggregate principal balance as of the Cut-off Date) were originated pursuant
to a "no-income verification" program.


                                     S-20

<PAGE>

                           THE MORTGAGE LOAN GROUPS
 
General
 
    Approximately 80.32% of the Mortgage Loans are home equity loans, i.e.,
loans used (x) to refinance an existing mortgage loan on more favorable terms,
(y) to consolidate debt or (z) to obtain cash proceeds by borrowing against the
Mortgagor's equity in the related Mortgaged Property. The remaining Mortgage
Loans are "purchase money" loans, the proceeds of which were used to purchase
the related Mortgaged Property.
 
    The Mortgage Loan Groups contained, as of the Statistic Calculation Date,
1,080 loans to be sold by the Sponsor to the Trust evidenced by promissory notes
(the "Notes") secured by Mortgages on the Mortgaged Properties, which are
located in 29 states. The Mortgaged Properties securing the Mortgage Loans
consist primarily of single-family residences (each of which may be detached, a
rowhouse or townhouse, part of a two- to four-family dwelling, a condominium
unit or a unit in a planned unit development ("PUD")). The Mortgaged Properties
may be owner-occupied (which includes second and vacation homes) and non-owner
occupied investment properties. Approximately 94.30% of the Mortgage Loans in
the Fixed Rate Group are secured by first lien mortgages or deeds of trust on
the related Mortgaged Properties and approximately 5.70% of the Mortgage Loans
in the Fixed Rate Group are secured by junior liens on the related Mortgaged
Properties. Approximately 99.80% of the Mortgage Loans in the Adjustable Rate
Group are secured by first lien mortgages or deeds of trust on the related
Mortgaged Properties and 0.20% of the Mortgage Loans in the Adjustable Rate
Group are secured by junior liens on the related Mortgaged Properties.
 
    As of the Statistic Calculation Date, no Mortgage Loan had a remaining term
to maturity greater than 30 years and not more than 0.15% of the Mortgage Loans
were more than 60 days delinquent. As of the Closing Date, no Mortgage Loan will
be more than 60 days delinquent.
 
    Each Mortgage Loan in the Trust will be assigned to one of two mortgage loan
groups (the "Fixed Rate Group" and the "Adjustable Rate Group" and, each, a
"Mortgage Loan Group") comprised of Mortgage Loans that bear interest at fixed
rates only (except that, with respect to Program Loans included in the Fixed
Rate Group, the related Mortgage Rate may be reduced by as much as 1.50% under
certain circumstances described under "Risk Factors -- Program Loans" herein),
in the case of the Fixed Rate Group, and Mortgage Loans that bear interest at
rates subject to periodic adjustment only, in the case of the Adjustable Rate
Group. As of the Statistic Calculation Date, approximately 10.28% of the
Mortgage Loans in the Fixed Rate Group by aggregate principal balance (6.75% of
the aggregate Loan Balances) are Program Loans that provide for reductions in
the related Mortgage Rates by as much as 1.50% under certain circumstances. No
Mortgage Loan in the Adjustable Rate Group is a Program Loan. See "Risk 
Factors--Program Loans" herein. The Class A-1, Class A-2, Class A-3 and 
Class A-4 Certificates represent undivided ownership interests in all Mortgage 
Loans contained in the Fixed Rate Group, and the Class A-5 Certificates 
represent undivided ownership interests in all Mortgage Loans contained in the 
Adjustable Rate Group.
 
    The LTVs or CLTVs described herein were calculated based upon the Property
Values of the related Mortgaged Properties at the time of origination. No
assurance can be given that such Property Values of the Mortgaged Properties
have remained or will remain at their levels on the dates of origination of the
related Mortgage Loans. If the Property Values decline such that the outstanding
balances of the Mortgage Loans, together with the outstanding balances of any
senior liens, become equal to or greater than the then current value of the
Mortgaged Properties, the actual rates of delinquencies, foreclosures and losses
could be higher than those heretofore experienced in the Sponsor's Portfolio, as
set forth above under "Sponsor's Mortgage Loan Program," and in the mortgage
lending industry in general.
 

                                     S-21

<PAGE>

Difference Between Statistic Calculation Date Mortgage Loan Groups and
Closing Date Mortgage Loan Groups
 
    The statistical information presented in this Prospectus Supplement is 
based on the Mortgage Loan Groups as of the Statistic Calculation Date. Each 
Mortgage Loan Group as of the Statistic Calculation Date reflects the 
Mortgage Loans comprised thereof, and the statistical information presented 
herein is based on the number and the principal balances of such Mortgage 
Loans as of the Statistic Calculation Date. The aggregate principal balance 
of the Mortgage Loans as of such date is $73,470,152.21. The Sponsor expects 
that, as of the Closing Date, the Fixed Rate Group will represent 
approximately $50,000,000 in Mortgage Loans and the Adjustable Rate Group 
will represent approximately $25,000,000 in Mortgage Loans. With respect to 
each Mortgage Loan Group as of the Statistic Calculation Date, as to which 
statistical information is presented herein, some amortization of the 
Mortgage Loans contained in such Mortgage Loan Group will occur prior to the 
Closing Date. Moreover, certain loans included as of the Statistic 
Calculation Date may prepay in full, or may be determined not to meet the 
eligibility requirements for the related final Mortgage Loan Group, and may 
not be included in the related final Mortgage Loan Group. As a result of the 
foregoing, the statistical distribution of characteristics as of the Closing 
Date for the final Mortgage Loan Groups will vary somewhat from the 
statistical distribution of such characteristics as of the Statistic 
Calculation Date as presented in this Prospectus Supplement, although such 
variance will not be material.
 
Fixed Rate Group
 
    As of the Statistic Calculation Date, the Mortgage Loans in the Fixed Rate
Group consist of 816 loans secured by Mortgaged Properties located in 25 states,
as set forth herein. As of the Statistic Calculation Date, the Mortgage Loans in
the Fixed Rate Group had an aggregate principal balance of $48,247,433.71, the
minimum principal balance of any of such Mortgage Loans was $9,625.45, the
maximum principal balance thereof was $368,050.00 and the average principal
balance of such Mortgage Loans was $59,126.76. The Mortgage Rates on the
Mortgage Loans in the Fixed Rate Group as of the Statistic Calculation Date
ranged from 8.49% to 15.45% per annum, and the weighted average Mortgage Rate of
the Mortgage Loans in the Fixed Rate Group was 10.97% per annum. The original
term to stated maturity of the Mortgage Loans in the Fixed Rate Group as of the
Statistic Calculation Date ranged from 60 months to 360 months, the remaining
term to stated maturity ranged from 57 months to 360 months, the weighted
average original term to stated maturity was approximately 247 months, the
weighted average remaining term to stated maturity was approximately 246 months,
the weighted average seasoning was approximately one month and the weighted
average CLTV was 77.88%. As of the Statistic Calculation Date, no Mortgage Loan
in the Fixed Rate Group had a stated maturity later than September 15, 2027.
Approximately 66.49% of the Mortgage Loans in the Fixed Rate Group by aggregate
principal balance require monthly payments of principal that will fully amortize
the Mortgage Loans by their respective maturity dates, and 33.51% of the
aggregate principal balance of the Mortgage Loans in the Fixed Rate Group are
Balloon Loans.
 
    As of the Statistic Calculation Date, 4 Mortgage Loans with an aggregate
principal balance of approximately $216,906.35 and representing approximately
0.45% of the Fixed Rate Group were secured by "blanket mortgages". A blanket
mortgage is a mortgage or deed of trust that covers either more than one parcel
of land, which may or may not be contiguous with the other parcels covered by
the related blanket mortgage, or more than one residential dwelling on a single
parcel of land. Approximately 37.57% of the Mortgage Loans in the Fixed Rate
Group that are blanket mortgages are secured by investment properties of the
related borrower.
 

                                     S-22
<PAGE>
                               FIXED RATE GROUP
                          GEOGRAPHIC DISTRIBUTION(1)
 
<TABLE>
<CAPTION>
                                                                                              % OF AGGREGATE
                                                                   AGGREGATE PRINCIPAL           PRINCIPAL
                                                                    BALANCE AS OF THE        BALANCE AS OF THE
                                                   NUMBER OF      STATISTIC CALCULATION    STATISTIC CALCULATION
STATE                                           MORTGAGE LOANS            DATE                     DATE
- ----------------------------------------------  ---------------  -----------------------  -----------------------
<S>                                             <C>              <C>                      <C>
Arkansas......................................               2      $       84,779.75                 0.18%
Colorado......................................               3             322,194.97                 0.67
Florida.......................................              69           4,014,817.99                 8.32
Georgia.......................................              54           3,579,168.37                 7.42
Iowa..........................................               8             372,636.29                 0.77
Idaho.........................................               2             165,795.00                 0.34
Illinois......................................              58           3,751,071.47                 7.77
Indiana.......................................              61           2,730,437.24                 5.66
Kansas........................................               3              93,200.71                 0.19
Kentucky......................................              22           1,819,388.76                 3.77
Louisiana.....................................              38           2,108,725.41                 4.37
Maryland......................................               9             678,504.32                 1.41
Michigan......................................              43           2,362,518.80                 4.90
Missouri......................................               1              50,037.71                 0.10
Mississippi...................................               6             358,631.86                 0.74
North Carolina................................              59           3,879,726.81                 8.04
Ohio..........................................             109           6,645,423.01                13.77
Oregon........................................               2             149,671.11                 0.31
South Carolina................................             123           6,213,288.67                12.88
Tennessee.....................................             129           7,623,135.75                15.80
Texas.........................................               4             189,779.09                 0.39
Utah..........................................               2             294,901.43                 0.61
Virginia......................................               3             116,218.29                 0.24
Washington....................................               3             493,362.55                 1.02
West Virginia.................................               3             150,018.35                 0.31
                                                ---------------  -----------------------            ------
TOTAL.........................................             816      $   48,247,433.71               100.00%
                                                ---------------  -----------------------            ------
                                                ---------------  -----------------------            ------
</TABLE>
 
- ------------------------
 
(1) Geographic location generally is determined by location of the related
    Mortgaged Property; however, with respect to certain Mortgage Loans,
    geographic location is determined by Mortgagor mailing address.
 
                                     S-23
<PAGE>
                  
                               FIXED RATE GROUP 
                             DISTRIBUTION OF CLTVs
 
<TABLE>
<CAPTION>
                                                                      % OF AGGREGATE
                                           AGGREGATE PRINCIPAL           PRINCIPAL
                                            BALANCE AS OF THE        BALANCE AS OF THE
     RANGE OF            NUMBER OF        STATISTIC CALCULATION    STATISTIC CALCULATION
   CLTV RATIOS        MORTGAGE LOANS              DATE                     DATE
- ------------------  -------------------  -----------------------  -----------------------
<S>                 <C>                  <C>                      <C>
    10.01 to 20.00               6           $    110,678.98                  0.23%
    20.01 to 30.00               5                115,789.42                  0.24
    30.01 to 40.00              12                276,482.71                  0.57
    40.01 to 50.00              30                882,840.26                  1.83
    50.01 to 60.00              54              2,428,627.56                  5.03
    60.01 to 70.00             134              7,843,951.04                 16.26
    70.01 to 80.00             285             15,301,515.26                 31.71
    80.01 to 90.00             279             20,605,947.28                 42.71
   90.01 to 100.00               9                583,501.20                  1.21
  100.01 to 110.00               2                 98,100.00                  0.20
                               ---             -------------               --------
             TOTAL             816           $  48,247,433.7               1100.00%
                               ---             -------------               --------
                               ---             -------------               --------
</TABLE>
 
                                     S-24

<PAGE>

                               FIXED RATE GROUP
                       DISTRIBUTION OF MORTGAGE RATES(1)
 
<TABLE>
<CAPTION>
                                                                                                  % OF AGGREGATE
                                                                       AGGREGATE PRINCIPAL           PRINCIPAL
                                                                        BALANCE AS OF THE        BALANCE AS OF THE
                   RANGE OF                          NUMBER OF        STATISTIC CALCULATION    STATISTIC CALCULATION
                MORTGAGE RATES                    MORTGAGE LOANS              DATE                     DATE
- ----------------------------------------------  -------------------  -----------------------  -----------------------
<S>                                             <C>                  <C>                      <C>
8.001 to 8.500................................               2          $      100,400.00                 0.21%
8.501 to 9.000................................              25               1,589,361.10                 3.29
9.001 to 9.500................................              53               3,712,733.60                 7.70
9.501 to 10.000...............................             107               7,189,819.10                14.90
10.001 to 10.500..............................              97               6,453,807.66                13.38
10.501 to 11.000..............................             143               9,110,447.50                18.88
11.001 to 11.500..............................              87               5,473,005.97                11.34
11.501 to 12.000..............................              96               4,747,917.13                 9.84
12.001 to 12.500..............................              77               3,477,555.99                 7.21
12.501 to 13.000..............................              67               3,773,209.52                 7.82
13.001 to 13.500..............................              32               1,390,185.58                 2.88
13.501 to 14.000..............................              21                 864,835.40                 1.79
14.001 to 14.500..............................               7                 311,155.16                 0.64
14.501 to 15.000..............................               1                  32,500.00                 0.07
15.001 to 15.500..............................               1                  20,500.00                 0.04
                                                           ---       -----------------------            ------
TOTAL.........................................             816          $   48,247,433.71               100.00%
                                                           ---       -----------------------            ------
                                                           ---       -----------------------            ------
</TABLE>
 
- ------------------------
 
(1) Does not reflect any reductions of Mortgage Rates that may be permitted on
    Program Loans originated under the Sponsor's Incentive Program.
 
                                      S-25

<PAGE>

                               FIXED RATE GROUP
                    REMAINING TERM TO MATURITY DISTRIBUTION
 
<TABLE>
<CAPTION>
                                                                                              % OF AGGREGATE
                                                                   AGGREGATE PRINCIPAL           PRINCIPAL
                                                                    BALANCE AS OF THE        BALANCE AS OF THE
                                                   NUMBER OF      STATISTIC CALCULATION    STATISTIC CALCULATION
MONTHS                                          MORTGAGE LOANS            DATE                     DATE
- ----------------------------------------------  ---------------  -----------------------  -----------------------
<S>                                             <C>              <C>                      <C>
60 or less....................................               6          $  129,760.36                 0.27%
61 to 120.....................................              27             854,082.36                 1.77
121 to 180....................................             455          24,232,095.49                50.22
181 to 240....................................             135           6,927,353.12                14.36
241 to 300....................................               2             100,186.61                 0.21
301 to 360....................................             191          16,003,955.77                33.17
                                                ---------------  -----------------------            ------
TOTAL.........................................             816      $   48,247,433.71               100.00%
                                                ---------------  -----------------------            ------
                                                ---------------  -----------------------            ------
</TABLE>
 
                               FIXED RATE GROUP
                      DISTRIBUTION OF PRINCIPAL BALANCES
 
<TABLE>
<CAPTION>
                                                                                                  % OF AGGREGATE
                                                                       AGGREGATE PRINCIPAL           PRINCIPAL
                                                                        BALANCE AS OF THE        BALANCE AS OF THE
                   RANGE OF                          NUMBER OF        STATISTIC CALCULATION    STATISTIC CALCULATION
              PRINCIPAL BALANCES                  MORTGAGE LOANS              DATE                     DATE
- ----------------------------------------------  -------------------  -----------------------  -----------------------
<S>                                             <C>                  <C>                      <C>
$25,000 or less..............................               87          $    1,636,602.30                 3.39%
 25,001 to 50,000.............................             315              11,782,461.00                24.42
 50,001 to 75,000.............................             221              13,443,077.64                27.86
 75,001 to 100,000............................             105               8,999,785.92                18.65
 100,001 to 125,000...........................              47               5,333,701.63                11.05
 125,001 to 150,000...........................              21               2,929,808.70                 6.07
 150,001 to 175,000...........................               9               1,470,420.07                 3.05
 175,001 to 200,000...........................               3                 563,481.26                 1.17
 200,001 to 225,000...........................               3                 669,000.00                 1.39
 225,001 to 250,000...........................               1                 237,921.21                 0.49
 250,001 to 275,000...........................               2                 516,354.51                 1.07
 275,001 to 300,000...........................               1                 296,769.47                 0.62
 350,001 to 375,000...........................               1                 368,050.00                 0.76
                                                           ---       -----------------------            ------
TOTAL.........................................             816          $   48,247,433.71               100.00%
                                                           ---       -----------------------            ------
                                                           ---       -----------------------            ------
</TABLE>


                                     S-26
 

<PAGE>
                               FIXED RATE GROUP
                         DISTRIBUTION OF PROPERTY TYPE
 
<TABLE>
<CAPTION>
                                                                                              % OF AGGREGATE
                                                                   AGGREGATE PRINCIPAL           PRINCIPAL
                                                                    BALANCE AS OF THE        BALANCE AS OF THE
                                                  NUMBER OF       STATISTIC CALCULATION    STATISTIC CALCULATION
PROPERTY TYPE                                  MORTGAGE LOANS             DATE                     DATE
- --------------------------------------------  -----------------  -----------------------  -----------------------
<S>                                           <C>                <C>                      <C>
Blanket Mortgage............................                  4     $      216,906.35                 0.45%
Condominium.................................                 10            626,949.04                 1.30
Manufactured Housing........................                 63          2,834,801.56                 5.88
PUD.........................................                  7            684,139.42                 1.42
Single Family Detached......................                710         42,296,669.58                87.67
Single Family Attached......................                  4            132,823.62                 0.28
Two- to Four-Family.........................                 18          1,455,144.14                 3.02
                                              -----------------  -----------------------            ------
TOTAL.......................................                816     $   48,247,433.71               100.00%
                                              -----------------  -----------------------            ------
                                              -----------------  -----------------------            ------
</TABLE>
                           
                               FIXED RATE GROUP
                           DISTRIBUTION OF OCCUPANCY
 
<TABLE>
<CAPTION>
                                                                                              % OF AGGREGATE
                                                                   AGGREGATE PRINCIPAL           PRINCIPAL
                                                                    BALANCE AS OF THE        BALANCE AS OF THE
                                                   NUMBER OF      STATISTIC CALCULATION    STATISTIC CALCULATION
OCCUPANCY TYPE                                  MORTGAGE LOANS            DATE                     DATE
- ----------------------------------------------  ---------------  -----------------------  -----------------------
<S>                                             <C>              <C>                      <C>
Owner Occupied................................            759       $   45,224,368.83                93.73%
Investor......................................             56            2,978,064.88                 6.17
Second Home...................................              1               45,000.00                 0.09
                                                ---------------  -----------------------            ------
TOTAL.........................................            816       $   48,247,433.71               100.00%
                                                ---------------  -----------------------            ------
                                                ---------------  -----------------------            ------
</TABLE>
 

                               FIXED RATE GROUP
                        DISTRIBUTION OF TERM SEASONING
 
<TABLE>
<CAPTION>
                                                                                                  % OF AGGREGATE
                                                                       AGGREGATE PRINCIPAL           PRINCIPAL
                                                                        BALANCE AS OF THE        BALANCE AS OF THE
                  MONTHS OF                          NUMBER OF        STATISTIC CALCULATION    STATISTIC CALCULATION
                  SEASONING                       MORTGAGE LOANS              DATE                     DATE
- ----------------------------------------------  -------------------  -----------------------  -----------------------
<S>                                             <C>                  <C>                      <C>
0.............................................             145          $    9,153,937.00                18.97%
1 to 6........................................             668              38,983,895.64                80.80
7 to 12.......................................               1                  14,783.61                 0.03
13 to 18......................................               2                  94,817.46                 0.20
                                                           ---       -----------------------            ------
TOTAL.........................................             816          $   48,247,433.71               100.00%
                                                           ---       -----------------------            ------
                                                           ---       -----------------------            ------
</TABLE>
 

                                     S-27

<PAGE>


Adjustable Rate Group
 
    The Mortgage Loans in the Adjustable Rate Group consist of 264 loans 
secured by Mortgaged Properties located in 25 states, as set forth herein. As 
of the Statistic Calculation Date, the Mortgage Loans in the Adjustable Rate 
Group had an aggregate principal balance of $25,222,718.50, the minimum 
principal balance of any of such Mortgage Loans was $20,000.00, the maximum 
principal balance thereof was $451,623.35 and the average principal balance 
of such Mortgage Loans was $95,540.60. As of the Statistic Calculation Date, 
the weighted average current Mortgage Rate of the Mortgage Loans in the 
Adjustable Rate Group was 10.21% and the weighted average margin was 7.04%.
 
    For the Mortgage Loans in the Adjustable Rate Group as of the Statistic 
Calculation Date, the original term to stated maturity ranged from 180 months 
to 360 months, the remaining term to stated maturity ranged from 178 months 
to 360 months, the weighted average remaining term to stated maturity was 356 
months, the weighted average original term to stated maturity was 358 months 
and the weighted average seasoning was approximately two months. No Mortgage 
Loan in the Adjustable Rate Group had a stated maturity later than September 
15, 2027. All of the Mortgage Loans in the Adjustable Rate Group require 
monthly payments of principal that will fully amortize the Mortgage Loans by 
their respective maturity dates. As of the Statistic Calculation Date, all of 
the Mortgage Loans in the Adjustable Rate Group were Actuarial Loans.
 
    As of the Statistic Calculation Date the weighted average original LTV of 
the Adjustable Rate Group was 81.90%. Approximately 99.80% of the Mortgage 
Loans in the Adjustable Rate Group are secured by first lien mortgages or 
deeds of trust on the related Mortgaged Properties and the remainder of 
Mortgage Loans in the Adjustable Rate Group are secured by junior liens on 
the related Mortgaged Properties.

    96.13% of the Mortgage Loans in the Adjustable Rate Group bear interest 
at a rate equal to six-month LIBOR plus a margin. Substantially all of the 
remaining Adjustable Rate Group Mortgage Loans bear interest at a rate equal 
to the one-year CMT index plus a margin.
 
    The Adjustable Rate Group Mortgage Loans have semi-annual interest rate 
and semi-annual payment adjustment frequencies. As of the Statistic 
Calculation Date, approximately 61.98% of the Mortgage Loans included in the 
Adjustable Rate Group have initial Mortgage Rates and payments that will 
remain fixed for 24 months or more from the date of origination thereof 
before such Mortgage Loans become subject to the semi-annual adjustment 
described in the preceding sentence. The margins for the Adjustable Rate 
Group Mortgage Loans range from 4.950% to 11.090%. Substantially all of the 
Adjustable Rate Group Mortgage Loans have a periodic (i.e., semi-annual) rate 
adjustment cap of 1.5%, with approximately 74.0% having a lifetime adjustment 
cap of 7.0% in excess of the related initial Mortgage Rate, and less than 
26.5% having lifetime caps other than 7.0%. As of the Statistic Calculation 
Date, the weighted average number of months until the next adjustment date is 
16. The weighted average maximum Mortgage Rate as of the Statistic 
Calculation Date was 16.946%. The weighted average minimum Mortgage Rate as 
of the Statistic Calculation Date was 10.478%.
 
                                     S-28
<PAGE>
<TABLE>
<CAPTION>
                             ADJUSTABLE RATE GROUP
                           GEOGRAPHIC DISTRIBUTION(1)

                                                                   AGGREGATE PRINCIPAL
                                                                    BALANCE AS OF THE      % OF AGGREGATE PRINCIPAL
                                                  NUMBER OF       STATISTIC CALCULATION        BALANCE AS OF THE
STATE                                           MORTGAGE LOANS            DATE            STATISTIC CALCULATION DATE
- ---------------------------------------------  ----------------  -----------------------  ---------------------------
<S>                                            <C>               <C>                      <C>
Arizona......................................                 3      $    411,000.00                    1.63%
California...................................                 8         1,620,600.00                    6.43
Colorado.....................................                 1           339,860.15                    1.35
Florida......................................                18         1,804,481.38                    7.15
Georgia......................................                 4           427,085.04                    1.69
Iowa.........................................                 1           123,750.00                    0.49
Idaho........................................                 4           230,525.00                    0.91
Illinois.....................................                12         1,500,210.60                    5.95
Indiana......................................                11           699,471.47                    2.77
Kansas.......................................                 1            47,000.00                    0.19
Kentucky.....................................                11           501,454.44                    1.99
Maryland.....................................                17         2,789,780.02                   11.06
Michigan.....................................                66         5,671,134.70                   22.48
Missouri.....................................                 1            44,850.28                    0.18
Montana......................................                 1           108,019.80                    0.43
North Carolina...............................                11           939,728.99                    3.73
Ohio.........................................                61         4,702,249.12                   18.64
Oregon.......................................                 1            83,000.00                    0.33
South Carolina...............................                 5           432,789.43                    1.72
Tennessee....................................                15         1,355,735.00                    5.38
Texas........................................                 1            99,418.84                    0.39
Utah.........................................                 1           106,312.09                    0.42
Virginia.....................................                 6           907,281.88                    3.60
Washington...................................                 1            95,000.00                    0.38
Wisconsin....................................                 3           181,980.27                    0.72
                                               ----------------         ------------                     ---
TOTAL........................................               264      $ 25,222,718.50                  100.00%
                                               ----------------         ------------                     ---
                                               ----------------         ------------                     ---

- ------------------------
 
(1) Geographic location generally is determined by location of the related
    Mortgaged Property; however, with respect to certain Mortgage Loans,
    geographic location is determined by Mortgagor mailing address.

</TABLE>

                                       S-29
<PAGE>
<TABLE>
<CAPTION>
                             ADJUSTABLE RATE GROUP
                             DISTRIBUTION OF CLTVs
 
                                                                                                  % OF AGGREGATE
                                                                       AGGREGATE PRINCIPAL           PRINCIPAL
                                                                        BALANCE AS OF THE        BALANCE AS OF THE
                   RANGE OF                          NUMBER OF        STATISTIC CALCULATION    STATISTIC CALCULATION
                 CLTV RATIOS                      MORTGAGE LOANS              DATE                     DATE
- ----------------------------------------------  -------------------  -----------------------  -----------------------
<S>                                             <C>                  <C>                      <C>
20.01 to 30.00................................               1          $       20,000.00                 0.08%
30.01 to 40.00................................               1                  44,200.00                 0.18
40.01 to 50.00................................               2                 151,963.62                 0.60
50.01 to 60.00................................               4                 207,784.43                 0.82
60.01 to 70.00................................              32               2,082,256.40                 8.25
70.01 to 80.00................................              77               8,052,449.54                31.93
80.01 to 90.00................................             144              14,426,476.26                57.20
90.01 to 100.00...............................               3                 237,588.25                 0.94
                                                           ---       -----------------------            ------
TOTAL.........................................             264          $   25,222,718.50               100.00%
                                                           ---       -----------------------            ------
                                                           ---       -----------------------            ------
</TABLE>

<TABLE>
<CAPTION>
 
                             ADJUSTABLE RATE GROUP
                         DISTRIBUTION OF MORTGAGE RATES
 
                                                                               AGGREGATE
                                                                               PRINCIPAL          % OF AGGREGATE
                                                                                BALANCE              PRINCIPAL
                                                                               AS OF THE         BALANCE AS OF THE
                      RANGE OF                              NUMBER OF          STATISTIC       STATISTIC CALCULATION
                   MORTGAGE RATES                        MORTGAGE LOANS     CALCULATION DATE           DATE
- -----------------------------------------------------  -------------------  ----------------  -----------------------
<S>                                                    <C>                  <C>               <C>
7.501 to 8.000.......................................               3       $     195,900.00              0.78%
8.001 to 8.500.......................................               5             502,430.48              1.99
8.501 to 9.000.......................................              15           2,007,565.81              7.96
9.001 to 9.500.......................................              30           2,917,743.36             11.57
9.501 to 10.000......................................              59           5,667,533.79             22.47
10.001 to 10.500.....................................              43           4,964,898.14             19.68
10.501 to 11.000.....................................              61           5,126,255.39             20.32
11.001 to 11.500.....................................              19           1,598,381.94              6.34
11.501 to 12.000.....................................              18           1,662,591.96              6.59
12.001 to 12.500.....................................               7             312,739.10              1.24
12.501 to 13.000.....................................               3             208,178.53              0.83
13.001 to 13.500.....................................               1              58,500.00              0.23
                                                                  ---       ----------------            ------
TOTAL................................................             264       $  25,222,718.50            100.00%
                                                                  ---       ----------------            ------
                                                                  ---       ----------------            ------
</TABLE>
                                      S-30
<PAGE>
<TABLE>
<CAPTION>

                             ADJUSTABLE RATE GROUP
                    REMAINING TERM TO MATURITY DISTRIBUTION
                                                                                   AGGREGATE PRINCIPAL      % OF AGGREGATE
                                                                     NUMBER OF        BALANCE AS OF       PRINCIPAL BALANCE AS
                                                                     MORTGAGE        THE STATISTIC          OF THE STATISTIC
                              MONTHS                                  LOANS         CALCULATION DATE        CALCULATION DATE
- ----------------------------------------------------------------   ----------    ----------------------  ----------------------
<S>                                                                <C>           <C>                     <C>
121 to 180......................................................          4         $     244,748.70                  0.97%
181 to 240......................................................          2               104,830.03                  0.42
301 to 360......................................................        258            24,873,139.77                  98.61
                                                                        ---         ----------------                 ------
TOTAL...........................................................        264         $  25,222,718.50                 100.00%
                                                                        ---         ----------------                 ------
                                                                        ---         ----------------                 ------
</TABLE>

<TABLE>
<CAPTION>
                             ADJUSTABLE RATE GROUP
                       DISTRIBUTION OF PRINCIPAL BALANCES
 
                                                                                                             % OF AGGREGATE
                                                                                                                PRINCIPAL
                                                                                    AGGREGATE PRINCIPAL       BALANCE AS OF
                             RANGE OF                                 NUMBER OF       BALANCE AS OF           THE STATISTIC
                            PRINCIPAL                                 MORTGAGE        THE STATISTIC            CALCULATION
                             BALANCES                                   LOANS        CALCULATION DATE              DATE
- ------------------------------------------------------------------  -------------  --------------------       ---------------
<S>                                                                 <C>            <C>                         <C>
$25,000 or less...................................................            6      $     137,765.04               0.55%
25,001 to 50,000..................................................           37          1,485,013.72               5.89
50,001 to 75,000..................................................           85          5,271,828.46              20.90
75,001 to 100,000.................................................           51          4,453,740.64              17.66
100,001 to 125,000................................................           29          3,192,320.48              12.66
125,001 to 150,000................................................           17          2,358,420.89               9.35
150,001 to 175,000................................................           10          1,598,501.38               6.34
175,001 to 200,000................................................           12          2,248,256.64               8.91
200,001 to 225,000................................................            7          1,497,059.91               5.94
225,001 to 250,000................................................            5          1,189,745.52               4.72
250,001 to 275,000................................................            1            259,876.88               1.03
325,001 to 350,000................................................            1            339,860.15               1.35
350,001 to 375,000................................................            2            738,705.44               2.93
450,001 to 475,000................................................            1            451,623.35               1.79
                                                                            ---      ----------------             ------
TOTAL.............................................................          264      $  25,222,718.50             100.00%
                                                                            ---      ----------------             ------
                                                                            ---      ----------------             ------
</TABLE>
                                      S-31
<PAGE>
<TABLE>
<CAPTION>
 
                             ADJUSTABLE RATE GROUP
                         DISTRIBUTION OF PROPERTY TYPE
 
                                                                                                     % OF AGGREGATE
                                                                                      AGGREGATE         PRINCIPAL
                                                                                      PRINCIPAL       BALANCE AS OF
                                                                      NUMBER OF     BALANCE AS OF     THE STATISTIC
                                                                      MORTGAGE      THE STATISTIC      CALCULATION
PROPERTY TYPE                                                           LOANS      CALCULATION DATE       DATE
- ------------------------------------------------------------------  -------------  ----------------  ---------------
<S>                                                                 <C>            <C>               <C>
Condominium.......................................................            2    $     119,829.85          0.48%
Manufactured Housing..............................................            3          162,327.00          0.64
PUD...............................................................            6          776,656.24          3.08
Single Family Attached............................................            2          150,800.00          0.60
Single Family Detached............................................          243       22,846,606.50         90.58
Townhouse.........................................................            3          206,100.00          0.82
Two- to Four-Family................................................            5          960,398.91          3.81
                                                                            ---    ----------------        ------
TOTAL.............................................................          264    $  25,222,718.50        100.00%
                                                                            ---    ----------------        ------
                                                                            ---    ----------------        ------
</TABLE>

<TABLE>
<CAPTION>
 
                             ADJUSTABLE RATE GROUP
                           DISTRIBUTION OF OCCUPANCY
 
                                                                                      AGGREGATE      % OF AGGREGATE
                                                                                      PRINCIPAL         PRINCIPAL
                                                                      NUMBER OF     BALANCE AS OF     BALANCE AS OF
                                                                      MORTGAGE      THE STATISTIC      THE STATISTIC
OCCUPANCY TYPE                                                          LOANS      CALCULATION DATE  CALCULATION DATE
- ------------------------------------------------------------------  -------------  ----------------  ---------------
<S>                                                                 <C>            <C>               <C>
Owner Occupied....................................................          249    $  24,320,234.10         96.42%
Investment........................................................           15          902,484.40          3.58
                                                                            ---    ----------------        ------
TOTAL.............................................................          264    $  25,222,718.50        100.00%
                                                                            ---    ----------------        ------
                                                                            ---    ----------------        ------
</TABLE>
 
<TABLE>
<CAPTION>
                             ADJUSTABLE RATE GROUP
                       DISTRIBUTION OF TERM OF SEASONING
 
                                                                                                     % OF AGGREGATE
                                                                                      AGGREGATE         PRINCIPAL
                                                                                      PRINCIPAL       BALANCE AS OF
                                                                      NUMBER OF     BALANCE AS OF     THE STATISTIC
                            MONTHS OF                                 MORTGAGE      THE STATISTIC      CALCULATION
                            SEASONING                                   LOANS      CALCULATION DATE       DATE
- ------------------------------------------------------------------  -------------  ----------------  ---------------
<S>                                                                 <C>            <C>               <C>
0.................................................................           27    $   2,190,825.00          8.69%
1 to 6............................................................          236       22,987,043.22         91.14
7 to 12...........................................................            1           44,850.28          0.18
                                                                            ---    ----------------        ------
TOTAL.............................................................          264    $  25,222,718.50        100.00%
                                                                            ---    ----------------        ------
                                                                            ---    ----------------        ------
</TABLE>
                                      S-32
<PAGE>
<TABLE>
<CAPTION>
 
                             ADJUSTABLE RATE GROUP
                     DISTRIBUTION OF MAXIMUM MORTGAGE RATES
 
                                                                                                     % OF AGGREGATE
                                                                                      AGGREGATE         PRINCIPAL
                                                                                      PRINCIPAL       BALANCE AS OF
                                                                      NUMBER OF     BALANCE AS OF     THE STATISTIC
                             MAXIMUM                                  MORTGAGE      THE STATISTIC      CALCULATION
                          MORTGAGE RATES                                LOANS      CALCULATION DATE       DATE
- ------------------------------------------------------------------  -------------  ----------------  ---------------
<S>                                                                 <C>            <C>               <C>
14.001 to 14.500..................................................            1    $     110,000.00          0.44%
14.501 to 15.000..................................................           10        1,301,595.68          5.16
15.001 to 15.500..................................................           12        1,776,769.25          7.04
15.501 to 16.000..................................................           20        2,366,128.99          9.38
16.001 to 16.500..................................................           27        2,772,550.08         10.99
16.501 to 17.000..................................................           52        4,698,623.36         18.63
17.001 to 17.500..................................................           41        3,922,752.65         15.55
17.501 to 18.000..................................................           59        5,118,518.02         20.29
18.001 to 18.500..................................................           17        1,439,881.94          5.71
18.501 to 19.000..................................................           15        1,188,630.62          4.71
19.001 to 19.500..................................................            7          319,089.38          1.27
19.501 to 20.000..................................................            3          208,178.53          0.83
                                                                            ---    ----------------        ------
TOTAL.............................................................          264    $  25,222,718.50        100.00%
                                                                            ---    ----------------        ------
                                                                            ---    ----------------        ------
</TABLE>
 
                                       S-33
<PAGE>
                             ADJUSTABLE RATE GROUP
                     DISTRIBUTION OF MINIMUM MORTGAGE RATES
 
<TABLE>
<CAPTION>
                                                                      % OF AGGREGATE
                                           AGGREGATE PRINCIPAL           PRINCIPAL
                                            BALANCE AS OF THE        BALANCE AS OF THE
     MINIMUM             NUMBER OF        STATISTIC CALCULATION    STATISTIC CALCULATION
  MORTGAGE RATES      MORTGAGE LOANS              DATE                     DATE
- ------------------  -------------------  -----------------------  -----------------------
<S>                 <C>                  <C>                      <C>
   7.001 to 7.500                1             $   130,500.00                 0.52%
   8.001 to 8.500                1                 110,000.00                 0.44
   8.501 to 9.000               13               1,507,456.32                 5.98
   9.001 to 9.500               27               2,774,368.72                11.00
   9.501 to 10.000              47               4,525,453.53                17.94
  10.001 to 10.500              39               4,001,141.64                15.86
  10.501 to 11.000              62               5,319,654.58                21.09
  11.001 to 11.500              25               2,780,164.82                11.02
  11.501 to 12.000              30               2,933,960.10                11.63
  12.001 to 12.500              10                 531,619.01                 2.11
  12.501 to 13.000               6                 445,666.18                 1.77
  13.001 to 13.500               3                 162,733.60                 0.65
                               ---             --------------               ------
             TOTAL             264             $25,222,718.50               100.00%
                               ---             --------------               ------
                               ---             --------------               ------
</TABLE>

                                       S-34

<PAGE>
 
                             ADJUSTABLE RATE GROUP
                            DISTRIBUTION OF MARGINS
 
<TABLE>
<CAPTION>
                                                                      % OF AGGREGATE
                                           AGGREGATE PRINCIPAL           PRINCIPAL
                                            BALANCE AS OF THE        BALANCE AS OF THE
                         NUMBER OF        STATISTIC CALCULATION    STATISTIC CALCULATION
    MARGINS           MORTGAGE LOANS              DATE                     DATE
- ------------------  -------------------  -----------------------  -----------------------
<S>                 <C>                  <C>                      <C>
    4.500 to 4.999               2             $   205,250.00                 0.81%
    5.000 to 5.499               7               1,178,434.07                 4.67
    5.500 to 5.999              21               2,168,799.14                 8.60
    6.000 to 6.499              32               3,154,181.89                12.51
    6.500 to 6.999              49               5,143,482.31                20.39
    7.000 to 7.499              56               4,980,733.27                19.75
    7.500 to 7.999              47               4,672,334.96                18.52
    8.000 to 8.499              25               2,085,882.79                 8.27
    8.500 to 8.999              11                 751,780.36                 2.98
    9.000 to 9.499               9                 508,855.77                 2.02
    9.500 to 9.999               4                 318,602.96                 1.26
   11.000 to 11.499              1                  54,380.98                 0.22
                               ---             --------------               ------
             TOTAL             264             $25,222,718.50               100.00%
                               ---             --------------               ------
                               ---             --------------               ------
</TABLE>
 
                                       S-35

<PAGE>
                             ADJUSTABLE RATE GROUP
                       NEXT INTEREST RATE ADJUSTMENT DATE
 
<TABLE>
<CAPTION>
                                                                                                  % OF AGGREGATE
                                                                       AGGREGATE PRINCIPAL           PRINCIPAL
                                                                        BALANCE AS OF THE        BALANCE AS OF THE
                NEXT INTEREST                        NUMBER OF        STATISTIC CALCULATION    STATISTIC CALCULATION
               ADJUSTMENT DATE                    MORTGAGE LOANS              DATE                     DATE
- ----------------------------------------------  -------------------  -----------------------  -----------------------
<S>                                             <C>                  <C>                      <C>
October 1, 1997...............................               1             $    44,850.28                 0.18%
November 1, 1997..............................               2                 236,347.00                 0.94
December 1, 1997..............................              15               2,220,548.46                 8.80
January 1, 1998...............................              28               2,888,813.92                11.45
February 1, 1998..............................              29               3,090,856.20                12.25
March 1, 1998.................................               8                 851,892.00                 3.38
April 1, 1998.................................               2                 256,500.00                 1.02
April 1, 1999.................................               1                 245,646.42                 0.97
May 1, 1999...................................               1                  88,147.85                 0.35
June 1, 1999..................................               9               1,434,062.19                 5.69
July 1, 1999..................................              59               4,440,247.05                17.60
August 1, 1999................................              69               6,364,210.13                25.23
September 1, 1999.............................              37               2,713,697.00                10.76
October 1, 1999...............................               3                 346,900.00                 1.38
                                                           ---             --------------               ------
   TOTAL......................................             264             $25,222,718.50               100.00%
                                                           ---             --------------               ------
                                                           ---             --------------               ------
</TABLE>

                                       S-36

<PAGE>
 
INTEREST PAYMENTS ON THE MORTGAGE LOANS
 
    Each Mortgage Loan provides for monthly payments by the obligor on the
related Note (the "Mortgagor") according to the actuarial method (the "Actuarial
Loans").
 
    Actuarial Loans provide that interest is charged to the Mortgagors
thereunder, and payments are due from such Mortgagors, as of a scheduled day of
each month which is fixed at the time of origination. Scheduled monthly payments
made by the Mortgagors on the Actuarial Loans either earlier or later than the
scheduled due dates thereof will not affect the amortization schedule or the
relative application of such payments to principal and interest.
 
                      PREPAYMENT AND YIELD CONSIDERATIONS
 
    The weighted average life of, and, if purchased at other than par
(disregarding, for purposes of this discussion, the effects on a Class A
Certificate Owner's yield resulting from the timing of the settlement date and
those considerations discussed below under "Payment Delay Feature of Class A-1
Certificates, Class A-2 Certificates, Class A-3 Certificates and Class A-4
Certificates"), the yield to maturity on a Class A Certificate will be directly
related to the rate of payment of principal of the Mortgage Loans in the related
Mortgage Loan Group, including for this purpose voluntary payment in full of
Mortgage Loans in the related Mortgage Loan Group prior to stated maturity (a
"Prepayment"), liquidations due to defaults, casualties and condemnations, and
repurchases of Mortgage Loans in the related Mortgage Loan Group by the Sponsor,
the Originators or the Servicer. 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 prepayments occurring at a rate higher (or lower) than the rate 
anticipated by the investor during the period immediately following the 
issuance of the Class A Certificates will not be offset by a subsequent like 
reduction (or increase) in the rate of principal prepayments. Investors must 
make their own decisions as to the appropriate prepayment assumptions to be 
used in deciding whether to purchase any of the Class A Certificates. The 
Sponsor makes no representations or warranties as to the rate of prepayment 
or the factors to be considered in connection with such determination.
 
PROJECTED PREPAYMENTS AND YIELDS FOR CLASS A CERTIFICATES
 
    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
Mortgage Loans in the related Mortgage Loan Group. If the actual rate of
payments on the Mortgage Loans in the related Mortgage Loan Group 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 Mortgage Loans in the
related Mortgage Loan Group 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.
 
    All of the Mortgage Loans in the Fixed Rate Group are fixed-rate mortgage
loans (except that, with respect to Program Loans included in the Fixed Rate
Group, the related Mortgage Rate may be reduced by as much as 1.50% under
certain circumstances described under "Risk Factors -- Program Loans" herein).
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.
Conversely, if prevailing interest rates rise appreciably above the interest
rates

                                       S-37

<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 prepayment experience on non-conventional home
equity loans may differ from that on conventional first mortgage loans,
primarily due to the lower credit quality of the typical borrower. Because the
credit histories of many home equity borrowers may preclude them from other
traditional sources of financing, such borrowers may be less likely to refinance
due to a decline in market interest rates.
 
    All of the Mortgage 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 loans to "lock-in" a lower fixed interest rate. However, no assurance
can be given as to the level of prepayments that the Mortgage Loans will
experience.
 
    The "Final Scheduled Payment Date" for each class of Class A Certificates 
is the Payment Date occurring in the following months: Class A-1 
Certificates, February 2013; Class A-2 Certificates, January 2019; Class A-3 
Certificates, October 2028; Class A-4 Certificates, October 2028; and Class 
A-5 Certificates, October 2028. Each such date is the date on which the 
Certificate Principal Balance of the related class of Class A Certificates 
would be reduced to zero, assuming, among other things that (i) no 
Prepayments are received on any of the Mortgage Loans in the related Mortgage 
Loan Group, (ii) each distribution of principal and interest on each of the 
Mortgage Loans in the related Mortgage Loan Group is timely received, (iii) 
no excess interest will be used to make accelerated payments of principal and 
(iv) the Mortgage Loans in the related Mortgage Loan Group have the 
applicable characteristics set forth herein. The original principal amounts 
of the Class A-1 Certificates, Class A-2 Certificates, Class A-3 
Certificates, Class A-4 Certificates and Class A-5 Certificates as of the 
Closing Date less all amounts previously distributed to the Owners of each 
such class of Class A Certificates (other than the Certificate Insurer) on 
account of principal shall be the "Class A-1 Certificate Principal Balance", 
the "Class A-2 Certificate Principal Balance", the "Class A-3 Certificate 
Principal Balance", the "Class A-4 Certificate Principal Balance" and the 
"Class A-5 Certificate Principal Balance", respectively, and, collectively, 
the "Class A Certificate Principal Balances". The Final Scheduled Payment 
Date for the Class A-3 and Class A-4 Certificates is the Payment Date in the 
calendar month thirteen months after the month in which the final payment on 
the Mortgage Loan in the Fixed Rate Group with the latest maturity occurs. In 
the event that, due to delinquencies on one or more Mortgage Loans in the 
Fixed Rate Group, or the acquisition by the Trust of one or more Mortgaged 
Properties securing any of such Mortgage Loans by foreclosure or otherwise, 
principal collections on such Mortgage Loans are delayed, the date on which 
the Class A Certificate Principal Balances of one or more Classes of Class A 
Certificates related to the Fixed Rate Group are reduced to zero may be 
delayed beyond the Final Scheduled Payment Date for such class(es). In such 
circumstances the timing of reductions in the Class A Certificate Principal 
Balances of such Class A Certificates will depend on the timing of 
foreclosures and collections with respect to such Mortgage Loans. The Pooling 
and Servicing Agreement will provide that, at the Remittance Date preceding 
the Final Scheduled Payment Date for the Class A-3 Certificates, the Class 
A-4 Certificates or the Class A-5 Certificates, if any Mortgage Loan in the 
related Mortgage Loan Group has not been paid in full, the Certificate 
Insurer will, on such Remittance Date, make an Insured Payment equal to the 
remaining aggregate outstanding Certificate Principal Balances of the related 
Certificates, in each case plus accrued interest thereon (but not including, 
in the case of the Class A-5 Certificates, any Available Funds Cap 
Carry-Forward Amount) if the Servicer has not purchased all of the remaining 
Mortgage Loans in the Adjustable Rate Group in accordance with the Pooling 
and Servicing Agreement.
 
    The actual final Payment Date with respect to each class of Class A
Certificates could occur significantly earlier than its Final Scheduled Payment
Date because (i) Net Monthly Excess Spread will be used to make accelerated
payments of principal (i.e., Subordination Increase Amounts) to the Owners of
each class of Class A Certificates, which payments will have the effect of
shortening the weighted average lives of each class of Class A Certificates,
(ii) Prepayments are likely to occur that shall be applied to the payment of the
related Class A Certificate Principal Balances and (iii) the Owners of the
Residual Certificates and the Servicer may cause a termination of the Trust on
or after the Clean-Up Call Date.

                                       S-38

<PAGE>
 
    The "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 each
class of Class A Certificates will be influenced by the rate at which principal
payments on the Mortgage Loans in the related Mortgage Loan Group are received,
which may be in the form of scheduled amortization, accelerated amortization or
prepayments (for this purpose, the term "prepayment" includes Prepayments and
liquidations due to default) or as a result of an early termination of the
Trust.
 
    Prepayments of home equity loans are commonly measured relative to a 
prepayment standard or model that 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. The model used in this 
Prospectus Supplement with respect to the Class A-1 Certificates, Class A-2 
Certificates, Class A-3 Certificates and Class A-4 Certificates is the 
Prepayment Model ("PPM"). PPM assumes a conditional prepayment rate of 4% per 
annum of the then outstanding principal balance of the Mortgage Loans in the 
first month of the life of the Mortgage Loans and an additional 1.45% 
(precisely, 16/11%) per annum in each month thereafter until the twelfth 
month. Beginning in the twelfth month and in each month thereafter during the 
life of the Mortgage Loans, PPM assumes a conditional prepayment rate of 20% 
per annum each month. As used in the table below, 0% PPM assumes prepayment 
rates equal to 0% of the PPM, i.e., no prepayments on the synthetic mortgage 
loans having the characteristics described below. Correspondingly, 100% PPM 
assumes prepayment rates equal to 100% of the PPM, and so forth. The model 
used in this Prospectus Supplement with respect to the Class A-5 Certificates 
is the CPR. The Constant Prepayment Rate ("CPR") represents an assumed 
constant rate of prepayment each month, expressed as an annual rate, relative 
to the then outstanding principal balance of a pool of home equity loans for 
the life of such home equity loans. Neither model purports to be either an 
historical description of the prepayment experience of any pool of home 
equity loans or a prediction of the anticipated rate of prepayment of any 
home equity loans, including the Mortgage Loans. The Sponsor 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 Mortgage Loans.
 
    The tables below were prepared on the basis of the assumptions in the
following paragraph ("Structuring Assumptions"). There are discrepancies between
the characteristics of the actual Mortgage Loans in each Mortgage Loan Group and
the characteristics of the Mortgage Loans assumed in preparing the tables. Any
such discrepancy may have an effect upon the percentage of the Class A
Certificate Principal Balances outstanding and the weighted average lives of the
Class A Certificates set forth in the tables. In addition, because the actual
Mortgage Loans in each Mortgage Loan Group have characteristics that 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 Mortgage
Loans consist of synthetic mortgage loans having the characteristics set forth
below, (ii) the Closing Date for the Certificates is September 26, 1997, (iii)
distributions on the Certificates are made on the 25th day of each month
regardless of the day on which the Payment Date actually occurs, commencing in
October 1997, in accordance with the priorities described herein, (iv) the
Mortgage Loans prepay at the specified percentages of PPM or CPR, as applicable,
as specified above, (v) prepayments include 30 day's interest thereon, (vi)
termination of the Trust occurs at maturity, (vii) the Specified Subordinated
Amount is set initially as specified in the Pooling and Servicing Agreement,
does not increase above its base level (i.e., does not "step up" as a result of
any loss or delinquency trigger events occurring) and thereafter decreases in
accordance with the provisions of the Pooling and Servicing Agreement, (viii) no
Mortgage Loan in the related Mortgage Loan Group is ever delinquent, (ix)
six-month LIBOR remains constant at 5.8125% and the one-year CMT index remains
constant at 5.5600% (x) the Mortgage Rate for each Mortgage Loan in the
Adjustable Rate Group is adjusted on its next Mortgage Rate adjustment date (and
on subsequent Mortgage Rate adjustment dates, if necessary) to equal the sum of
the applicable gross margin set forth below plus six-month LIBOR or the one-year
CMT index specified in clause (ix) above (such sum being subject to the
applicable assumed periodic adjustment cap set forth below), (xi) for the Class
A-1, Class A-2, Class A-3 and Class A-4 Certificates, the Mortgage Loans in the
Fixed Rate Group prepay according to the indicated percentages of PPM under the
"Percentage of Original Certificate Principal Balance Outstanding" table for
each such class set forth below and the Mortgage Loans in the Adjustable Rate
Group prepay at 25% CPR, (xii) for the Class A-5 Certificates, the Mortgage
Loans in the Adjustable Rate Group prepay according to the indicated percentages
of CPR under the "Percentage of Original

                                       S-39

<PAGE>

Certificate Principal Balance Outstanding" table for such class set forth 
below and the Mortgage Loans in the Fixed Rate Group prepay at 120% PPM, 
(xiii) LIBOR remains constant at 5.65625% and (xiv) the Mortgage Rates for 
Program Loans in each Mortgage Loan Group are not reduced below the Mortgage 
Rate established at origination of the related Program Loan.
 
                              PREPAYMENT SCENARIOS
<TABLE>
<CAPTION>
                                                  SCENARIO I       SCENARIO II     SCENARIO III      SCENARIO IV     SCENARIO V
                                                ---------------  ---------------  ---------------  ---------------  -------------
<S>                                             <C>              <C>              <C>              <C>              <C>
Fixed Rate Group(1)...........................         0%              50%             100%             120%            150%
Adjustable Rate Group(2)......................         0%              10%              15%              25%             40%
 
<CAPTION>
                                                  SCENARIO VI
                                                ---------------
<S>                                             <C>
Fixed Rate Group(1)...........................        200%
Adjustable Rate Group(2)......................         50%
</TABLE>
 
- ------------------------
 
(1) As a percentage of PPM.
 
(2) As a conditional prepayment rate (CPR) percentage.
 
                                FIXED RATE GROUP
<TABLE>
<CAPTION>
                                                                  MORTGAGE RATE
                                                                   NET OF THE       ORIGINAL TERM        REMAINING
          AMORTIZATION               PRINCIPAL       MORTGAGE       SERVICING        TO MATURITY       TERM MATURITY
          METHODOLOGY                 BALANCE          RATE           FEES           (IN MONTHS)        (IN MONTHS)
- --------------------------------  ----------------  -----------  ---------------  -----------------  -----------------
<S>                               <C>               <C>          <C>              <C>                <C>
Balloon.........................  $16,755,563.00      11.233%        10.733%              180                179
Level...........................   $9,376,332.80      10.950%        10.450%              173                171
Level...........................   $7,178,986.10      11.040%        10.540%              239                238
Level...........................  $16,689,118.10      10.698%        10.198%              360                358
 
<CAPTION>
                                     ORIGINAL
                                   AMORTIZATION
          AMORTIZATION                 TERM
          METHODOLOGY               (IN MONTHS)
- --------------------------------  ---------------
<S>                               <C>
Balloon.........................        360
Level...........................        173
Level...........................        239
Level...........................        360
</TABLE>
 
                             ADJUSTABLE RATE GROUP
<TABLE>
<CAPTION>
                                                                                                      ORIGINAL
                                                                                                       TERM TO
                                                                                                      MATURITY/        REMAINING
                                                                                        MAXIMUM     AMORTIZATION         TERM
      AMORTIZATION            PRINCIPAL         MONTHS       MORTGAGE                  MORTGAGE         TERM           MATURITY
       METHODOLOGY             BALANCE         TO RESET        RATE        MARGIN        RATE        (IN MONTHS)      (IN MONTHS)
- -------------------------  ----------------  -------------  -----------  -----------  -----------  ---------------  ---------------
<S>                        <C>               <C>            <C>          <C>          <C>          <C>              <C>
Level....................      $45,393.90            1        11.000%       7.000%      19.500%           360              349
Level....................     $239,211.72            2        10.336%       6.395%      16.581%           360              356
Level....................   $2,247,463.34            3        10.377%       6.198%      16.951%           360              357
Level....................   $2,923,828.73            4        10.126%       7.360%      16.934%           352              350
Level....................   $3,128,319.93            5         9.837%       7.467%      16.755%           356              355
Level....................     $862,217.63            6         9.439%       7.001%      16.219%           360              359
Level....................  $14,908,612.52           22        10.337%       7.078%      17.086%           359              357
Level....................     $351,104.71           25        10.028%       6.987%      17.028%           360              360
Level....................     $822,286.20           22         9.872%       6.090%      15.872%           360              357
 
<CAPTION>
 
                             PERIODIC
                               RATE
      AMORTIZATION          ADJUSTMENT
       METHODOLOGY              CAP
- -------------------------  -------------
<S>                        <C>
Level....................      1.500%
Level....................      1.123%
Level....................      1.287%
Level....................      1.417%
Level....................      1.512%
Level....................      1.390%
Level....................      1.446%
Level....................      1.500%
Level....................      1.000%
</TABLE>

                                       S-40

<PAGE>
 
    The following tables indicate, based on the Structuring Assumptions, the
percentages of the Original Certificate Principal Balance of each class of Class
A Certificates that would be outstanding after each of the dates shown based on
prepayment scenarios described in the table entitled "Prepayment Scenarios", and
the corresponding weighted average life of the related class of Class A
Certificates. It is not likely that (i) all of the Mortgage Loans in the related
Mortgage Loan Group will have the characteristics assumed and (ii) the Mortgage
Loans in the related Mortgage Loan Group will prepay at the specified
percentages of PPM or CPR, as applicable, or at any other constant percentage.
Moreover, the diverse remaining terms to maturity of the Mortgage Loans in the
related Mortgage Loan Group could produce slower or faster principal
distributions than indicated in the tables at the specified percentages of PPM
or CPR, if applicable, even if the weighted average remaining term to maturity
of the Mortgage Loans in the related Mortgage Loan Group is consistent with the
remaining terms to maturity of the Mortgage Loans specified in the Structuring
Assumptions.
 
                                       S-41

<PAGE>
                  PERCENTAGE OF ORIGINAL CLASS A-1 CERTIFICATE
                         PRINCIPAL BALANCE OUTSTANDING
 
<TABLE>
<CAPTION>
                                                                           SCENARIO
PAYMENT DATE                                    SCENARIO I   SCENARIO II      III      SCENARIO IV  SCENARIO V   SCENARIO VI
- ----------------------------------------------  -----------  -----------  -----------  -----------  -----------  -----------
<S>                                             <C>          <C>          <C>          <C>          <C>          <C>
September 25, 1997............................      100          100          100          100          100          100
September 25, 1998............................       90           74           58           52           42           26
September 25, 1999............................       87           51           18            5            0            0
September 25, 2000............................       84           30            0            0            0            0
September 25, 2001............................       81           12            0            0            0            0
September 25, 2002............................       77            0            0            0            0            0
September 25, 2003............................       73            0            0            0            0            0
September 25, 2004............................       69            0            0            0            0            0
September 25, 2005............................       65            0            0            0            0            0
September 25, 2006............................       61            0            0            0            0            0
September 25, 2007............................       56            0            0            0            0            0
September 25, 2008............................       51            0            0            0            0            0
September 25, 2009............................       44            0            0            0            0            0
September 25, 2010............................       37            0            0            0            0            0
September 25, 2011............................       29            0            0            0            0            0
September 25, 2012............................        0            0            0            0            0            0
September 25, 2013............................        0            0            0            0            0            0
September 25, 2014............................        0            0            0            0            0            0
September 25, 2015............................        0            0            0            0            0            0
September 25, 2016............................        0            0            0            0            0            0
September 25, 2017............................        0            0            0            0            0            0
September 25, 2018............................        0            0            0            0            0            0
September 25, 2019............................        0            0            0            0            0            0
September 25, 2020............................        0            0            0            0            0            0
September 25, 2021............................        0            0            0            0            0            0
September 25, 2022............................        0            0            0            0            0            0
September 25, 2023............................        0            0            0            0            0            0
September 25, 2024............................        0            0            0            0            0            0
September 25, 2025............................        0            0            0            0            0            0
September 25, 2026............................        0            0            0            0            0            0
September 25, 2027............................        0            0            0            0            0            0
Weighted Average Life (Years)(1)..............      9.6388       2.2000       1.2718       1.1070       0.9377       0.7631
Weighted Average Life (Years)(2)..............      9.6388       2.2000       1.2718       1.1070       0.9377       0.7631
</TABLE>
 
- ------------------------
 
(1) To Maturity.
 
(2) To Clean-Up Call Date.
 
                                       S-42

<PAGE>
                   PERCENTAGE OF ORIGINAL CLASS A-2 CERTIFICATE
                           PRINCIPAL BALANCE OUTSTANDING
 
<TABLE>
<CAPTION>
PAYMENT DATE                                    SCENARIO I   SCENARIO II  SCENARIO III   SCENARIO IV  SCENARIO V   SCENARIO VI
- ----------------------------------------------  -----------  -----------  -------------  -----------  -----------  -----------
<S>                                             <C>          <C>          <C>            <C>          <C>          <C>
September 25, 1997............................      100          100           100           100          100          100
September 25, 1998............................      100          100           100           100          100          100
September 25, 1999............................      100          100           100           100           79           33
September 25, 2000............................      100          100            75            50           17            0
September 25, 2001............................      100          100            38            13            0            0
September 25, 2002............................      100           94             9             0            0            0
September 25, 2003............................      100           72             0             0            0            0
September 25, 2004............................      100           54             0             0            0            0
September 25, 2005............................      100           43             0             0            0            0
September 25, 2006............................      100           32             0             0            0            0
September 25, 2007............................      100           20             0             0            0            0
September 25, 2008............................      100            8             0             0            0            0
September 25, 2009............................      100            0             0             0            0            0
September 25, 2010............................      100            0             0             0            0            0
September 25, 2011............................      100            0             0             0            0            0
September 25, 2012............................       43            0             0             0            0            0
September 25, 2013............................       39            0             0             0            0            0
September 25, 2014............................       32            0             0             0            0            0
September 25, 2015............................       23            0             0             0            0            0
September 25, 2016............................       14            0             0             0            0            0
September 25, 2017............................        4            0             0             0            0            0
September 25, 2018............................        0            0             0             0            0            0
September 25, 2019............................        0            0             0             0            0            0
September 25, 2020............................        0            0             0             0            0            0
September 25, 2021............................        0            0             0             0            0            0
September 25, 2022............................        0            0             0             0            0            0
September 25, 2023............................        0            0             0             0            0            0
September 25, 2024............................        0            0             0             0            0            0
September 25, 2025............................        0            0             0             0            0            0
September 25, 2026............................        0            0             0             0            0            0
September 25, 2027............................        0            0             0             0            0            0
Weighted Average Life (Years)(1)..............      16.297       7.7733         3.781        3.1407       2.5041       1.8796
Weighted Average Life (Years)(2)..............      16.297       7.7733         3.781        3.1407       2.5041       1.8796
</TABLE>
 
- ------------------------
 
(1) To Maturity.
 
(2) To Clean-Up Call Date.
 
                                       S-43

<PAGE>
                  PERCENTAGE OF ORIGINAL CLASS A-3 CERTIFICATE
                         PRINCIPAL BALANCE OUTSTANDING
 
<TABLE>
<CAPTION>
                                                                           SCENARIO
PAYMENT DATE                                    SCENARIO I   SCENARIO II      III      SCENARIO IV  SCENARIO V   SCENARIO VI
- ----------------------------------------------  -----------  -----------  -----------  -----------  -----------  -----------
<S>                                             <C>          <C>          <C>          <C>          <C>          <C>
September 25, 1997............................      100          100          100          100          100          100
September 25, 1998............................      100          100          100          100          100          100
September 25, 1999............................      100          100          100          100          100          100
September 25, 2000............................      100          100          100          100          100           65
September 25, 2001............................      100          100          100          100           77           28
September 25, 2002............................      100          100          100           81           46            8
September 25, 2003............................      100          100           86           59           29            2
September 25, 2004............................      100          100           67           44           19            1
September 25, 2005............................      100          100           61           40           18            1
September 25, 2006............................      100          100           50           31           13            0
September 25, 2007............................      100          100           40           23            8            0
September 25, 2008............................      100          100           30           16            4            0
September 25, 2009............................      100           97           22           10            1            0
September 25, 2010............................      100           83           16            6            0            0
September 25, 2011............................      100           71           10            3            0            0
September 25, 2012............................      100           31            1            0            0            0
September 25, 2013............................      100           26            0            0            0            0
September 25, 2014............................      100           21            0            0            0            0
September 25, 2015............................      100           17            0            0            0            0
September 25, 2016............................      100           13            0            0            0            0
September 25, 2017............................      100            9            0            0            0            0
September 25, 2018............................       99            7            0            0            0            0
September 25, 2019............................       92            5            0            0            0            0
September 25, 2020............................       84            3            0            0            0            0
September 25, 2021............................       75            2            0            0            0            0
September 25, 2022............................       65            0            0            0            0            0
September 25, 2023............................       53            0            0            0            0            0
September 25, 2024............................       40            0            0            0            0            0
September 25, 2025............................       26            0            0            0            0            0
September 25, 2026............................       10            0            0            0            0            0
September 25, 2027............................        0            0            0            0            0            0
Weighted Average Life (Years)(1)..............     25.9704      15.4957       9.4221       7.6833       5.7116       3.6358
Weighted Average Life (Years)(2)..............     25.7941      14.4818       8.7490       6.6285       4.9074       3.4676
</TABLE>
 
- ------------------------
 
(1) To Maturity.
 
(2) To Clean-Up Call Date.
 
                                       S-44

<PAGE>
                  PERCENTAGE OF ORIGINAL CLASS A-4 CERTIFICATE
                         PRINCIPAL BALANCE OUTSTANDING
 
<TABLE>
<CAPTION>
                                                                           SCENARIO
PAYMENT DATE                                    SCENARIO I   SCENARIO II      III      SCENARIO IV  SCENARIO V   SCENARIO VI
- ----------------------------------------------  -----------  -----------  -----------  -----------  -----------  -----------
<S>                                             <C>          <C>          <C>          <C>          <C>          <C>
September 25, 1997............................      100          100          100          100          100          100
September 25, 1998............................      100          100          100          100          100          100
September 25, 1999............................      100          100          100          100          100          100
September 25, 2000............................      100          100          100          100          100          100
September 25, 2001............................       99           94           90           88           85           79
September 25, 2002............................       98           89           80           77           72           61
September 25, 2003............................       97           80           66           61           52           37
September 25, 2004............................       94           70           52           45           34           18
September 25, 2005............................       87           47           24           16           10            6
September 25, 2006............................       79           31           11            6            2            0
September 25, 2007............................       70           20            4            2            0            0
September 25, 2008............................       62           13            2            1            0            0
September 25, 2009............................       53            8            1            0            0            0
September 25, 2010............................       44            5            0            0            0            0
September 25, 2011............................       36            3            0            0            0            0
September 25, 2012............................        0            0            0            0            0            0
September 25, 2013............................        0            0            0            0            0            0
September 25, 2014............................        0            0            0            0            0            0
September 25, 2015............................        0            0            0            0            0            0
September 25, 2016............................        0            0            0            0            0            0
September 25, 2017............................        0            0            0            0            0            0
September 25, 2018............................        0            0            0            0            0            0
September 25, 2019............................        0            0            0            0            0            0
September 25, 2020............................        0            0            0            0            0            0
September 25, 2021............................        0            0            0            0            0            0
September 25, 2022............................        0            0            0            0            0            0
September 25, 2023............................        0            0            0            0            0            0
September 25, 2024............................        0            0            0            0            0            0
September 25, 2025............................        0            0            0            0            0            0
September 25, 2026............................        0            0            0            0            0            0
September 25, 2027............................        0            0            0            0            0            0
Weighted Average Life (Years)(1)..............     11.8549       8.1327       6.7972       6.4503       6.0554       5.5130
Weighted Average Life (Years)(2)..............     11.8549       8.1327       6.7799       6.3065       5.2910       4.1534
</TABLE>
 
- ------------------------
 
(1) To Maturity.
 
(2) To Clean-Up Call Date.
 
                                       S-45

<PAGE>
                  PERCENTAGE OF ORIGINAL CLASS A-5 CERTIFICATE
                         PRINCIPAL BALANCE OUTSTANDING
 
<TABLE>
<CAPTION>
                                                                           SCENARIO
PAYMENT DATE                                    SCENARIO I   SCENARIO II      III      SCENARIO IV  SCENARIO V   SCENARIO VI
- ----------------------------------------------  -----------  -----------  -----------  -----------  -----------  -----------
<S>                                             <C>          <C>          <C>          <C>          <C>          <C>
September 25, 1997............................      100          100          100          100          100          100
September 25, 1998............................       95           85           80           70           55           46
September 25, 1999............................       94           75           66           50           30           19
September 25, 2000............................       94           67           55           36           18           11
September 25, 2001............................       94           59           46           27           11            5
September 25, 2002............................       93           52           38           20            7            2
September 25, 2003............................       92           46           32           15            4            1
September 25, 2004............................       92           40           27           11            2            0
September 25, 2005............................       91           36           23            8            1            0
September 25, 2006............................       90           32           19            6            0            0
September 25, 2007............................       89           28           16            4            0            0
September 25, 2008............................       88           25           13            3            0            0
September 25, 2009............................       87           22           11            2            0            0
September 25, 2010............................       85           20            9            1            0            0
September 25, 2011............................       83           18            8            1            0            0
September 25, 2012............................       81           15            7            0            0            0
September 25, 2013............................       79           14            5            0            0            0
September 25, 2014............................       77           12            4            0            0            0
September 25, 2015............................       74           10            3            0            0            0
September 25, 2016............................       71            9            3            0            0            0
September 25, 2017............................       67            8            2            0            0            0
September 25, 2018............................       63            6            1            0            0            0
September 25, 2019............................       58            5            1            0            0            0
September 25, 2020............................       53            4            0            0            0            0
September 25, 2021............................       47            3            0            0            0            0
September 25, 2022............................       40            2            0            0            0            0
September 25, 2023............................       33            1            0            0            0            0
September 25, 2024............................       25            1            0            0            0            0
September 25, 2025............................       17            0            0            0            0            0
September 25, 2026............................        7            0            0            0            0            0
September 25, 2027............................        0            0            0            0            0            0
Weighted Average Life (Years)(1)..............     21.1499       7.5051       5.2213       3.0645       1.7675       1.3104
Weighted Average Life (Years)(2)..............     21.0261       6.7481       4.6013       2.8554       1.7231       1.2755
</TABLE>
 
- ------------------------
 
(1) To Maturity.
 
(2) To Clean-Up Call Date.

                                       S-46
 
<PAGE>

    The weighted average life of each class of Class A Certificates has been
determined by (a) multiplying the amount of the reduction, if any, of the Class
A Certificate Principal Balance of such class on each Payment Date by the number
of years from the date of issuance to such Payment Date, (b) summing the results
and (c) dividing the sum by the aggregate amount of the reductions in the Class
A Certificate Principal Balance of such class referred to in clause (a). The
actual characteristics and performance of the Mortgage Loans will differ from
the assumptions used in constructing the tables set forth above, which only
demonstrate how the Mortgage Loans may behave under varying prepayment
scenarios. It is unlikely that the Mortgage Loans will prepay at the same levels
of CPR or in accordance with PPM. Moreover, the varying remaining terms to
maturity of the Mortgage Loans could produce slower or faster principal payments
than indicated in the foregoing tables.

Payment Delay Feature of Class A-1 Certificates, Class A-2 Certificates, 
Class A-3 Certificates and Class A-4 Certificates
 
    The effective yield to the Owners of the Class A-1 Certificates, Class A-2
Certificates, Class A-3 Certificates and Class A-4 Certificates will be lower
than the yield otherwise produced by the related Pass-Through Rate and the
purchase price of such Certificates because principal and interest distributions
will not be payable to such holders until at least the twenty-fifth day of the
month following the month of accrual (without any additional distribution of
interest or earnings thereon in respect of such delay).
 
                                USE OF PROCEEDS
 
    The Sponsor will sell the Mortgage Loans to the Trust concurrently with the
sale of the Class A Certificates and the net proceeds from the sale of the Class
A Certificates will be applied to the purchase of the Mortgage Loans. Such net
proceeds will (together with the Subordinate Certificates retained by the
Sponsor or its affiliates) represent the purchase price paid by the Trust to the
Sponsor for the sale of the Mortgage Loans to the Trust. Such amount will be
determined as a result of the pricing of the Class A Certificates through the
offering described in this Prospectus Supplement. The net proceeds to be
received from the sale of the Mortgage Loans will be added to the Sponsor's
general funds and will be available for general corporate purposes, including
the purchase or origination of new mortgage loans.
 
                  THE SPONSOR, THE SERVICER AND SUB-SERVICERS
 
    The Sponsor, EquiVantage Acceptance Corp., is a wholly owned subsidiary of
the Servicer. See "The Sponsor" in the Prospectus. The Servicer is EquiVantage
Inc. See "The Servicer" in the Prospectus. On August 1, 1997, the Servicer
terminated the sub-servicing arrangement it had maintained with Transworld since
its inception and assumed the direct servicing of the mortgage loans in the
Sponsor's Portfolio, including the Mortgage Loans. In order to effectuate this
transition, the Servicer now (i) employs substantially the same personnel who
were charged with responsibility for the Sponsor's Portfolio as employees of
Transworld, (ii) utilizes substantially the same types of servicing software
that were used by Transworld and (iii) has implemented substantially similar
operational procedures as used by Transworld in connection with sub-servicing
the Sponsor's Portfolio. Accordingly, the Servicer effectively has become the
successor to Transworld's servicing operation with respect to the Sponsor's
Portfolio. As of August 31, 1997, the Sponsor's Portfolio consisted of 9,192
mortgage loans representing an aggregate outstanding principal balance of
approximately $556.1 million.
 
    Pursuant to the Pooling and Servicing Agreement, the Servicer may enter into
sub-servicing agreements with qualified Sub-Servicers with respect to the
servicing of all or any portion of the Mortgage Loans and with affiliates of the
Servicer that are qualified to service mortgage loans and are qualified Sub-
Servicers. No sub-servicing agreement will discharge the Servicer from its
servicing obligations. See "Mortgage Loan Program -- Sub-Servicing" in the
Prospectus.
 
    The Trustee and the Certificate Insurer may remove the Servicer, and the
Servicer may resign, only in accordance with the terms of the Pooling and
Servicing Agreement. No removal or resignation shall become effective until the
Trustee or a successor servicer shall have assumed the Servicer's
responsibilities and obligations in accordance therewith.
 
                                     S-47
<PAGE>

    The Servicer may not assign its obligations under the Pooling and Servicing
Agreement, in whole or in part, unless it shall have first obtained the written
consent of the Trustee and the Certificate Insurer, which consent is required
not to be unreasonably withheld; provided, however, that any assignee must meet
the eligibility requirements for a successor servicer set forth in the Pooling
and Servicing Agreement.
 
    The Certificate Insurer (or with the consent of the Certificate Insurer, the
majority of Owners of Class A Certificates) may, pursuant to the Pooling and
Servicing Agreement, remove the Servicer upon the occurrence of, without
limitation, any of the events described in clauses (i) through (xi) below and
may remove the Servicer upon the occurrence and continuation beyond the
applicable cure period of an event described in clause (ii), (iii), (iv) or (vi)
below:
 
        (i) The Servicer shall (a) apply for or consent to the appointment of a
    receiver, trustee, liquidator or custodian or similar entity with respect to
    itself or its property, (b) admit in writing its inability to pay its debts
    generally as they become due, (c) make a general assignment for the benefit
    of creditors, (d) be adjudicated a bankrupt or insolvent, (e) commence a
    voluntary case under the federal bankruptcy laws of the United States of
    America or file a voluntary petition or answer seeking reorganization, an
    arrangement with creditors or an order for relief or seeking to take
    advantage of any insolvency law or file an answer admitting the material
    allegations of a petition filed against it in any bankruptcy, reorganization
    or insolvency proceeding or (f) cause corporate action to be taken by it for
    the purpose of effecting any of the foregoing; or
 
        (ii) If without the application, approval or consent of the Servicer, a
    proceeding shall be instituted in any court of competent jurisdiction, under
    any law relating to bankruptcy, insolvency, reorganization or relief of
    debtors, seeking in respect of the Servicer an order for relief or an
    adjudication in bankruptcy, reorganization, dissolution, winding up,
    liquidation, a composition or arrangement with creditors, a readjustment of
    debts, the appointment of a trustee, receiver, conservator, liquidator or
    custodian or similar entity with respect to the Servicer or of all or any
    substantial part of its assets, or other like relief in respect thereof
    under any bankruptcy or insolvency law, and, if such proceeding is being
    contested by the Servicer in good faith, the same shall (a) result in the
    entry of an order for relief or any such adjudication or appointment or (b)
    continue undismissed or pending and unstayed for any period of thirty (30)
    consecutive days; or
 
       (iii) The Servicer shall fail to perform any one or more of its
    obligations under the Pooling and Servicing Agreement (other than its
    obligations referenced in clauses (vi) and (vii) below) and shall continue
    in default thereof for a period of thirty (30) days after the earlier to
    occur of (x) the date on which an individual authorized to act for the
    Servicer in connection with the Pooling and Servicing Agreement (an
    "Authorized Officer") knows or reasonably should know of such failure or (y)
    receipt by the Servicer of a written notice from the Trustee, any Owner, the
    Sponsor or the Certificate Insurer of said failure; or
 
        (iv) The Servicer shall fail to cure any breach of any of its
    representations and warranties set forth in the Pooling and Servicing
    Agreement which materially and adversely affects the interests of the Owners
    or Certificate Insurer for a period of thirty (30) days after the earlier of
    (x) the date on which an Authorized Officer knows or reasonably should know
    of such breach or (y) receipt by the Servicer of a written notice from the
    Trustee, any Owner, the Sponsor or the Certificate Insurer of such breach;
    or
 
        (v) If the Certificate Insurer pays out any money under the Certificate
    Insurance Policy, or if the Certificate Insurer otherwise funds any
    shortfall with its own money, because the amounts available to the Trustee
    (other than from the Certificate Insurer) are insufficient to make required
    distributions on the Class A Certificates; or
 
        (vi) The failure by the Servicer to make any required Servicing Advance
    for a period of thirty (30) days following the earlier of (x) the date on
    which an Authorized Officer knows or reasonably should know of such failure
    or (y) receipt by the Servicer of a written notice from the Trustee, any
    Owner, the Sponsor or the Certificate Insurer of such failure; or
 
                                     S-48
<PAGE>

       (vii) The failure by the Servicer (x) to make any required advance (each,
    a "Delinquency Advance"), with respect to any delinquent Mortgage Loan and
    Remittance Period, of interest due, but not collected, with respect to such
    Mortgage Loan during such Remittance Period, (y) to pay any Compensating
    Interest or to pay over any Monthly Remittance Amount or (z) other amounts
    required to be remitted by the Servicer pursuant to the Pooling and
    Servicing Agreement; or
 
      (viii) The delinquency or loss experience of the Mortgage Loan Groups
    exceeds certain levels specified in the Pooling and Servicing Agreement; or
 
        (ix) The Certificate Insurer determines that the performance of the
    Servicer (or any Sub-Servicer) is not in compliance with the Servicer's or
    Sub-Servicer's general servicing standards for similar mortgage loans and 
    the Servicer's or Sub-Servicer's servicing and collection guidelines, 
    which non-compliance is reasonably likely to have a material adverse 
    effect on the servicing of the Mortgage Loans; or
 
        (x) Certain events of merger or consolidation occur, which events fail
    to meet certain conditions required by the Certificate Insurer; or
 
        (xi) The Servicer fails to meet the net worth requirement specified in
    the Pooling and Servicing Agreement.
 
    The Certificate Insurer may allow a reasonable extended cure period upon the
Servicer's prompt and diligent pursuit of a cure of the default described in
clause (iii) above or of the breach described in clause (iv) above.
 
    Upon removal or resignation of the Servicer, the Trustee will be required to
appoint a successor Servicer approved by the Certificate Insurer. If such
successor Servicer is unable or not qualified to so serve, the Trustee may
solicit bids for a successor Servicer and, pending the appointment of a
successor Servicer as a result of soliciting such bids, will be required to
serve as Servicer. If the Trustee is unable to obtain a qualifying bid and is
prevented by law from acting as Servicer, the Trustee will be required to
appoint, or petition a court of competent jurisdiction to appoint, an eligible
successor. Any successor is required to be a housing and home finance
institution, bank or mortgage servicing institution which is acceptable to the
Certificate Insurer and is experienced in servicing loans of a type similar to
the Mortgage Loans and has shareholders' equity of not less than the amount
specified in the Pooling and Servicing Agreement and which is acceptable to the
Certificate Insurer and shall assume all or any part of the responsibilities,
duties or liabilities of the Servicer. The successor Servicer may, at its
option, and shall, if so directed by the Certificate Insurer, terminate any
Sub-Servicer.
 
                                THE ORIGINATORS
 
    Except in the case of the 11.61% by aggregate principal balance of Mortgage
Loans acquired in Bulk Acquisitions, the Sponsor or EquiVantage Inc. originated
the Mortgage Loans or acquired the Mortgage Loans from Originators, including
various retail mortgage lenders. Mortgage loans that are not acquired in Bulk
Acquisitions are originated or purchased by the Sponsor or EquiVantage Inc. on a
flow basis from retail correspondents and brokers. Correspondents and brokers
are subjected to an approval process, including but not limited to verification
that appropriate local, state and federal requirements for licensing are
obtained and maintained. They are required to execute a correspondent agreement
prior to closing any loans, which agreement contains certain representations and
warranties related to the origination of the loans. Appraisers and closing
agents must meet specified standards, including verification that certification
and licensing requirements are obtained and maintained. To maintain uniformity,
loans (other than loans acquired in Bulk Acquisitions) generally are closed
utilizing the Sponsor's loan closing documents, and most closings are
coordinated by its central loan closing department. See "Mortgage Loan Program"
in the Prospectus.
 
                                     S-49
<PAGE>

                        DESCRIPTION OF THE CERTIFICATES
 
General
 
    The Certificates will consist of the Class A-1 Certificates, Class A-2
Certificates, Class A-3 Certificates, Class A-4 Certificates, Class A-5
Certificates and the Subordinate Certificates. The Certificates will be issued
by EquiVantage Home Equity Loan Trust 1997-3, a trust to be organized under the
laws of the State of New York. The Subordinate Certificates will be retained by
the Sponsor or affiliates thereof, and are not being offered hereby.
 
    The Certificates will not represent an interest in or obligation of, nor are
the Mortgage Loans guaranteed by, the Sponsor or the Servicer, nor will they be
insured or guaranteed by the Federal Deposit Insurance Corporation (the "FDIC")
or any other governmental agency or instrumentality.
 
    Persons in whose name a Certificate is registered in the Register maintained
by the Trustee are the "Owners" of the Certificates. For so long as the Class A
Certificates are in book-entry form with DTC, the only "Owner" of the Class A
Certificates as the term "Owner" is used in the Pooling and Servicing Agreement
will be Cede. No person acquiring a beneficial interest in a Class A Certificate
(a "Beneficial Owner") will be entitled to receive a definitive certificate
representing such person's interest in the Trust, except in the event that
Definitive Certificates are issued under the limited circumstances set forth in
the Pooling and Servicing Agreement. All references herein to the Owners of
Class A Certificates shall mean and include the rights of Beneficial Owners, as
such rights may be exercised through DTC and its participating organizations,
except as otherwise specified in the Pooling and Servicing Agreement. See
"Description of the Securities -- Form of Securities" in the Prospectus.
 
    Each 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. The Subordinate Certificate Owners will be
entitled to receive distributions of residual Net Monthly Excess Spread.
 
Payment Dates And Distributions
 
    On each Payment Date, the Trustee will be required to distribute to the
Owners of Record of the Class A Certificates as of the related Record Date such
Owner's Percentage Interest in the amounts required to be distributed to the
Owners of the Class A Certificates on such Payment Date. For so long as any
Class A Certificate is in book-entry form with DTC, Cede will be the only
"Owner" of such Class A Certificate. See "-- Book Entry Registration of the
Class A Certificates" herein. The "Percentage Interest" of each Class A
Certificate as of any date of determination will be equal to the percentage
obtained by dividing the principal balance of such Class A Certificate as of the
Cut-off Date by the Class A Certificate Principal Balance as of the Cut-off
Date.
 
    The Pooling and Servicing Agreement will require that the Trustee create and
maintain a Distribution Account. See "Description of the Securities -- Payments
on Mortgage Loans; Deposits to Distribution Account" in the Prospectus.
 
    On each Remittance Date, the Servicer is required to withdraw from the
Principal and Interest Account and remit to the Trustee, for deposit in the
Distribution Account, the Monthly Remittance Amount. The "Monthly Remittance
Amount" is the sum of the amounts representing scheduled interest, unscheduled
collections of principal (e.g., prepayments) received during the related
Remittance Period and scheduled collections of principal due and collected
during the related Remittance Period, plus any related loan purchase prices
relating to the Sponsor's or any Originator's required purchase of Mortgage
Loans from the Trust, Substitution Amounts, Delinquency Advances and
Compensating Interest, less the sum of certain amounts the Servicer is permitted
to withdraw from the Principal and Interest Account, as described under
"Description of the Securities -- Withdrawals from the Principal and Interest
Account" in the Prospectus.
 
                                     S-50
<PAGE>

Book Entry Registration Of The Class A Certificates
 
    The Class A Certificates will be book-entry certificates (the "Book-Entry
Certificates"). The Beneficial Owners may elect to hold their Class A
Certificates through DTC in the United States, or Cedel or Euroclear (in Europe)
if they are participants of such systems ("Participants"), or indirectly through
organizations that are Participants in such systems. 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 of Class A
Certificates and will initially be registered in the name of Cede, 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 $1,000. 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 Class A Certificates will be Cede, 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 Class A Certificates from the Trustee through DTC and DTC
Participants. While such Class A 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 Class A Certificates and is required to receive and transmit
distributions of principal of, and interest on, such Class A Certificates.
Participants and indirect participants with whom Beneficial Owners have accounts
with respect to Class A 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
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 or Euroclear
Participant to a DTC Participant will be received with value on the DTC
settlement date but will be available in the 

                                     S-51
<PAGE>

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 "Material Federal 
Income Tax Consequences -- 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 to this Prospectus Supplement.
 
    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 27 currencies, including United
States dollars. Euroclear includes various other services, including securities
lending and borrowing and interfaces with domestic markets in several countries
generally similar to the arrangements for cross-market transfers with DTC
described above. Euroclear is operated by the Brussels, Belgium office of Morgan
Guaranty Trust Company of New York (the "Euroclear Operator"), under contract
with Euroclear Clearance Systems S.C., a Belgian cooperative corporation (the
"Cooperative"). All operations are conducted by the Euroclear Operator, and all
Euroclear Securities clearance accounts and Euroclear cash accounts are accounts
with the Euroclear operator, not the Cooperative. The Cooperative establishes
policy for Euroclear on behalf of Euroclear Participants. Euroclear Participants
include banks (including central banks), securities brokers and dealers and
other professional 

                                     S-52

<PAGE>

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 Class A
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.
 
    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 

                                     S-53

<PAGE>

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.
 
DISTRIBUTIONS
 
    Distributions on the Certificates are required to be made on each Payment
Date, commencing on October 27, 1997, to the Owners on the related Record Date
in an amount equal to the product of such Owner's Percentage Interest and the
amount distributed in respect of such class of such Certificates on such Payment
Date. See "Description of the Securities -- Distributions" in the Prospectus.
 
SUBORDINATION OF CLASS B CERTIFICATES
 
    The Class B Certificates are subordinated to the Class A Certificates. Such
subordination is intended to enhance the likelihood that the Owners of the Class
A Certificates will receive full and timely receipt of all amounts due to them.
 
    The Pooling and Servicing Agreement requires that the excess of the
aggregate Loan Balances of the Mortgage Loans in a Mortgage Loan Group as of the
last day of a particular Remittance Period over the Class A Certificate
Principal Balance of the Class A Certificates issued in respect of the related
Mortgage Loan Group (after application of the Class A Required Distribution for
such Class A Certificates on the then related Payment Date) be maintained at a
certain amount (which amount may vary over time) over the life of the
transaction, which amount is specified by the Certificate Insurer. The actual
amount of this excess with respect to a Mortgage Loan Group is the "Subordinated
Amount" for such Mortgage Loan Group, and the specified target amount of the
excess at a point in time with respect to a Mortgage Loan Group is the
"Specified Subordinated Amount" for such Mortgage Loan Group. The Certificate
Insurer may permit the reduction of the Specified Subordinated Amount for a
Mortgage Loan Group without the consent of, or the giving of notice to, the
Owners of the Class A Certificates; provided, that the Certificate Insurer is
not then in default; and provided, further, that such reduction would not change
materially the weighted average life of the related Class A Certificates or the
current rating thereof.
 
    The Pooling and Servicing Agreement generally provides that, subject to the
priorities described below under "-- Cross-collateralization Provisions," the
Owners of the Class B Certificates will receive distributions of principal on
each Payment Date equal to the Subordination Reduction Amount. "Subordination
Reduction Amount" means, with respect to any Payment Date and with respect to a
Mortgage Loan Group, an amount equal to the lesser of (x) the excess of (i) the
actual Subordinated Amount for such Mortgage Loan Group over (ii) the Specified
Subordinated Amount for such Mortgage Loan Group, in each case for such Payment
Date and (y) the amount described in either clause (a) or clause (b)(i) of the
definition of "Class A Principal Distribution Amount," whichever is applicable,
for such Payment Date. Thus, the Owners of the Class B Certificates will receive
principal distributions to the extent that there is a level of subordination
greater than that required by the Certificate Insurer for a Mortgage Loan Group,
as will be the case when amortization of the Class A Certificates Principal
Balance is accelerated by application of Net Monthly Excess Spread (described
below), or when the Specified Subordinated 

                                     S-54
<PAGE>

Amount for a Mortgage Loan Group decreases or "steps down" in accordance with 
its terms. Consequently, unless there exists on any particular Payment Date 
such an excess level of subordination, the Owners of the related Class A 
Certificates will be entitled to receive 100% of the principal of a Mortgage 
Loan Group to be distributed on such Payment Date. To the extent a 
Subordination Reduction Amount is payable to the Owners of the Class B 
Certificates, such payment will have the effect of decelerating the 
amortization of the related Class A Certificates relative to the amortization 
of the Mortgage Loans in such Mortgage Loan Group.
 
    The Subordinate Certificates are also entitled to receive the Net Monthly
Excess Spread available on any Payment Date. "Net Monthly Excess Spread" means,
with respect to a Mortgage Loan Group, the difference between Total Monthly
Excess Spread for such Mortgage Loan Group and any portion thereof used to cover
an Available Funds Shortfall with respect to such Mortgage Loan Group, or with
respect to the other Mortgage Loan Group, or to pay to the Certificate Insurer
any Reimbursement Amounts. "Total Monthly Excess Spread" means, with respect to
the related Mortgage Loan Group, the difference between (x) the interest that is
collected on the Mortgage Loans in such Mortgage Loan Group during a Remittance
Period (net of the Servicing Fee, the Trustee Fee and the Certificate Insurer's
premium, in each case for the related Mortgage Loan Group) plus any Delinquency
Advances and Compensating Interest relating to such Mortgage Loan Group and (y)
the interest that accrues on the related Class A Certificates during the related
Accrual Period.
 
    On each Payment Date, the Total Monthly Excess Spread will be used, to the
extent available, to fund any shortfalls in amounts due to the Owners of the
Class A Certificates and Reimbursement Amounts due to the Certificate Insurer on
such Payment Date. See "Cross-collateralization Provisions" below. In addition,
after application to any such shortfalls and Reimbursement Amounts, until the
Subordinated Amount reaches the Specified Subordinated Amount, or to the extent
that the Specified Subordinated Amount for a Mortgage Loan Group increases or
"steps up" due to the effect of the triggers set forth in the Pooling and
Servicing Agreement or if, due to Realized Losses, the Subordinated Amount for a
Mortgage Loan Group has been reduced below the Specified Subordinated Amount for
such Mortgage Loan Group, the Pooling and Servicing Agreement requires that Net
Monthly Excess Spread be used to make payments of principal to the Owners of the
related Class A Certificates for the purposes of accelerating the amortization
of the related Class A Certificates relative to the amortization of the Mortgage
Loans in such Mortgage Loan Group. Such accelerated payments of principal will
be applied to the "Subordination Increase Amount," which will equal, as of any
Payment Date and with respect to a Mortgage Loan Group, the excess of (x) the
Specified Subordinated Amount for such Mortgage Loan Group over (y) the actual
Subordinated Amount for such Mortgage Loan Group.
 
CROSS-COLLATERALIZATION PROVISIONS
 
    On each Payment Date, an amount equal to the sum of (x) the Total Monthly
Excess Spread with respect to each Mortgage Loan Group plus (y) any
Subordination Reduction Amount with respect to such Mortgage Loan Group (such
amount being the "Total Monthly Excess Cashflow" with respect to such Mortgage
Loan Group and Payment Date) with respect to each Mortgage Loan Group will be
required to be applied in the following order of priority:
 
        (i) such amount shall be used to fund any shortfall on such Payment Date
    with respect to the related Mortgage Loan Group and equal to the difference,
    if any, between (x) the Class A Required Distribution Amount for the Class A
    Certificates issued in respect of the related Mortgage Loan Group for such
    Payment Date and (y) the Available Funds with respect to such Mortgage Loan
    Group for such Payment Date (the amount of such difference being equal to an
    "Available Funds Shortfall" with respect to the related Mortgage Loan
    Group);
 
        (ii) any portion of the Total Monthly Excess Cashflow with respect to
    such Mortgage Loan Group remaining after the application described in clause
    (i) above shall be used to fund any Available Funds Shortfall with respect
    to the other Mortgage Loan Group;
 
       (iii) any portion of the Total Monthly Excess Cashflow with respect to
    such Mortgage Loan Group remaining after the applications described in
    clauses (i) and (ii) above shall be paid to the Certificate 

                                     S-55
<PAGE>

    Insurer in respect of amounts owed on account of any Insured Payments 
    theretofore made with respect to the related Mortgage Loan Group and 
    other payments made by the Certificate Insurer pursuant to the 
    Certificate Insurance Policy and not previously repaid (any such amount 
    so owed to the Certificate Insurer and not theretofore paid, together 
    with accrued interest thereon, the "Reimbursement Amount" with respect to 
    the related Mortgage Loan Group); and
 
        (iv) any portion of the Total Monthly Excess Cashflow with respect to
    such Mortgage Loan Group remaining after the applications described in
    clauses (i), (ii) and (iii) above shall be paid to the Certificate Insurer
    in respect of any Reimbursement Amount with respect to the other Mortgage
    Loan Group.
 
The amount, if any, of the Total Monthly Excess Cashflow with respect to a
Mortgage Loan Group on a Payment Date remaining after such applications is the
"Net Monthly Excess Cashflow" with respect to such Mortgage Loan Group for such
Payment Date; such amount is required to be applied in the following order of
priority on such Payment Date:
 
        (i) such amount shall be used to fund the payment of any required
    Subordination Increase Amount with respect to the related Mortgage Loan
    Group as a portion of the distribution of the Class A Principal Distribution
    Amount on such Payment Date; and
 
        (ii) any portion of the Net Monthly Excess Cashflow remaining after the
    application described in clause (i) immediately above shall be used to make
    any required Subordination Increase Amount with respect to the other
    Mortgage Loan Group.
 
    The Pooling and Servicing Agreement defines the "Class A Principal
Distribution Amount" with respect to each Payment Date for the Classes of Class
A Certificates issued in respect of a Mortgage Loan Group as being the sum,
without duplication, of:
 
        (A) the portion of any Subordination Deficit due from any prior period
    with respect to the related Mortgage Loan Group, together with accrued
    interest thereon;
 
        (B) the principal actually collected by the Servicer with respect to the
    Mortgage Loans in the related Mortgage Loan Group during the related
    Remittance Period;
 
        (C) the Loan Balance of each Mortgage Loan in the related Mortgage Loan
    Group that either was repurchased by the Sponsor or an Originator or
    purchased by the Servicer or any Sub-Servicer on the related Remittance
    Date, to the extent such Loan Balance is actually received by the Trustee;
 
        (D) any Substitution Amounts delivered by the Sponsor or an Originator
    on the related Remittance Date in connection with a substitution of a
    Mortgage Loan in the related Mortgage Loan Group, to the extent such
    Substitution Amounts are actually received by the Trustee;
 
        (E) all Net Liquidation Proceeds actually collected by the Servicer with
    respect to the Mortgage Loans in the related Mortgage Loan Group during the
    related Remittance Period (to the extent such Net Liquidation Proceeds
    relate to principal);
 
        (F) the portion of any Subordination Deficit with respect to such
    Mortgage Loan Group for such Payment Date;
 
        (G) the proceeds received by the Trustee from any termination of the
    related Mortgage Loan Group (to the extent such proceeds relate to
    principal);
 
                                     S-56
<PAGE>

        (H) the portion of any Subordination Increase Amount with respect to
    such Mortgage Loan Group for such Payment Date to the extent of any Net
    Monthly Excess Cashflow available for such purpose, after giving effect to
    the cross-collateralization provisions described above; 

    minus
    -----

    the portion of any Subordination Reduction Amount to be applied for such 
    Payment Date.
 
    The "Loan Balance" is the outstanding principal balance of each Mortgage
Loan on the Cut-off Date (but not including any amounts in respect of accrued
interest thereon, even if the terms of the Mortgage Loan permit such amounts to
be added to the principal balance thereof), less any principal collections or
recoveries relating to such Mortgage Loan included in previous related Monthly
Remittance Amounts. "Net Liquidation Proceeds" means, with respect to a
Liquidated Mortgage Loan, any amounts (including the proceeds of any 
insurance policy other than the Certificate Insurance Policy) recovered by 
the Servicer or any Sub-Servicer with respect to such Liquidated Mortgage 
Loan, whether through Trustee's sale, foreclosure sale or otherwise, net of 
liquidation expenses incurred by the Servicer, unreimbursed Delinquency 
Advances and certain other related and unreimbursed Servicer advances. The 
"Remittance Date" is any date, as set forth in the Pooling and Servicing 
Agreement, on which the Servicer is required to remit moneys on deposit in 
the "Principal and Interest Account" to the Trustee. A "Liquidated Mortgage 
Loan" is, in general, a defaulted Mortgage Loan as to which the Servicer has 
determined that all amounts that it expects to recover on such Mortgage Loan 
have been recovered (exclusive of any possibility of a deficiency judgment), 
the Loan Balance of which shall be zero following such determination. The 
"Substitution Amount" is the difference between the Loan Balance of a (x) 
replaced Mortgage Loan as of the close of business on the first day of the 
calendar month in which such Mortgage Loan is replaced and (y) the Loan 
Balance of the replacement Mortgage Loan, as of the date the Trust acquired 
it, plus accrued and unpaid interest on such amount.
 
Overcollateralization And The Certificate Insurance Policy
 
    The Pooling and Servicing Agreement defines a "Subordination Deficit" with
respect to a Mortgage Loan Group and a Payment Date to be the amount, if any, by
which (x) the Class A Certificate Principal Balance of the Class A Certificates
issued in respect of the related Mortgage Loan Group as of such Payment Date,
and following the making of all distributions to be made on such Payment Date
(except for any payment to be made as to principal from proceeds of the
Certificate Insurance Policy), exceeds (y) the aggregate Loan Balances of the
Mortgage Loans in the related Mortgage Loan Group as of the close of business on
the last day of the preceding Remittance Period; provided, that with respect to
the Final Scheduled Payment Date for the Class A-5 Certificates, the
Subordination Deficit shall include, in addition to amounts calculated as
described above with respect to the Class A-5 Certificates and the Adjustable
Rate Group, any additional amounts representing the aggregate outstanding
Certificate Principal Balance of the Class A-5 Certificates plus accrued
interest thereon (but not including any Available Funds Cap Carry-Forward
Amount), if the Servicer has not purchased all of the outstanding Mortgage Loans
in the Adjustable Rate Group as of such Payment Date in accordance with the
Pooling and Servicing Agreement. The Pooling and Servicing Agreement requires
the Trustee to make a claim for an Insured Payment under 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 related Class A Certificates on such Payment
Date. Thus, neither the Certificate Insurance Policy nor the subordination
provisions described above guarantees current payment of the amounts of any
Realized Losses to the Owners of the related Class A Certificates. Investors in
the Class A Certificates should realize that, under extreme loss or delinquency
scenarios applicable to the related Mortgage Loan Group, they may temporarily
receive no distributions of principal.
 
Credit Enhancement Does Not Apply To Prepayment Risk
 
    In general, the protection afforded by the subordination provisions and by
the Certificate Insurance Policy is protection for credit risk and not for
prepayment risk. The subordination provisions may not be adjusted, nor may

                                     S-57
<PAGE>

a claim be made under the Certificate Insurance Policy to guarantee or insure 
that any particular rate of prepayment is experienced by the Trust.
 
Class A Distributions and Insured Payments to the Owners of the Class A
Certificates
 
    No later than the third Business Day prior to each Payment Date the Trustee
will be required to determine the amount for each Mortgage Loan Group to be on
deposit in the Distribution Account on such Payment Date (including amounts
available with respect to such Mortgage Loan Group as a result of the
cross-collateralization described above) (less the Servicing Fee for such
Mortgage Loan Group, such amount being the "Available Funds"), but net of the
Trustee Fee and the Certificate Insurer's premium (and without regard to the
amount of any Insured Payment), in each case for the related Mortgage Loan
Group. If the amount of the Insured Distribution Amount for a Mortgage Loan
Group for any Payment Date exceeds the related Available Funds for such 
Payment Date, net of the Trustee Fee and the Certificate Insurer's premium, 
the Trustee will be required to draw the amount of such insufficiency from 
the Certificate Insurer under the Certificate Insurance Policy. The Trustee 
will be required to deposit to the Distribution Account the amount of any 
Insured Payment made by the Certificate Insurer. The Pooling and Servicing 
Agreement provides that amounts which cannot be distributed to the Owners of 
the Certificates as a result of proceedings under the United States 
Bankruptcy Code or similar insolvency laws will not be considered in 
determining the amount of Available Funds with respect to any Payment Date.
 
Flow Of Funds
 
    On each Payment Date, the Trustee shall distribute for each Mortgage Loan
Group, to the extent of the Available Funds on deposit in the Distribution
Account for such Mortgage Loan Group and the amount of any Insured Payment for
such Mortgage Loan Group for such Payment Date as follows:
 
        (a) to the Certificate Insurer, the premium amount then due;
 
        (b) to the Trustee, an amount equal to the Trustee Fee then due;
 
        (c) from the remaining Available Funds then on deposit for such Mortgage
    Loan Group in the Distribution Account, to the Certificate Insurer the
    lesser of (x) the excess of (i) the amount then on deposit in the
    Distribution Account for such Mortgage Loan Group over (ii) the Insured
    Distribution Amount for such Mortgage Loan Group for such Payment Date and
    (y) the Reimbursement Amount, if any, for such Mortgage Loan Group as of
    such Payment Date;
 
        (d) from remaining Available Funds then on deposit in the Distribution
    Account for the related Mortgage Loan Group, together with the amount of any
    related Insured Payment, concurrently to the Owners of the Class A-1
    Certificates, the Class A-2 Certificates, the Class A-3 Certificates, the
    Class A-4 Certificates and the Class A-5 Certificates, respectively, the
    Class A Interest Distribution Amount for each such class of Class A
    Certificates;
 
        (e) from remaining Available Funds then on deposit in the Distribution
    Account for the Fixed Rate Group, together with the amount of any related
    Insured Payment, to the Owners of the Class A-4 Certificates, in reduction
    of the Class A-4 Certificate Principal Balance, an amount equal to the Class
    A-4 Lockout Distribution, if any;
 
        (f) from remaining Available Funds then on deposit in the Distribution
    Account for the Fixed Rate Group, together with the amount of any related
    Insured Payment, in respect of the Class A Principal Distribution Amount and
    net of amounts distributed pursuant to clause (e) above, to the Owners of
    the Class A-1 Certificates, in reduction of the Class A-1 Certificate
    Principal Balance, until such Class A-1 Certificate Principal Balance is
    reduced to zero, then to the Owners of the Class A-2 Certificates, in
    reduction of the Class A-2 Certificate Principal Balance, until such Class
    A-2 Certificate Principal Balance is reduced to zero, then to the Owners of
    the Class A-3 Certificates, in reduction of the Class A-3 Certificate
    Principal Balance, until such Class A-3 

                                     S-58
<PAGE>

    Certificate Principal Balance is reduced to zero, then to the Owners of 
    the Class A-4 Certificates, in reduction of the Class A-4 Certificate 
    Principal Balance, until such Class A-4 Certificate Principal Balance is 
    reduced to zero;
 
        (g) from remaining amounts then on deposit in the Distribution Account
    for the Adjustable Rate Group, together with the amount of any related
    Insured Payment, in respect of the Class A Principal Distribution Amount, to
    the Owners of the Class A-5 Certificates, in reduction of the Class A-5
    Certificate Principal Balance, until such Class A-5 Certificate Principal
    Balance is reduced to zero;
 
        (h) from remaining amounts then on deposit in the Distribution Account
    for the Adjustable Rate Group, to the Owners of the Class A-5 Certificates,
    an amount equal to the Available Funds Cap Carry-Forward Amount for such
    Distribution Date;
 
        (i) from remaining amounts then on deposit in the Distribution Account,
    to the Servicer and/or the Trustee, reimbursement for certain permitted
    reimbursable amounts; and
 
        (j) following the making by the Trustee of all allocations, transfers
    and disbursements described above, from amounts then on deposit in the
    Distribution Account, the Trustee shall distribute to the Subordinate
    Certificate Owners, the amount remaining on such Payment Date, if any.
 
    Notwithstanding the foregoing, on any Payment Date on or after which a
Certificate Insurer Default has occurred, any amounts of principal (including
any Class A-4 Lockout Distribution) that would otherwise be distributed
sequentially to the Owners of the Class A-1 Certificates, Class A-2
Certificates, Class A-3 Certificate and Class A-4 Certificates shall instead be
distributed concurrently to the Owners of such Certificates, pro rata, until the
Certificate Principal Balance of each such class has been reduced to zero. A
"Certificate Insurer Default" means the occurrence and continuation of a failure
by the Certificate Insurer to make any Insured Payment under the terms of the
Certificate Insurance Policy or certain events of insolvency or bankruptcy with
respect to the Certificate Insurer.
 
    The "Class A-4 Lockout Distribution" on each Payment Date means an amount
equal to the lesser of (i) the product of the applicable Class A-4 Lockout
Percentage and the Class A-4 Pro Rata Distribution Amount for such Payment Date
and (ii) the Class A Principal Distribution Amount in respect of the Fixed Rate
Group for such Payment Date.
 
    The "Class A-4 Lockout Percentage" for each Payment Date is as follows:
 
                        PAYMENT DATE                             CLASS A-4
                        OCCURRING IN                         LOCKOUT PERCENTAGE
- -----------------------------------------------------------  ------------------
October 1997--September 2000...............................           0%
October 2000--September 2002...............................          45%
October 2002--September 2003...............................          80%
October 2003--September 2004...............................         100%
October 2004 and thereafter................................         300%
 
    The "Class A-4 Pro Rata Distribution Amount" for any Payment Date means an
amount equal to the product of (i) a fraction, the numerator of which is the
Class A-4 Certificate Principal Balance and the denominator of which is the
aggregate of the certificate principal balances of the Class A Certificates
issued in respect of the Fixed Rate Group, in each case immediately prior to
such Payment Date, and (ii) the portion of the Class A Principal Distribution
Amount collected in respect of such Mortgage Loan Group.
 
    "LIBOR" shall mean the London interbank offered rate for one-month United
States dollar deposits. LIBOR for each Accrual Period shall be determined on the
second business day preceding the first day of any

                                     S-59
<PAGE>

Accrual Period (each, a "LIBOR Determination Date"), on the basis of the 
offered rates of the Reference Banks for one-month United States dollar 
deposits, as such rates appear on the Reuters Screen LIBOR Page, as of 11:00 
a.m. (London time) on such LIBOR Determination Date. As used in this 
paragraph, "business day" means a day on which banks are open for dealing in 
foreign currency and exchange in London and New York City; "Reuters Screen 
LIBOR Page" means the display designated as page "LIBOR" on the Reuters 
Monitor Money Rates Service (or such other page as may replace the LIBOR page 
on that service for the purpose of displaying London interbank offered rates 
of major banks); and "Reference Banks" means leading banks selected by the 
Trustee and engaged in transactions in Eurodollar deposits in the 
international Eurocurrency market (i) with an established place of business 
in London, (ii) whose quotations appear on the Reuters Screen LIBOR Page on 
the LIBOR Determination Date in question, (iii) which have been designated as 
such by the Trustee and (iv) not controlling, controlled by or under common 
control with the Sponsor or any Originator.
 
    On each LIBOR Determination Date, LIBOR will be established by the Trustee
as follows:
 
        (a) If on such LIBOR Determination Date two or more Reference Banks
    provide such offered quotations, LIBOR shall be the arithmetic mean (rounded
    upwards if necessary to the nearest whole multiple of 0.0625%) of such
    offered quotations.
 
        (b) If on such LIBOR Determination Date fewer than two Reference Banks
    provide such offered quotations, LIBOR shall be the greater of (x) LIBOR as
    determined on the previous LIBOR Determination Date and (y) the Reserve
    Interest Rate. The "Reserve Interest Rate" shall be the rate per annum that
    the Trustee determines to be either (i) the arithmetic mean (rounded upwards
    if necessary to the nearest whole multiple of 0.0625%) of the one-month U.S.
    dollar lending rates that New York City banks selected by the Trustee are
    quoting on the relevant LIBOR Determination Date to the principal London
    offices of leading banks in the London interbank market or, in the event
    that the Trustee can determine no such arithmetic mean, (ii) the lowest
    one-month U.S. dollar lending rate which New York City banks selected by the
    Trustee are quoting on such LIBOR Determination Date to leading European
    banks.
 
    The establishment of LIBOR on each LIBOR Determination Date by the Trustee
and the Trustee's calculation of the rate of interest applicable to the Class
A-5 Certificates for the related Accrual Period shall (in the absence of
manifest error) be final and binding. Each such rate of interest may be obtained
by telephoning the Trustee at (410) 884-2000.
 
Certain Activities
 
    The Trust has not and will not: (i) issue securities (except for the
Certificates); (ii) borrow money; (iii) make loans; (iv) invest in securities
for the purpose of exercising control; (v) underwrite securities; (vi) except as
provided in the Pooling and Servicing Agreement, engage in the purchase and sale
(or turnover) of investments; (vii) offer securities in exchange for property
(except Certificates for the Mortgage Loans); or (viii) repurchase or otherwise
reacquire its securities. See "Description of the Securities -- Reports To The
Securityholders" in the Prospectus for information regarding reports to the
Owners.
 
                        THE CERTIFICATE INSURANCE POLICY
 
    On the Closing Date, the Certificate Insurance Policy will be issued by the
Certificate Insurer pursuant to the provisions of the Insurance Agreement, dated
as of the Cut-off Date, among the Sponsor, the Servicer and the Certificate
Insurer.
 
    The Certificate Insurance Policy unconditionally guarantees the timely
payment of interest due (but not any amounts in respect of Available Funds Cap
Carry-Forward Amounts) and the ultimate payment of principal on the Class A
Certificates. The Certificate Insurer is required to make Insured Payments to
the Trustee as paying agent on the later of the Payment Date or on 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 that an Insured Payment
is due.
 
                                     S-60
<PAGE>
    The Pooling and Servicing Agreement will provide that the "Available Funds"
does not include Insured Payments and does not include any amounts that cannot
be distributed to the Owners of any Class A Certificates by the Trustee as a
result of final, non-appealable proceedings under the United States Bankruptcy
Code.
 
    In addition, the Certificate Insurance Policy will provide for payment of
the amount (a "Preference Amount") of any distributions in respect of principal
or interest previously paid to an Owner of a Class A Certificate that are
subsequently recovered from such Owner prior to the expiration date of the
Certificate Insurance Policy pursuant to a final, nonappealable order (a "Final
Order") of a court of competent jurisdiction under the United States Bankruptcy
Code. Any such payments would be made under the Certificate Insurance Policy on
the second business day following receipt by the Certificate Insurer of a
certified copy of such Final Order, assignment to the Certificate Insurer of
such Owner's rights and claims with respect to such Preference Amount and 
appointment of the Certificate Insurer as such Owner's agent in respect of 
such Preference Amount. No such Owner shall be entitled to reimbursement for 
any payment avoided as a preference as to which the Certificate Insurer 
previously has made a payment under the Certificate Insurance Policy, nor is 
the Certificate Insurer obligated to make any payment in respect of any 
Preference Amount which represents a payment of the principal amount of the 
Class A Certificates prior to the time the Certificate Insurer otherwise 
would have been required to make a payment in respect of such principal.
 
    Pursuant to the terms of the Pooling and Servicing Agreement, the
Certificate Insurer, or the majority of Owners of the Class A Certificates with
the consent of the Certificate Insurer, may direct the time, method and place of
conducting any proceeding for any remedy available to the Trustee with respect
to the Certificates or exercising any trust or power conferred on the Trustee
with respect to the Certificates or the Trust Estate.
 
    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 Class A Certificates, whether or not such funds
are properly distributed by the Trustee. For purposes of the Certificate
Insurance Policy, the term "Owner" does not include the Trust, the Servicer or
the Sponsor. The Certificate Insurance Policy does not guarantee any specific
rate of prepayments of principal of the Mortgage Loans. The Certificate
Insurance Policy does not guarantee payment of any Available Funds Cap
Carry-Forward Amount (or any interest thereon). The Certificate Insurance Policy
is non-cancelable. The Certificate Insurance Policy expires and terminates
without any action on the part of the Certificate Insurer or any other person on
the date that is one year and one day following the date on which the Class A
Certificates have been paid in full.
 
    THE CERTIFICATE INSURANCE POLICY IS NOT COVERED BY THE PROPERTY/CASUALTY
INSURANCE SECURITY FUND SPECIFIED IN ARTICLE 76 OF THE NEW YORK INSURANCE LAW.
 
    Pursuant to the Pooling and Servicing Agreement, the Certificate Insurer is
subrogated to the rights of the Owners of the Class A Certificates to the extent
of any such payment under the Certificate Insurance Policy.
 
    A copy of the Certificate Insurance Policy is available upon request to the
Trustee at its principal corporate trust office located at Sixth Street and
Marquette Avenue, Minneapolis, Minnesota 55479-0070, Attention: Corporate Trust
Services. The telephone number for the Trustee's corporate trust office is (410)
884-2000.
 
                            THE CERTIFICATE INSURER
 
General
 
    Financial Guaranty Insurance Company, the "Certificate Insurer," a New York
stock insurance corporation, is a monoline financial guaranty insurance company
which, since January 1984, has been a leading insurer of bonds issued by
municipal governmental subdivisions and agencies thereof. The Certificate
Insurer also insures a variety of non-municipal structured debt obligations and
pass-through securities. The Certificate Insurer is authorized to write
insurance in all 50 states and the District of Columbia and is also authorized
to carry on general insurance business in the United Kingdom and to write credit
and guaranty insurance in France.
 
                                     S-61
<PAGE>

    The Certificate Insurer is a wholly owned subsidiary of FGIC Corporation, a
Delaware holding company. FGIC Corporation is a subsidiary of General Electric
Capital Corporation ("GE Capital"). Neither FGIC Corporation nor GE Capital is
obligated to pay the debts of or the claims of the Certificate Insurer.
 
    The Certificate Insurer and its holding company, FGIC Corporation, are
subject to regulation by the State of New York Insurance Department and by each
jurisdiction in which the Certificate Insurer is licensed to write insurance. 
These regulations vary from jurisdiction to jurisdiction, but generally 
require insurance holding companies and their insurance subsidiaries to 
register and file certain reports, including information concerning their 
capital structure, ownership and financial condition and require prior 
approval by the insurance department of their state of domicile of changes in 
control, of dividends and other intercorporate transfers of assets and of 
transactions between insurance companies, their parents and affiliates. The 
Certificate Insurer is required to file quarterly and annual statutory 
financial statements and is subject to statutory restrictions concerning the 
types and quality of investments, the use of policy forms, premium rates and 
the size of risk that it may insure, subject to reinsurance. Additionally, 
the Certificate Insurer is subject to triennial audits by the State of New 
York Insurance Department.
 
    The Certificate Insurer considers its role in providing insurance to be
credit enhancement rather than credit substitution. The Certificate Insurer only
insures securities that it considers to be of investment grade quality. With
respect to each category of obligations considered for insurance, the
Certificate Insurer has established and maintains its own underwriting standards
that are based on those aspects of credit quality that the Certificate Insurer
deems important for the category and that take into account criteria established
for the category typically used by rating agencies. Credit criteria for
evaluating securities include economic and social trends, debt management,
financial management and legal and administrative factors, the adequacy of
anticipated cash flow, including the historical and expected performance of
assets pledged for payment of securities under varying economic scenarios,
underlying levels of protection such as insurance or overcollateralization, and,
particularly in the case of long-term municipal securities, the importance of
the project being financed.
 
    The Certificate Insurer also reviews the security features and reserves
created by the financing documentation, as well as the financial and other
covenants imposed upon the credit backing the issue. In connection with
underwriting new issues, the Certificate Insurer sometimes requires, as a
condition to insuring an issue, that collateral be pledged or, in some
instances, that a third-party guarantee be provided for a term of the insured
obligation by a party of acceptable credit quality obligated to make payment
prior to any payment by the Certificate Insurer.
 
    Insurance written by the Certificate Insurer insures the full and timely
payment of interest and principal when due on insured debt securities and timely
interest and ultimate principal payments due in respect of pass-through
securities such as the Class A Certificates. If the issuer of a security insured
by the Certificate Insurer defaults on its obligations to pay such debt service
or, in the case of a pass-through security, available funds are insufficient to
pay the insured amounts, the Certificate Insurer will make scheduled insured
payments, without regard to any acceleration of the securities which may have
occurred, and will be subrogated to the rights of security holders to the extent
of its payments. The claims paying ability of the Certificate Insurer is rated
"Aaa," "AAA" and "AAA" by Moody's, S&P and Fitch Investors Service, Inc.
("Fitch"), respectively.
 
    In consideration for issuing its insurance, the Certificate Insurer receives
a premium which is generally paid in full upon issuance of the policy or on an
annual, semi-annual or monthly basis. The premium rates charged depend
principally on the credit strength of the securities as judged by the
Certificate Insurer according to its internal credit rating system and the type
of issue.
 
    As of June 30, 1997, December 31, 1996 and December 31, 1995, the
Certificate Insurer had written directly or assumed through reinsurance,
guaranties of approximately $215.3 billion, $205.0 billion and $180.0 billion
par value of securities, respectively (of which approximately 85 percent, 82
percent and 88 percent constituted guaranties of municipal bonds), for which it
had collected gross premiums of approximately $2.09 billion, $2.05 billion and
$1.95 billion, respectively. As of June 30, 1997, the Certificate Insurer had
reinsured

                                     S-62
<PAGE>

approximately 30 percent of the risks it had written, 26 percent through 
quota share reinsurance, 27 percent through excess of loss reinsurance and 47 
percent through facultative arrangements.
 
Capitalization
 
    The following table sets forth capitalization of the Certificate Insurer as
of December 31, 1995, December 31, 1996 and June 30, 1997, respectively, on the
basis of generally accepted accounting principles. No material adverse change in
the capitalization of the Certificate Insurer has occurred since June 30, 1997.
 
<TABLE>
<CAPTION>
                                                                                                     (UNAUDITED)
                                                              DECEMBER 31, 1995  DECEMBER 31, 1996  JUNE 30, 1997
                                                                (IN MILLIONS)      (IN MILLIONS)    (IN MILLIONS)
                                                              -----------------  -----------------  -------------
<S>                                                           <C>                <C>                <C>
Unearned Premiums...........................................      $     728          $     682        $     656
Other Liabilities...........................................            304                288              250
Stockholder's Equity
  Common Stock................................................           15                 15               15
  Additional Paid-in Capital..................................          334                334              334
  Unrealized gains............................................           64                 39               48
  Foreign currency translation adjustment.....................           (2)                (1)              (1)
  Retained Earnings...........................................        1,137              1,297            1,387
                                                                     ------             ------           ------
Total Stockholder's Equity..................................          1,548              1,684            1,783
                                                                     ------             ------           ------
Total Liabilities and Stockholder's Equity..................      $   2,580          $   2,654        $   2,689
                                                                     ------             ------           ------
                                                                     ------             ------           ------
</TABLE>
 
    For further financial information concerning the Certificate Insurer, see
the audited and unaudited financial statements of the Certificate Insurer
included as Appendix A and Appendix B, respectively, of this Prospectus
Supplement.
 
    Copies of the Certificate Insurer's quarterly and annual statutory
statements filed by the Certificate Insurer with the State of New York Insurance
Department are available upon request to Financial Guaranty Insurance Company,
115 Broadway, New York, New York 10006, Attention: Corporate Communications
Department. The Certificate Insurer's telephone number is (212) 312-3000.
 
    The Certificate Insurer does not accept any responsibility for the accuracy
or completeness of this Prospectus Supplement or the Prospectus or any
information or disclosure contained herein, or omitted herefrom, other than with
respect to the accuracy of information in this Prospectus Supplement regarding
the Certificate Insurer and the Certificate Insurance Policy set forth under the
headings "The Certificate Insurance Policy" and "The Certificate Insurer" and in
Appendix A and Appendix B of this Prospectus Supplement.
 
    An indemnification agreement between the Certificate Insurer and Morgan
Stanley & Co. Incorporated and an insurance agreement among the Certificate
Insurer, the Sponsor and EquiVantage Inc. each provide that the parties to such
agreements will indemnify each other for certain liabilities under the 1933 Act.
 
                      THE POOLING AND SERVICING AGREEMENT
 
    In addition to the provisions of the Pooling and Servicing Agreement
summarized elsewhere in this Prospectus Supplement and the Prospectus, there is
set forth below a summary of certain other provisions of the Pooling and
Servicing Agreement.
 
                                     S-63
<PAGE>

Formation Of The Trust
 
    On the Closing Date, the Trust will be created and established pursuant to
the Pooling and Servicing Agreement. On such date, the Sponsor will sell without
recourse the Mortgage Loans to the Trust and the Trust will issue the Class A
Certificates to the Owners thereof.
 
    The property of the Trust shall include all money, instruments and other 
property to the extent such money, instruments and other property are subject 
or intended to be held in trust for the benefit of the Owners, and all 
proceeds thereof, including, without limitation, (i) the Mortgage Loans, (ii) 
such amounts, including eligible investments as specified in the Pooling and 
Servicing Agreement, as from time to time may be held by the Trustee in the 
Distribution Account and by the Servicer in the Principal and Interest 
Account (except as otherwise provided in the Pooling and Servicing 
Agreement), each to be created pursuant to the Pooling and Servicing 
Agreement, (iii) any Mortgaged Property, the ownership of which has been 
effected on behalf of the Trust as a result of foreclosure or acceptance by 
the Servicer of a deed in lieu of foreclosure and that has not been withdrawn 
from the Trust, (iv) any insurance policies relating to the Mortgage Loans 
and any rights of the Sponsor under any related insurance policies, (v) Net 
Liquidation Proceeds with respect to any Liquidated Loan, (vi) rights under 
the Certificate Insurance Policy and (vii) the Sponsor's rights under the 
Master Transfer Agreements as described below (collectively, the "Trust 
Estate").
 
Sale Of Mortgage Loans
 
    EquiVantage will sell the Mortgage Loans to the Sponsor on or prior to the
Closing Date pursuant to one or more Master Mortgage Loan Transfer Agreements,
together with the related Conveyance Agreement, between EquiVantage and the
Sponsor (collectively, the "Master Transfer Agreements"). In the Master Transfer
Agreements EquiVantage will make certain representations and warranties. The
Sponsor will assign its rights to enforce such representations and warranties to
the Trustee as part of the Trust Estate.
 
    Pursuant to the Pooling and Servicing Agreement, on the Closing Date the
Sponsor will sell without recourse to the Trustee in trust all right, title and
interest of the Sponsor in each Mortgage Loan listed on the schedule delivered
to the Trustee on the Closing Date (the "Schedule of Mortgage Loans") and all
its right, title and interest in all principal collected and all interest due on
each such Mortgage Loan on or after the Cut-off Date. The Sponsor will reserve
and retain all its right, title and interest in principal collected (including
Prepayments) and interest due on each Mortgage Loan prior to the Cut-off Date.
 
    In connection with the sale of the Mortgage Loans on the Closing Date, the
Sponsor will be required to deliver to the Trustee, as document custodian, a
file (a "Mortgage Loan File") consisting of (i) the original Notes, endorsed by
the Originator thereof to the order of the Trustee, (ii) originals or certified
copies of all intervening assignments, if any, showing a complete chain of
assignment from origination to the Originator, including warehousing
assignments, with evidence of recording (or transmission for recordation)
thereon, (iii) originals of all assumption and modification agreements if any,
(iv) any of: (a) the original Mortgage, with evidence of recording thereon, (b)
a true and accurate copy of the Mortgage where the original Mortgage has been
transmitted for recording, until such time as the original Mortgage is returned
by the public recording office or (c) a copy of the Mortgage certified by the
public recording office in those instances where the original recorded Mortgage
has been lost, (v) the original Mortgage Insurance Policy, title commitment,
binder or attorney's opinion of title and abstract of title, and (vi) an
assignment in blank, in recordable form, of each Mortgage for which an
assignment is not recorded, executed by the record holder of such Mortgage. The
Pooling and Servicing Agreement also provides that the Certificate Insurer will
require assignments of mortgages prepared and recorded in the name of the
Trustee (unless the Trustee and the Certificate Insurer receive an acceptable
opinion of counsel, or other documentation acceptable to the Trustee or the
Certificate Insurer, concluding that such recordation is not necessary to
protect the Trustee's interests in the related Mortgage Loans), and that
evidence of the recording thereof be included in the related Mortgage Loan File
upon receipt thereof.
 
                                     S-64
<PAGE>

Governing Law
 
    The Pooling and Servicing Agreement and each Certificate will be construed
in accordance with and governed by the laws of the State of New York applicable
to agreements made and to be performed therein.
 
Termination Of The Trust
 
    The Pooling and Servicing Agreement will provide that the Trust will
terminate upon the earlier of (i) the payment to the Owners of all Certificates
from amounts other than those available under the Certificate Insurance Policy
of all amounts required to be paid such Owners upon the later to occur of (a)
the final payment or other liquidation (or any advance made with respect
thereto) of the last Mortgage Loan or (b) the disposition of all property
acquired in respect of any Mortgage Loan remaining in the Trust Estate, or (ii)
any time when a Qualified Liquidation of the Trust Estate is effected.
 
Optional Termination
 
    By The Residual Certificate Owners And The Servicer. At their option, the
Residual Certificate Owners and the Servicer acting directly or through one or
more affiliates each have the right and may determine to purchase from the
Trust all of the Mortgage Loans and other property then held by the Trust, and
thereby effect early retirement of the Certificates, on and after the Clean-Up
Call Date. The right of the Residual Certificate Owners so to exercise such
optional purchase right is superior to such right of the Servicer. The Servicer
may exercise its right if the Residual Certificate Owners decline to do so. In
addition, the Pooling and Servicing Agreement provides that the Servicer has
the option to purchase from the Trust any Mortgage Loan that is in default.
 
    Upon Loss Of Remic Status.  Following a final determination by the Internal
Revenue Service, or by a court of competent jurisdiction, in each case from
which no appeal is taken within the permitted time for such appeal, or if any
appeal is taken, following a final determination of such appeal from which no
further appeal can be taken to the effect that the Trust does not and will no
longer qualify as a "REMIC" pursuant to Section 860D of the Code (the "Final
Determination"), at any time on or after the date which is thirty (30) calendar
days following such Final Determination, (i) the Owners of a majority in
Percentage Interest represented by the Class A Certificates then outstanding may
direct the Trustee to adopt a plan of complete liquidation with respect to the
Trust and (ii) the Certificate Insurer may notify the Trustee of the Certificate
Insurer's determination to purchase from the Trust all Mortgage Loans and other
property acquired by foreclosure, deed in lieu of foreclosure, or otherwise in
respect of any Mortgage Loan then remaining in the Trust, and thereby effect the
early retirement of the Certificates. Upon receipt of such notice or direction,
the Trustee will be required to notify the Residual Certificate Owners of the
determination of the Certificate Insurer or the Owners of the Class A
Certificates to liquidate (the "Termination Notice"). The Owners of a majority
of the Percentage Interest represented by the Residual Certificates then
outstanding may, within 60 days from the date of receipt of the Termination
Notice (the "Purchase Option Period"), at their option, purchase from the Trust
all Mortgage Loans and all property theretofore acquired by foreclosure, deed in
lieu of foreclosure, or otherwise in respect of any Mortgage Loan then remaining
in the Trust as of the date of such purchase plus one month's interest on such
amount at the weighted average of the Class A Pass-Through Rates.
 
    If, during the Purchase Option Period, the Residual Certificate Owners have
not exercised the option described above, then upon the expiration of the
Purchase Option Period the Certificate Insurer will be obligated so to purchase
the Trust Estate within 60 days after the expiration of the Purchase Option
Period or the Trustee will sell the Mortgage Loans and distribute the proceeds
of the liquidation thereof.
 
    Following a Final Determination, the Owners of a majority of the Percentage
Interest represented by the Residual Certificates then outstanding may, at their
option (and upon delivery to the Owners of the Class A Certificates of an
opinion of counsel experienced in U.S. federal income tax matters selected by
the Residual Certificate Owners, which opinion will be required to be reasonably
satisfactory in form and substance to a majority of the Percentage Interests
represented by the Class A Certificates then outstanding, to the effect that the
effect of the Final Determination is to substantially increase the probability
that the gross income of the Trust will be subject

                                     S-65
<PAGE>

to federal taxation), purchase from the Trust all Mortgage Loans and all 
property theretofore acquired by foreclosure, deed in lieu of foreclosure, or 
otherwise in respect of any Mortgage Loan then remaining in the Trust Estate 
at a purchase price equal to the Class A Certificate Principal Balances as of 
the date of such purchase plus interest accrued on the Class A Certificates 
since the prior Payment Date at the weighted average of the Class A 
Pass-Through Rates. The Pooling and Servicing Agreement provides that the 
foregoing opinion shall be deemed satisfactory unless a majority of the 
Percentage Interest of the Class A Certificates give the Residual Certificate 
Owners notice that such opinion is not satisfactory within thirty (30) days 
after receipt of such opinion.
 
                    MATERIAL FEDERAL INCOME TAX CONSEQUENCES
 
    The following discussion of certain of the material anticipated federal
income tax consequences of the purchase, ownership and disposition of the Class
A Certificates is to be considered only in connection with "Material 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 Elections
 
    The Trustee will cause one or more REMIC elections to be made with respect
to the Trust for federal income tax purposes. Qualification as a REMIC requires
ongoing compliance with certain conditions. Andrews & Kurth L.L.P., tax counsel,
will advise that, in its opinion, for federal income tax purposes, assuming (i)
the REMIC elections are made and (ii) compliance with the Pooling and Servicing
Agreement, each class of Class A Certificates will be treated as a "regular
interest" in a 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 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 Class A Certificates may be
issued with "original issue discount" for federal income tax purposes. It is
possible that the Internal Revenue Service could treat a portion of the
additional interest that would become payable on the Class A-3 Certificates,
Class A-4 Certificates and Class A-5 Certificates after the Step-Up Payment Date
as "original issue discount." The prepayment assumption to be used in
determining whether the Class A Certificates are issued with original issue
discount and the rate of accrual of original issue discount is 120% PPM with
respect to the Class A-1 Certificates, Class A-2 Certificates, Class A-3
Certificates and Class A-4 Certificates and 25% CPR with respect to the Class
A-5 Certificates, as described under "Prepayment and Yield Considerations"
herein. No representation is made that any of the Mortgage Loans will prepay at
this rate or any other rate. See "Material Federal Income Tax Consequences --
Discount and Premium -- Original Issue Discount" in the Prospectus.
 
Class A-5 Certificates
 
    The Class A-5 Certificates, except to the extent of any Available Funds Cap
Carry-Forward Amounts, will be treated as regular interests in a REMIC under
section 860G of the Code (the "Class A-5 Regular Interests"). Accordingly, the
portion representing the Class A-5 Regular Interests will be treated as (i)
assets described in section 7701(a)(19)(C) of the Code, and (ii) "real estate
assets" within the meaning of section 856(c)(5) of the Code, in each case to the
extent described in the Prospectus. Interest on such portion of the Class A-5
Certificates will be treated as interest on obligations secured by mortgages on
real property within the meaning of section 856(c)(3)(B) of the Code to the same
extent that such portion of the Class A-5 Certificates is treated as real estate
assets. See "Material Federal Income Tax Consequences " in the Prospectus.
 
    Each holder of a Class A-5 Certificate is deemed to own an undivided
beneficial ownership interest in two assets (i) the Class A-5 Regular Interests
and (ii) an interest rate cap contract (a "Cap Agreement"). The Cap Agreement
with respect to the Class A-5 Certificates is not included in any REMIC related
to the Series 1997-3 REMIC. The treatment of amounts received by a Class A-5
Certificateholder under such Certificateholder's right to

                                     S-66
<PAGE>

receive Available Funds Cap Carry-Forward Amounts will depend on the portion 
of such Certificateholder's purchase price allocable thereto. Under the REMIC 
regulations, each Class A-5 Certificateholder must allocate its purchase 
price for the Class A-5 Certificates between its undivided interest in the 
Class A-5 Regular Interests and its undivided interest in the Cap Agreement 
in accordance with the relative fair market values of each property right. 
Payments made to the Class A-5 Certificates under the Cap Agreement will be 
included in income based on the regulations relating to notional principal 
contracts (the "Notional Principal Contract Regulations"). The original issue 
discount regulations (as described in the Prospectus), which technically do 
not apply to REMIC regular interests, provide that the issuer's allocations 
of the issue price are binding on all holders unless the holder explicitly 
discloses on its tax return that its allocation is different from the 
issuer's allocation. Under the REMIC regulations, the Trustee is required to 
account for the Class A-5 Regular Interests and the Cap Agreement as discrete 
property rights. Ownership of the Cap Agreement will entitle the owner to 
amortize the separate price paid for the related Cap Agreement under the 
Notional Principal Contract Regulations. The Internal Revenue Service issued 
regulations applicable to debt instruments acquired after August 13, 1996 
that provide for the integration of a qualifying debt instrument with a hedge 
if the combined cash flows of the components are substantially equivalent to 
the cash flows on a variable rate debt instrument. These regulations 
expressly exclude REMIC regular instruments from their application.
 
                              ERISA CONSIDERATIONS
 
    The Employment Retirement Income Security Act of 1974, as amended ("ERISA"),
and the Code impose certain restrictions on (a) employee benefit plans (as
defined in Section 3(3) of ERISA), plans described in section 4975(e)(1) of the
Code, including individual retirement accounts or Keogh plans, and any entities
whose underlying assets include plan assets by reason of a plan's investment in
such entities (each a "Plan") and (b) persons who have certain specified
relationships to such Plans ("Parties-in-Interest" under ERISA and "Disqualified
Persons" under the Code). Moreover, based on the reasoning of the United States
Supreme Court in John Hancock Life Ins. Co. v. Harris Trust and Sav. Bank, 114
S. Ct. 517 (1993), an insurance company's general account may be deemed to
include assets of the Plans investing in the general account (e.g., through the
purchase of an annuity contract). ERISA also imposes certain duties on persons
who are fiduciaries of Plans subject to ERISA and prohibits certain transactions
between a Plan and Parties-in-Interest or Disqualified Persons with respect to
such Plans. See "ERISA Considerations" in the Prospectus.
 
    The Department of Labor has issued to each of Morgan Stanley & Co.
Incorporated and Prudential Securities Incorporated an individual prohibited
transaction exemption, Prohibited Transaction Exemption 90-24 and Prohibited
Transaction Exemption 90-32, respectively (together, the "Exemptions"), which
generally exempt from the application of the prohibited transaction provisions
of Section 406(a), Section 406(b)(1), Section 406(b)(2) and Section 407(a) of
ERISA and the excise taxes imposed pursuant to Sections 4975(a) and (b) of the
Code, the initial purchase, the servicing, management, operation and holding and
the subsequent resale by Plans of certificates in pass-through trusts that
consist of certain receivables, loans and other obligations that meet the
conditions and requirements of the Exemptions. The loans covered by the
Exemptions include mortgage loans such as the Mortgage Loans.
 
    Among the conditions that must be satisfied for the Exemptions to apply are
the following:
 
        (1) the acquisition of the certificates by a Plan is on terms (including
    the price for the certificates) that are at least as favorable to the Plan
    as they would be in an arm's-length transaction with an unrelated party;
 
        (2) the rights and interests evidenced by the certificates acquired by
    the Plan are not subordinated to the rights and interests evidenced by other
    certificates of the trust;
 
        (3) the certificates acquired by the Plan have received a rating at the
    time of such acquisition that is one of the three highest generic rating
    categories from S&P, Moody's, Duff & Phelps Credit Rating Co. ("D&P") or
    Fitch;
 
                                     S-67
<PAGE>
        (4) the Trustee is not 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 Underwriters 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 Originator and the Sponsor pursuant
    to the assignment of the loans to the Trust Estate represents not more than
    the fair market value of such loans; the sum of all payments made to and
    retained by any Servicer represents not more than reasonable compensation
    for such person's services under the Pooling and Servicing Agreement and
    reimbursement of such person's reasonable expenses in connection therewith;
    and
 
        (6) the Plan investing in the certificates is an "accredited investor"
    as defined in Rule 501(a)(1) of Regulation D of the Commission under the
    1933 Act.
 
        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 Exemptions provide relief from certain self-dealing/conflict
of interest prohibited transactions that may occur when the Plan fiduciary
causes a Plan to acquire certificates in a trust in which the fiduciary (or its
affiliate) is an obligor on the receivables held in the trust provided that,
among other requirements, (i) in the case of an acquisition in connection with
the initial issuance of certificates, at least fifty percent of each class of
certificates in which Plans have invested is acquired by persons independent of
the Restricted Group and at least fifty percent of the aggregate interest in the
trust is acquired by persons independent of the Restricted Group; (ii) such
fiduciary (or its affiliate) is an obligor with respect to five percent or less
of the fair market value of the obligations contained in the trust; (iii) the
Plan's investment in certificates of any class does not exceed twenty-five
percent of all of the certificates of that class outstanding at the time of the
acquisition; and (iv) immediately after the acquisition, no more than twenty-
five percent of the assets of the Plan with respect to which such person is a
fiduciary are invested in certificates representing an interest in one or more
trusts containing assets sold or serviced by the same entity. The Exemptions do
not apply to Plans sponsored by the Sponsor, the Certificate Insurer, the
Underwriters, the Trustee, the Servicer, any other 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").
 
    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 the
Exemptions, and the potential consequences in their specific circumstances prior
to making an investment in the Class A Certificates. Moreover, each Plan
fiduciary should determine whether under the general fiduciary standards of
investment procedure and diversification an investment in the Class A
Certificates is appropriate for the Plan, taking into account the overall
investment policy of the Plan and the composition of the Plan's investment
portfolio.
 
                                     S-68
<PAGE>
                                    RATINGS
 
    It is a condition of the original issuance of the Class A Certificates 
that each class of 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 on the claims-paying ability of the Certificate Insurer. Explanations 
of the significance of such ratings may be obtained from Moody's Investors 
Service, Inc., 99 Church Street, New York, New York 10007 and Standard & 
Poor's Ratings Group, a division of The McGraw-Hill Companies, Inc., 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.
 
                        LEGAL INVESTMENT CONSIDERATIONS
 
    None of the Class A Certificates will constitute "mortgage related
securities" for purposes of SMMEA. Institutions subject to the jurisdiction of
the Office of the Comptroller of the Currency, the Board of Governors of the
Federal Reserve System, the Federal Deposit Insurance Corporation, the Office of
Thrift Supervision, the National Credit Union Administration or state banking or
insurance authorities should review applicable rules, supervisory policies and
guidelines of these agencies before purchasing any of the Class A Certificates,
since the Class A Certificates may be deemed to be unsuitable investments under
one or more of these rules, policies and guidelines and certain restrictions may
apply to such investments. It should also be noted that certain states have
enacted legislation limiting to varying extents the ability of certain entities
(in particular, insurance companies) to invest in mortgage related securities.
Investors should consult with their own legal advisors in determining whether
and to what extent the Class A Certificates constitute legal investments for
such investors. See "Legal Investment Matters" in the Prospectus.
 
                                  UNDERWRITING
 
    Subject to the terms and conditions set forth in the Underwriting Agreement
relating to the Class A Certificates, the Sponsor has agreed to cause the Trust
to sell to each of the Underwriters named below, and each of the Underwriters
has severally agreed to purchase, the percentage interest of the Class A
Certificates set forth opposite its name below:
 
                                                       PERCENTAGE INTEREST OF
UNDERWRITER                                             CLASS A CERTIFICATES
- ----------------------------------------------------  -------------------------
Morgan Stanley & Co. Incorporated...................           50%
Prudential Securities Incorporated..................           50%
 
    The Underwriters are collectively committed to purchase all of the Class A
Certificates if any Class A Certificates are purchased. The Underwriters have
advised the Sponsor that they propose to offer the Class A Certificates for sale
from time to time in one or more negotiated transactions, or otherwise, at
market prices prevailing at the time of sale, at prices related to such market
prices or at negotiated prices. The Underwriters may effect such transactions by
selling the Class A 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 Class A Certificates for
whom they may act as agents. In addition to the profits on resale received by
the Underwriters in connection with such transactions, the Sponsor has agreed to
pay the Underwriters a fee of 0.30% of the aggregate original principal amount
of the Class A Certificates. In connection with the sale of the Class A
Certificates, the Underwriters may be deemed to have received compensation from
the Sponsor in the form of underwriting compensation. Any dealers that
participate with the Underwriters in the distribution of the Class A
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 the Class A Certificates by them or the Underwriters may be
deemed to be underwriting discounts or commissions under the 1933 Act.
 
                                     S-69
<PAGE>

    The Sponsor has been advised by the Underwriters that the Underwriters
intend to make a market in the Class A Certificates, as permitted by applicable
laws and regulations. The Underwriters are not obligated, however, to make a
market in the Class A 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 
Class A Certificates.
 
    The Underwriters may engage in over-allotment, stabilizing transactions,
syndicate covering transactions and penalty bids in accordance with Regulation M
under the Exchange Act. Over-allotment involves syndicate sales in excess of the
offering size, which creates a syndicate short position. Stabilizing
transactions permit bids to purchase the underlying security so long as the
stabilizing bids do not exceed a specified maximum. Syndicate covering
transactions involve purchases of the Class A Certificates in the open market
after the distribution has been completed in order to cover syndicate short
positions. Penalty bids permit the Underwriters to reclaim a selling concession
from a syndicate member when the Class A Certificates originally sold by such
syndicate member are purchased in a syndicate covering transaction to cover
syndicate short positions. Such stabilizing transactions syndicate covering
transactions and penalty bids may cause the price of the Class A Certificates to
be higher than it would otherwise be in the absence of such transactions.
 
    The Sponsor has agreed to indemnify the Underwriters against certain
liabilities, including civil liabilities under the 1933 Act, or contribute to
payments which the Underwriters may be required to make in respect thereof.
 
                                    EXPERTS
 
    The financial statements of Financial Guaranty Insurance Company, included
in this Prospectus Supplement in Appendix A, as of December 31, 1996 and 1995
and for each of the years in the three year period ended December 31, 1996, have
been included in reliance upon the report of KPMG Peat Marwick LLP, independent
certified public accountants, appearing in Appendix A, and upon the authority of
such firm as experts in accounting and auditing.
 
                             CERTAIN LEGAL MATTERS
 
    Certain legal matters with respect to the Certificates will be passed upon
by Andrews & Kurth L.L.P., Washington, D.C. Hunton & Williams will act as
counsel for the Certificate Insurer.
 
                                     S-70

<PAGE>

                               INDEX OF PRINCIPAL TERMS
                                                                          Page
                                                                          ----
1933 Act...................................................................S-1
Accrual Period.............................................................S-9
Actuarial Loans...........................................................S-37
Adjustable Rate Group............................................ii, S-4, S-21
Authorized Officer........................................................S-48
Available Funds.....................................................S-58, S-61
Available Funds Cap........................................................S-7
Available Funds Cap Carry-Forward Amount.............................S-8, S-16
Available Funds Shortfall.................................................S-55
Base Servicing Fee........................................................S-15
Beneficial Owner..........................................................S-50
Beneficial Owners.....................................................ii, S-14
Book-Entry Certificates...................................................S-51
Business Day...............................................................S-8
Cap Agreement.............................................................S-66
Cede......................................................................S-14
Cedel.....................................................................S-14
Cedel Participants........................................................S-52
Certificate Insurance Policy..........................................ii, S-13
Certificate Insurer.............................................ii, S-14, S-61
Certificate Insurer Default...............................................S-59
Certificate Principal Balance..............................................S-9
Certificateholder.........................................................S-61
Certificates........................................................cover, S-3
Citibank..................................................................S-14
Class A Certificate Principal Balances....................................S-38
Class A Certificates................................................cover, S-3
Class A Distribution Amount...............................................S-11
Class A Interest Distribution Amount.......................................S-9
Class A Principal Distribution Amount.........................S-10, S-54, S-56
Class A Required Distribution Amount......................................S-11
Class A-1 Certificate Principal Balance...................................S-38
Class A-1 Certificates..............................................cover, S-3
Class A-1 Pass-Through Rate................................................S-6
Class A-2 Certificate Principal Balance...................................S-38
Class A-2 Certificates..............................................cover, S-3
Class A-2 Pass-Through Rate................................................S-6
Class A-3 Certificate Principal Balance...................................S-38
Class A-3 Certificates..............................................cover, S-3
Class A-3 Pass-Through Rate................................................S-6
Class A-4 Certificate Principal Balance...................................S-38
Class A-4 Certificates..............................................cover, S-3
Class A-4 Lockout Distribution............................................S-59
Class A-4 Lockout Percentage........................................S-11, S-59
Class A-4 Pass-Through Rate................................................S-7
Class A-4 Pro Rata Distribution Amount..............................S-11, S-59
Class A-5 Certificate Principal Balance...................................S-38
Class A-5 Certificates..............................................cover, S-3
Class A-5 Formula Pass-Through Rate........................................S-7
Class A-5 Pass-Through Rate................................................S-7
Class A-5 Regular Interests...............................................S-66
Class B Certificates.......................................................S-3

                                   S-71

<PAGE>

Class R Certificates.......................................................S-4
Clean-Up Call Date........................................................S-15
Closing Date...............................................................S-3
CLTV......................................................................S-17
Commission.................................................................S-1
Cooperative...............................................................S-52
CPR.......................................................................S-39
Cut-off Date...............................................................S-3
D&P.......................................................................S-67
Definitive Certificate....................................................S-51
Delinquency Advance.......................................................S-49
DTC...................................................................ii, S-14
DTC Participants..........................................................S-52
ERISA.....................................................................S-67
Euroclear.................................................................S-14
Euroclear Operator........................................................S-52
Euroclear Participants....................................................S-52
European Depositaries.....................................................S-51
European Depositories.....................................................S-14
Exchange Act.........................................................S-1, S-70
Exemptions................................................................S-67
FDIC......................................................................S-50
Final Determination.......................................................S-65
Final Order...............................................................S-61
Final Scheduled Payment Date..............................................S-38
Final Scheduled Payment Dates..............................................S-4
Financial Intermediary....................................................S-51
Fitch.....................................................................S-62
Fixed Rate Group.................................................ii, S-4, S-21
GE Capital................................................................S-62
Incentive Program..........................................................S-6
Insured Distribution Amount...............................................S-12
Insured Payment...........................................................S-13
LIBOR................................................................S-7, S-59
LIBOR Determination Date..................................................S-60
Liquidated Mortgage Loan..................................................S-57
Loan Balance..............................................................S-57
Loan-to-Value Ratio.......................................................S-17
LTV.......................................................................S-17
Master Transfer Agreements................................................S-64
Monthly Remittance Amount.................................................S-50
Moody's...................................................................S-16
Morgan....................................................................S-14
Mortgage Loan File........................................................S-64
Mortgage Loan Group..............................................ii, S-4, S-21
Mortgage Loans...........................................................cover
Mortgaged Properties........................................................ii
Mortgages...................................................................ii
Mortgagor.................................................................S-37
Net Liquidation Proceeds..................................................S-57
Net Monthly Excess Cashflow...............................................S-56
Net Monthly Excess Spread.................................................S-55
Notes.....................................................................S-21
Notional Principal Contract Regulations...................................S-67
one-year CMT index..................................................S-18, S-28

                                      S-72

<PAGE>

Original Class A-1 Certificate Principal Balance...........................S-6
Original Class A-2 Certificate Principal Balance...........................S-6
Original Class A-3 Certificate Principal Balance...........................S-6
Original Class A-4 Certificate Principal Balance...........................S-6
Original Class A-5 Certificate Principal Balance...........................S-6
original issue discount...................................................S-66
Originators................................................................S-3
Owner.....................................................................S-50
Owners................................................................ii, S-50
Owners of Record...........................................................S-8
Participants..............................................................S-51
Payment Date...........................................................ii, S-8
Percentage Interest.......................................................S-50
Plan......................................................................S-67
Pooling and Servicing Agreement.....................................cover, S-4
PPM.......................................................................S-39
Preference Amount.........................................................S-61
Prepayment................................................................S-37
Principal and Interest Account............................................S-57
Program Loan...............................................................S-6
Property Value............................................................S-17
PUD.......................................................................S-21
Purchase Option Period....................................................S-65
Realized Loss..............................................................S-9
Reference Banks...........................................................S-60
Reimbursement Amount......................................................S-56
Relevant Depositary.......................................................S-51
REMIC.....................................................................S-65
REMICs......................................................................ii
Remittance Date...........................................................S-57
Remittance Period..........................................................S-9
Reserve Interest Rate.....................................................S-60
Restricted Group..........................................................S-68
Reuters Screen LIBO Page..................................................S-60
Rules.....................................................................S-51
S&P.......................................................................S-16
Schedule of Mortgage Loans................................................S-64
Servicer............................................................cover, S-3
Servicing Fee.............................................................S-15
six-month LIBOR...........................................................S-18
Specified Subordinated Amount.............................................S-54
Sponsor.............................................................cover, S-3
Sponsor's Portfolio.......................................................S-19
Statistic Calculation Date.................................................S-4
Step-Up Payment Date.......................................................S-7
Structuring Assumptions...................................................S-39
Sub-Servicer...............................................................S-3
Subordinate Certificate Owners............................................S-14
Subordinate Certificates.................................................cover
Subordinated Amount.......................................................S-54
Subordination Deficit...............................................S-10, S-57
Subordination Increase Amount.............................................S-55
Subordination Reduction Amount............................................S-54
Substitution Amount.......................................................S-57
Termination Notice........................................................S-65

                                S-73

<PAGE>

Terms and Conditions......................................................S-53
Total Monthly Excess Cashflow.............................................S-55
Total Monthly Excess Spread...............................................S-55
Transworld................................................................S-19
Trust....................................................................cover
Trust Estate..............................................................S-64
Trustee....................................................................S-3
Trustee Fee...............................................................S-15
Underwriters................................................................ii
weighted average life.....................................................S-39

                                   S-74

<PAGE>

                                       ANNEX I

                          GLOBAL CLEARANCE, SETTLEMENT AND 
                             TAX DOCUMENTATION PROCEDURES

    Except in certain limited circumstances, the globally offered EquiVantage 
Home Equity Loan Trust 1997-3 Class A Certificates (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 Depository 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 home 
equity loan asset-backed certificates issues in same-day funds.

                                   I-1

<PAGE>

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

                                  I-2

<PAGE>

Participant's account would be back-valued to the value date (which would be 
the preceding day, when settlement occurred in New York).  In the event that 
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;

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

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

Certain U.S. Federal Income Tax Documentation Requirements

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

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

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

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

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

    U.S. Federal Income Tax Reporting Procedure.  The Owner of a Global 
Security or, in the case of a Form 1001 or a Form 4224 filer, his agent, 
files by submitting the appropriate form to the person through whom it holds 

                                     I-3

<PAGE>

(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, (iii) an 
estate that is subject to U.S. federal income tax regardless of the source of 
its income or (iv) a trust if (a) a court in the United States is able to 
exercise primary supervision over the administration of the trust, and (b) 
one or more United States fiduciaries have the authority to control all 
substantial decisions of the trust.  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-4

<PAGE>
 
                                      APPENDIX A

                         Financial Guaranty Insurance Company


               Audited Financial Statements December 31, 1996 and 1995
                         with Report of Independent Auditors 









                                 A-1

<PAGE>
FINANCIAL GUARANTY INSURANCE COMPANY
Audited Financial Statements
 
December 31, 1996
 
<TABLE>
<S>                                                                                       <C>
Report of Independent Auditors ............................... 1
 
Balance Sheets ............................................... 2
 
Statements of Income ......................................... 3
 
Statements of Stockholder's Equity ........................... 4
 
Statements of Cash Flows ..................................... 5
 
Notes to Financial Statements ................................ 6
</TABLE>
 
<PAGE>
Financial Guaranty Insurance
  Company                                                         Balance Sheets
 
($ in Thousands, except per share amounts)
 
<TABLE>
<CAPTION>
                                                                                             DECEMBER 31,  DECEMBER 31,
ASSETS                                                                                           1996          1995
- -------------------------------------------------------------------------------------------  ------------  ------------
<S>                                                                                          <C>           <C>
 
Fixed maturity securities available-for-sale (amortized cost of $2,190,303 in 1996 and
  $2,043,453 in 1995)......................................................................   $2,250,549    $2,141,584
 
Short-term investments, at cost, which approximates market.................................       73,839        91,032
 
Cash.......................................................................................          860           199
 
Accrued investment income..................................................................       37,655        37,347
 
Reinsurance recoverable....................................................................        7,015         7,672
 
Prepaid reinsurance premiums...............................................................      167,683       162,087
 
Deferred policy acquisition costs..........................................................       91,945        94,868
 
Property and equipment, net of accumulated depreciation ($15,333 in 1996 and $12,861 in
  1995)....................................................................................        4,696         6,314
 
Receivable for securities sold.............................................................          379        26,572
 
Prepaid expenses and other assets..........................................................       19,520        12,627
                                                                                             ------------  ------------
 
      Total assets.........................................................................   $2,654,141    $2,580,302
                                                                                             ------------  ------------
                                                                                             ------------  ------------
 
Liabilities and Stockholder's Equity
 
Liabilities:
 
Unearned premiums..........................................................................   $  681,816    $  727,535
 
Loss and loss adjustment expenses..........................................................       72,616        77,808
 
Ceded reinsurance balances payable.........................................................       10,561         1,942
 
Accounts payable and accrued expenses......................................................       54,165        32,811
 
Payable to Parent..........................................................................        1,791         1,647
 
Current federal income taxes payable.......................................................       52,016        51,296
 
Deferred federal income taxes..............................................................       91,805        99,171
 
Payable for securities purchased...........................................................        4,937        40,211
                                                                                             ------------  ------------
 
      Total liabilities....................................................................   $  969,707     1,032,421
                                                                                             ------------  ------------
                                                                                             ------------  ------------
 
Stockholder's Equity:
 
Common stock, par value $1,500 per share; 10,000 shares authorized, issued and
  outstanding..............................................................................       15,000        15,000
 
Additional paid-in capital.................................................................      334,011       334,011
 
Net unrealized gains on fixed maturity securities available-for-sale, net of tax...........       39,160        63,785
 
Foreign currency translation adjustment, net of tax........................................         (429)       (1,499)
 
Retained earnings..........................................................................    1,296,692     1,136,584
                                                                                             ------------  ------------
 
      Total stockholder's equity...........................................................    1,684,434     1,547,881
                                                                                             ------------  ------------
 
      Total liabilities and stockholder's equity...........................................   $2,654,141    $2,580,302
                                                                                             ------------  ------------
                                                                                             ------------  ------------
</TABLE>
 
                See accompanying notes to financial statements.
 
                                       2
<PAGE>
Financial Guaranty Insurance
Company                                                     Statements of Income
 
($ in Thousands)
 
<TABLE>
<CAPTION>
                                                                                           FOR THE YEAR ENDED DECEMBER 31,
                                                                                           -------------------------------
 
<S>                                                                                        <C>        <C>        <C>
                                                                                             1996       1995       1994
                                                                                           ---------  ---------  ---------
 
Revenues:
 
Gross premiums written...................................................................  $  97,027  $  97,288  $ 161,940
 
Ceded premiums...........................................................................    (29,376)   (19,319)   (46,477)
 
  Net premiums written...................................................................     67,651     77,969    115,463
 
Decrease in net unearned premiums........................................................     51,314     27,309     53,364
                                                                                           ---------  ---------  ---------
 
  Net premiums earned....................................................................    118,965    105,278    168,827
 
Net investment income....................................................................    124,635    120,398    109,828
 
Net realized gains.......................................................................     15,022     30,762      5,898
                                                                                           ---------  ---------  ---------
 
      Total revenues.....................................................................    258,622    256,438    284,553
                                                                                           ---------  ---------  ---------
 
Expenses:
 
Loss and loss adjustment expenses........................................................      2,389     (8,426)     3,646
 
Policy acquisition costs.................................................................     16,327     13,072     15,060
 
Decrease (Increase) in Deferred policy acquisition costs.................................      2,923     (3,940)     3,709
 
Other underwriting expenses..............................................................     12,508     19,100     21,182
                                                                                           ---------  ---------  ---------
 
      Total expenses.....................................................................     34,147     19,806     43,597
                                                                                           ---------  ---------  ---------
 
Income before provision for Federal income taxes.........................................    224,475    236,632    240,956
                                                                                           ---------  ---------  ---------
 
Federal income tax expense:
 
  Current................................................................................     41,548     28,913     43,484
 
  Deferred...............................................................................      5,318     19,841      7,741
                                                                                           ---------  ---------  ---------
 
Total Federal income tax expense.........................................................     46,866     48,754     51,225
                                                                                           ---------  ---------  ---------
 
Net income...............................................................................  $ 177,609  $ 187,878  $ 189,731
                                                                                           ---------  ---------  ---------
                                                                                           ---------  ---------  ---------
</TABLE>
 
                See accompanying notes to financial statements.
 
                                       3
<PAGE>
Financial Guaranty Insurance
Company                                       Statements of Stockholder's Equity
 
($ in Thousands)
 
<TABLE>
<CAPTION>
                                                                                            UNREALIZED
                                                                                         GAINS (LOSSES) ON
                                                                                          FIXED MATURITY
                                                                           ADDITIONAL       SECURITIES         FOREIGN
                                                                COMMON       PAID-IN    AVAILABLE- FOR-SALE,  CURRENCY    RETAINED
                                                                 STOCK       CAPITAL        NET OF TAX       ADJUSTMENT   EARNINGS
                                                              -----------  -----------  -------------------  -----------  ---------
<S>                                                           <C>          <C>          <C>                  <C>          <C>
 
Balance, January 1, 1994....................................   $  15,000    $ 334,011        $  90,708        $  (2,265)  $ 783,975
 
Net income..................................................      --           --               --               --         189,731
 
Change in fixed maturity securities available for sale, net
  of tax of ($71,336).......................................      --           --             (132,481)          --          --
 
Foreign currency translation adjustment.....................      --           --               --                1,044      --
                                                              -----------  -----------         -------       -----------  ---------
 
Balance, December 31, 1994..................................      15,000      334,011          (41,773)          (1,221)    973,706
                                                              -----------  -----------         -------       -----------  ---------
 
Net income..................................................      --           --               --               --         187,878
 
Dividend paid...............................................      --           --               --               --         (25,000)
 
Change in fixed maturity securities available for sale, net
  of tax of $56,839.........................................      --           --              105,558           --          --
 
Foreign currency translation adjustment.....................      --           --               --                 (278)     --
                                                              -----------  -----------         -------       -----------  ---------
 
Balance, December 31, 1995..................................      15,000      334,011           63,785           (1,499)  1,136,584
                                                              -----------  -----------         -------       -----------  ---------
 
Net Income..................................................      --           --               --               --         177,609
 
Dividend paid...............................................      --           --               --               --         (17,500)
 
Change in fixed maturity securities available for sale, net
  of tax of ($13,260).......................................      --           --              (24,625)          --          --
 
Foreign currency translation adjustment.....................      --           --               --                1,070      --
                                                              -----------  -----------         -------       -----------  ---------
 
Balance at December 31, 1996................................   $  15,000    $ 334,011        $  39,160        $    (429)  $1,296,692
                                                              -----------  -----------         -------       -----------  ---------
                                                              -----------  -----------         -------       -----------  ---------
</TABLE>
 
                See accompanying notes to financial statements.
 
                                       4
<PAGE>
Financial Guaranty Insurance
Company                                                Statements of Cash Flows
 
 ($ in Thousands)
 
<TABLE>
<CAPTION>
                                                                                          FOR THE YEAR ENDED DECEMBER 31,
                                                                                          -------------------------------
 
<S>                                                                                       <C>        <C>        <C>
                                                                                            1996       1995       1994
                                                                                          ---------  ---------  ---------
 
Operating Activities:
 
  Net income............................................................................  $ 177,609  $ 187,878  $ 189,731
 
    Adjustments to reconcile net income to net cash provided by operating activities:
 
    Change in unearned premiums.........................................................    (45,719)   (29,890)   (45,927)
 
    Change in loss and loss adjustment expense reserves.................................     (5,192)   (20,938)     2,648
 
    Depreciation of property and equipment..............................................      2,472      2,348      2,689
 
    Change in reinsurance receivable....................................................        657      6,800       (304)
 
    Change in prepaid reinsurance premiums..............................................     (5,596)     2,581     (7,437)
 
    Change in foreign currency translation adjustment...................................      1,646       (427)     1,607
 
    Policy acquisition costs deferred...................................................    (16,327)   (16,219)   (18,306)
 
    Amortization of deferred policy acquisition costs...................................     19,250     12,279     22,015
 
    Change in accrued investment income, and prepaid expenses and other assets..........     (7,201)     2,906     (5,150)
 
    Change in other liabilities.........................................................     30,117    (12,946)     2,577
 
    Change in deferred income taxes.....................................................      5,318     19,841      7,741
 
    Amortization of fixed maturity securities...........................................        792      1,922      5,112
 
    Change in current income taxes payable..............................................        720    (30,827)    33,391
 
    Net realized gains on investments...................................................    (15,022)   (30,762)    (5,898)
                                                                                          ---------  ---------  ---------
 
  Net cash provided by operating activities.............................................    143,524     94,546    184,489
                                                                                          ---------  ---------  ---------
 
  Investing Activities:
 
    Sales and maturities of fixed maturity securities...................................    891,643    836,103    550,534
 
    Purchases of fixed maturity securities..............................................  (1,033,345)  (891,108)  (721,908)
 
    Purchases, sales and maturities of short-term investments, net......................     17,193    (15,358)   (11,486)
 
    Purchases of property and equipment, net............................................       (854)      (750)    (1,290)
                                                                                          ---------  ---------  ---------
 
    Net cash used in investing activities...............................................   (125,363)   (71,113)  (184,150)
                                                                                          ---------  ---------  ---------
 
  Financing Activities:
 
    Dividends paid......................................................................    (17,500)   (25,000)    --
                                                                                          ---------  ---------  ---------
 
    Net cash provided by financing activities...........................................    (17,500)   (25,000)    --
                                                                                          ---------  ---------  ---------
 
    Increase (Decrease) in cash.........................................................        661     (1,567)       339
 
    Cash at beginning of year...........................................................        199      1,766      1,427
                                                                                          ---------  ---------  ---------
 
    Cash at end of year.................................................................  $     860  $     199  $   1,766
                                                                                          ---------  ---------  ---------
                                                                                          ---------  ---------  ---------
</TABLE>
 
                See accompanying notes to financial statements.
 
                                       5

<PAGE>
Financial Guaranty Insurance
Company                                            Notes to Financial Statements
 
(1) Business
 
    Financial Guaranty Insurance Company (the "Company"), a wholly-owned
insurance subsidiary of FGIC Corporation (the "Parent"), provides financial
guaranty insurance on newly issued municipal bonds and municipal bonds trading
in the secondary market, the latter including bonds held by unit investment
trusts and mutual funds. The Company also insures structured debt issues outside
the municipal market. Approximately 82% of the business written since inception
by the Company has been municipal bond insurance.
 
    The Company insures only those securities that, in its judgment, are of
investment grade quality. Municipal bond insurance written by the Company
insures the full and timely payment of principal and interest when due on
scheduled maturity, sinking fund or other mandatory redemption and interest
payment dates to the holders of municipal securities. The Company's insurance
policies do not provide for accelerated payment of the principal of, or interest
on, the bond insured in the case of a payment default. If the issuer of a
Company-insured bond defaults on its obligation to pay debt service, the Company
will make scheduled interest and principal payments as due and is subrogated to
the rights of bondholders to the extent of payments made by it.
 
    The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that effect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.
 
(2) Significant Accounting Policies
 
    The accompanying financial statements have been prepared on the basis of
generally accepted accounting principles ("GAAP") which differ in certain
respects from the accounting practices prescribed or permitted by regulatory
authorities (see Note 3). The prior years financial statements have been
reclassified to conform to the 1996 presentation. Significant accounting
policies are as follows:
 
Investments
 
    The Company accounts for its investments in accordance with Statement of
Financial Accounting Standards No. 115 ("SFAS 115"), "Accounting for Certain
Investments in Debt and Equity Securities." The Statement defines three
categories for classification of debt securities and the related accounting
treatment for each respective category. The Company has determined that its
fixed maturity securities portfolio should be classified as available-for-sale.
Under SFAS 115, securities held as available-for-sale are recorded at fair value
and unrealized holding gains/losses are recorded as a separate component of
stockholder's equity, net of applicable income taxes.
 
    Short-term investments are carried at cost, which approximates fair value.
Bond discounts and premiums are amortized over the remaining terms of the
securities. Realized gains or losses on the sale of investments are determined
on the basis of specific identification.
 
                                       6
<PAGE>
Financial Guaranty Insurance
Company                                            Notes to Financial Statements
                                                              (Continued)
Premium Revenue Recognition
 
    Premiums for policies where premiums are collected in a single payment at
policy inception are earned over the period at risk, based on the total exposure
outstanding at any point in time. Financial guaranty insurance policies exposure
generally declines according to predetermined schedules. For policies with
premiums that are collected periodically, premiums are reflected in income pro
rata over the period covered by the premium payment.
 
Policy Acquisition Costs
 
    Policy acquisition costs include only those expenses that relate directly to
premium production. Such costs include compensation of employees involved in
underwriting, marketing and policy issuance functions, rating agency fees, state
premium taxes and certain other underwriting expenses, offset by ceding
commission income on premiums ceded to reinsurers (see Note 6). Net acquisition
costs are deferred and amortized over the period in which the related premiums
are earned. Anticipated loss and loss adjustment expenses are considered in
determining the recoverability of acquisition costs.
 
Loss and Loss Adjustment Expenses
 
    Provision for loss and loss adjustment expenses is made in an amount equal
to the present value of unpaid principal and interest and other payments due
under insured risks at the balance sheet date for which, in management's
judgment, the likelihood of default is probable. Such reserves amounted to $72.6
million and $77.8 million at December 31, 1996 and 1995, respectively. As of
December 31, 1996 and 1995, such reserves included $28.9 million and $28.8
million, respectively, established based on an evaluation of the insured
portfolio in light of current economic conditions and other relevant factors.
Loss and loss adjustment expenses include amounts discounted at an interest rate
of between 6.5 and 6.6 in 1996 and 5.5 % in 1995. The reserve for loss and loss
adjustment expenses is necessarily based upon estimates, however, in
management's opinion the reserves for loss and loss adjustment expenses is
adequate. However, actual results will likely differ from those estimates.
 
Income Taxes
 
    Deferred tax assets and liabilities are recognized for the future tax
consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax
bases. These temporary differences relate principally to unrealized gains
(losses) on fixed maturity securities available-for-sale, premium revenue
recognition, deferred acquisition costs and deferred compensation. Deferred tax
assets and liabilities are measured using enacted tax rates expected to apply to
taxable income in the years in which those temporary differences are expected to
be recovered or settled. The effect on deferred tax assets and liabilities of a
change in tax rates is recognized in income in the period that includes the
enactment date.
 
    Financial guaranty insurance companies are permitted to deduct from taxable
income, subject to certain limitations, amounts added to statutory contingency
reserves (see Note 3). The amounts deducted must be included in taxable income
upon their release from the reserves or upon earlier release of such amounts
from such reserves to cover excess losses as permitted by insurance regulators.
The amounts deducted are allowed as deductions from taxable income only to the
extent that U.S. government non-interest bearing tax and loss bonds are
purchased and held in an amount equal to the tax benefit attributable to such
deductions.
 
                                       7
<PAGE>
Financial Guaranty Insurance
Company                                            Notes to Financial Statements
                                                              (Continued)
Property and Equipment
 
    Property and equipment consists of furniture, fixtures, equipment and
leasehold improvements which are recorded at cost and are charged to income over
their estimated service lives. Office furniture and equipment are depreciated
straight-line over five years. Leasehold improvements are amortized over their
estimated service life or over the life of the lease, whichever is shorter.
Computer equipment and software are depreciated over three years. Maintenance
and repairs are charged to expense as incurred.
 
Foreign Currency Translation
 
    The Company has established foreign branches in France and the United
Kingdom and determined that the functional currencies of these branches are
local currencies. Accordingly, the assets and liabilities of these foreign
branches are translated into U.S. dollars at the rates of exchange existing at
December 31, 1996 and 1995 and revenues and expenses are translated at average
monthly exchange rates. The cumulative translation loss at December 31, 1996 and
1995 was $0.4 million and $1.5 million, respectively, net of tax, and is
reported as a separate component of stockholder's equity.
 
(3) Statutory Accounting Practices
 
    The financial statements are prepared on the basis of GAAP, which differs in
certain respects from accounting practices prescribed or permitted by state
insurance regulatory authorities. The following are the significant ways in
which statutory-basis accounting practices differ from GAAP:
 
        (a) premiums are earned directly in proportion to the scheduled
    principal and interest payments rather than in proportion to the total
    exposure outstanding at any point in time.
 
        (b) policy acquisition costs are charged to current operations as
    incurred rather than as related premiums are earned;
 
        (c) a contingency reserve is computed on the basis of statutory
    requirements for the security of all policyholders, regardless of whether
    loss contingencies actually exist, whereas under GAAP, a reserve is
    established based on an ultimate estimate of exposure;
 
        (d) certain assets designated as non-admitted assets are charged
    directly against surplus but are reflected as assets under GAAP, if
    recoverable;
 
        (e) federal income taxes are only provided with respect to taxable
    income for which income taxes are currently payable, while under GAAP taxes
    are also provided for differences between the financial reporting and the
    tax bases of assets and liabilities;
 
        (f) purchases of tax and loss bonds are reflected as admitted assets,
    while under GAAP they are recorded as federal income tax payments; and
 
        (g) all fixed income investments are carried at amortized cost rather
    than at fair value for securities classified as available-for-sale under
    GAAP.
 
                                       8
<PAGE>
Financial Guaranty Insurance
Company                                            Notes to Financial Statements
                                                               (Continued)

    The following is a reconciliation of net income and stockholder's equity
presented on a GAAP basis to the corresponding amounts reported on a
statutory-basis for the periods indicated below (in thousands):
<TABLE>
<CAPTION>
                                                                                   YEARS ENDED DECEMBER 31,
                                                 --------------------------------------------------------------------------
<S>                                              <C>            <C>           <C>        <C>           <C>        <C>
                                                            1996                       1995                    1994
                                                 ---------------------------  -----------------------  --------------------

                                                      NET
                                                 STOCKHOLDER'S  STOCKHOLDER'S    NET     STOCKHOLDER'S    NET
                                                    INCOME         EQUITY      INCOME       EQUITY      INCOME     EQUITY
                                                 -------------  ------------  ---------  ------------  ---------  ---------
<S>                                              <C>            <C>           <C>        <C>           <C>        <C>
GAAP basis amount..............................    $ 177,609     $1,684,434   $ 187,878   $1,547,881   $ 189,731  $1,279,723
Premium revenue recognition....................       (9,358)      (176,285)    (22,555)    (166,927)     (4,970)  (144,372)
Deferral of acquisition costs..................        2,923        (91,945)     (3,940)     (94,868)      3,709    (90,928)
Contingency reserve............................       --           (460,973)     --         (386,564)     --       (328,073)
Non-admitted assets............................       --             (3,879)     --           (5,731)     --         (7,566)
Case basis loss reserves.......................       (3,197)        (3,249)      4,048          (52)     (3,340)    (4,100)
Portfolio loss reserves........................       --             24,000     (22,100)      24,000     (11,050)    46,100
Deferral of income taxes (benefits)............        5,317         70,719      19,842       64,825       7,741     45,134
Unrealized gains (losses) on fixed maturity
  securities held at fair value, net of tax....       --            (39,160)     --          (63,785)     --         41,773
Recognition of profit commission...............         (441)        (6,185)      3,096       (5,744)     (2,410)    (8,840)
Provision for unauthorized reinsurance.........       --             --          --           --          --           (266)
Contingency reserve tax deduction (see Note
  2)...........................................       --             85,176      --           78,196      --         55,496
Allocation of tax benefits due to Parent's net
  operating loss to the
Company (see Note 5)...........................          313         10,603         637       10,290         (63)     9,653
                                                 -------------  ------------  ---------  ------------  ---------  ---------
Statutory-basis amount.........................    $ 173,166     $1,093,256   $ 166,906   $1,001,521   $ 179,348  $ 893,734
                                                 -------------  ------------  ---------  ------------  ---------  ---------
                                                 -------------  ------------  ---------  ------------  ---------  ---------
</TABLE>
 
                                       9
<PAGE>
Financial Guaranty Insurance
Company                                            Notes to Financial Statements
                                                               (Continued)

(4) Investments
 
    Investments in fixed maturity securities carried at fair value of $3.1
million and $3.2 million as of December 31, 1996 and 1995, respectively, were on
deposit with various regulatory authorities as required by law.
 
    The amortized cost and fair values of short-term investments and of
investments in fixed maturity securities classified as available-for-sale are as
follows (in thousands):
 
<TABLE>
<CAPTION>
                                                                                        GROSS        GROSS
                                                                                     UNREALIZED   UNREALIZED
                                                                         AMORTIZED     HOLDING      HOLDING      FAIR
1996                                                                       COST         GAINS       LOSSES       VALUE
- ----------------------------------------------------------------------  -----------  -----------  -----------  ---------
<S>                                                                     <C>          <C>          <C>          <C>
U.S. Treasury securities and obligations of U.S. government
  corporations and agencies...........................................  $    57,987  $       373   $       1   $  58,359
Obligations of states and political subdivisions......................    2,098,486       65,254       4,854   2,158,886
Debt securities issued by foreign governments.........................       33,830      --              526      33,304
                                                                        -----------  -----------  -----------  ---------
Investments available-for-sale........................................    2,190,303       65,627       5,381   2,250,549
Short-term investments................................................       73,839      --           --          73,839
                                                                        -----------  -----------  -----------  ---------
                                                                        -----------  -----------  -----------  ---------
Total.................................................................  $ 2,264,142  $    65,627   $   5,381   $2,324,388
                                                                        -----------  -----------  -----------  ---------
                                                                        -----------  -----------  -----------  ---------
</TABLE>

    The amortized cost and fair values of short-term investments and of
investments in fixed maturity securities available-for-sale at December 31,
1996, by contractual maturity date, are shown below. Expected maturities may
differ from contractual maturities because borrowers may have the right to call
or prepay obligations with or without call or prepayment penalties.
 
<TABLE>
<CAPTION>
                                                                                         AMORTIZED        FAIR
1996                                                                                        COST         VALUE
- --------------------------------------------------------------------------------------  ------------  ------------
<S>                                                                                     <C>           <C>
Due in one year or less...............................................................  $    110,783  $    110,888
Due after one year through five years.................................................        92,279        92,951
Due after five years through ten years................................................       337,495       349,524
Due after ten years through twenty years..............................................     1,650,945     1,696,623
Due after twenty years................................................................        72,640        74,402
                                                                                        ------------  ------------
Total.................................................................................  $  2,264,142  $  2,324,388
                                                                                        ------------  ------------
                                                                                        ------------  ------------
</TABLE>

                                       10

<PAGE>
Financial Guaranty Insurance
Company                                            Notes to Financial Statements
                                                               (Continued)

<TABLE>
<CAPTION>
                                                                                GROSS        GROSS
                                                                             UNREALIZED   UNREALIZED
                                                                 AMORTIZE      HOLDING      HOLDING        FAIR
1995                                                               COST         GAINS       LOSSES        VALUE
- -------------------------------------------------------------  ------------  -----------  -----------  ------------
<S>                                                            <C>           <C>          <C>          <C>
U.S. Treasury securities and obligations of U.S. government
  corporations and agencies..................................  $     71,182   $   1,696       --       $     72,878
Obligations of states and political subdivisions.............     1,942,001      98,458    $   1,625      2,038,834
Debt securities issued by foreign governments................        30,270         152          550         29,872
                                                               ------------  -----------  -----------  ------------
Investments available-for-sale...............................     2,043,453     100,306        2,175      2,141,584
Short-term investments.......................................        91,032      --           --             91,032
                                                               ------------  -----------  -----------  ------------
Total........................................................  $  2,134,485   $ 100,306    $   2,175   $  2,232,616
                                                               ------------  -----------  -----------  ------------
                                                               ------------  -----------  -----------  ------------
</TABLE>
 
    In 1996, 1995 and 1994, proceeds from sales and maturities of investments in
fixed maturity securities available-for-sale carried at fair value were $891.6
million, $836.1 million, and $550.5 million, respectively. For 1996, 1995 and
1994 gross gains of $19.8 million, $36.3 million and $18.2 million respectively,
and gross losses of $15.0 million, $5.5 million and $12.3 million respectively,
were realized on such sales.
 
    Net investment income of the Company is derived from the following sources
(in thousands):
 
<TABLE>
<CAPTION>
                                                                                    YEAR ENDED DECEMBER 31,
                                                                               ----------------------------------
<S>                                                                            <C>         <C>         <C>
                                                                                  1996        1995        1994
                                                                               ----------  ----------  ----------
Income from fixed maturity securities........................................     119,290  $  112,684  $  108,519
Income from short-term investments...........................................       6,423       8,450       2,479
                                                                               ----------  ----------  ----------
Total investment income......................................................     125,713     121,134     110,998
Investment expenses..........................................................       1,078         736       1,170
                                                                               ----------  ----------  ----------
Net investment income........................................................  $  124,635  $  120,398  $  109,828
                                                                               ----------  ----------  ----------
                                                                               ----------  ----------  ----------
</TABLE>
 
    As of December 31, 1996, the Company did not have more than 10% of its
investment portfolio concentrated in a single issuer or industry.
 
                                       11
<PAGE>
Financial Guaranty Insurance
Company                                            Notes to Financial Statements
                                                                (Continued)

(5) Income Taxes
 
    The Company files a federal tax return as part of the consolidated return of
General Electric Capital Corporation ("GE Capital"). Under a tax sharing
agreement with GE Capital, taxes are allocated to the Company and the Parent
based upon their respective contributions to consolidated net income. The
Company's effective federal corporate tax rate (20.8 percent in 1996, 20.6
percent in 1995 and 21.3 percent in 1994) is less than the corporate tax rate on
ordinary income of 35 percent in 1996, 1995 and 1994.
 
    Federal income tax expense relating to operations of the Company for 1996,
1995 and 1994 is comprised of the following (in thousands):
 
<TABLE>
<CAPTION>
                                                                                       YEAR ENDED DECEMBER 31,
                                                                                   -------------------------------
<S>                                                                                <C>        <C>        <C>
                                                                                     1996       1995       1994
                                                                                   ---------  ---------  ---------
Current tax expense..............................................................  $  41,548  $  28,913  $  43,484
Deferred tax expense.............................................................      5,318     19,841      7,741
                                                                                   ---------  ---------  ---------
Federal income tax expense.......................................................  $  46,866  $  48,754  $  51,225
                                                                                   ---------  ---------  ---------
                                                                                   ---------  ---------  ---------
</TABLE>

    The following is a reconciliation of federal income taxes computed at the
statutory rate and the provision for federal income taxes (in thousands):
 
<TABLE>
<CAPTION>
                                                                                       YEAR ENDED DECEMBER 31,
                                                                                   -------------------------------
<S>                                                                                <C>        <C>        <C>
                                                                                     1996       1995       1994
                                                                                   ---------  ---------  ---------
Income taxes computed on income before provision for federal income taxes, at the
  statutory rate.................................................................  $  78,566  $  82,821  $  84,334
Tax effect of:
  Tax-exempt interest............................................................    (32,609)   (30,630)   (30,089)
  Other, net.....................................................................        909     (3,437)    (3,020)
                                                                                   ---------  ---------  ---------
Provision for income taxes.......................................................  $  46,866  $  48,754  $  51,225
                                                                                   ---------  ---------  ---------
                                                                                   ---------  ---------  ---------
</TABLE>
                                       12

<PAGE>
Financial Guaranty Insurance
Company                                            Notes to Financial Statements
                                                                (Continued)
 
    The tax effects of temporary differences that give rise to significant
portions of the net deferred tax liability or asset at December 31, 1996 and
1995 are presented below (in thousands):
 
<TABLE>
<CAPTION>
                                                                                                1996       1995
                                                                                              ---------  ---------
<S>                                                                                           <C>        <C>
Deferred tax assets:
  Loss reserves.............................................................................  $   9,249  $   8,382
  Deferred compensation.....................................................................      2,531      5,735
  Tax over book capital gains...............................................................      2,144      1,069
  Other.....................................................................................      2,601      3,248
                                                                                              ---------  ---------
Total gross deferred tax assets.............................................................     16,525     18,434
                                                                                              ---------  ---------
  Deferred tax liabilities:
  Unrealized gains on fixed maturity securities, available-for-sale.........................     21,086     34,346
  Deferred acquisition costs................................................................     32,181     33,204
  Premium revenue recognition...............................................................     37,159     32,791
  Rate differential on tax and loss bonds...................................................      9,454      9,454
  Other.....................................................................................      8,450      7,810
                                                                                              ---------  ---------
Total gross deferred tax liabilities........................................................    108,330    117,605
                                                                                              ---------  ---------
Net deferred tax liability..................................................................  $  91,805  $  99,171
                                                                                              ---------  ---------
                                                                                              ---------  ---------
</TABLE>
 
    Based upon the level of historical taxable income, projections of future
taxable income over the periods in which the deferred tax assets are deductible
and the estimated reversal of future taxable temporary differences, the Company
believes it is more likely than not that it will realize the benefits of these
deductible differences and has not established a valuation allowance at December
31, 1996 and 1995. The Company anticipates that the related deferred tax asset
will be realized.
 
    Total federal income tax payments during 1996, 1995 and 1994 were $33.9
million, $59.8 million, and $10.1 million, respectively.
 
                                       13
<PAGE>
Financial Guaranty Insurance
Company                                            Notes to Financial Statements
                                                                (Continued)

(6) Reinsurance
 
    The Company reinsures portions of its risk with other insurance companies
through quota share reinsurance treaties and, where warranted, on a facultative
basis. This process serves to limit the Company's exposure on risks
underwritten. In the event that any or all of the reinsuring companies were
unable to meet their obligations, the Company would be liable for such defaulted
amounts. The Company evaluates the financial condition of its reinsurers and
monitors concentrations of credit risk arising from activities or economic
characteristics of the reinsurers to minimize its exposure to significant losses
from reinsurer insolvencies. The Company holds collateral under reinsurance
agreements in the form of letters of credit and trust agreements in various
amounts with various reinsurers totaling $32.9 million that can be drawn on in
the event of default.
 
    Net premiums earned are presented net of ceded earned premiums of $23.7
million, $21.9 million and $39.0 million for the years ended December 31, 1996,
1995 and 1994, respectively. Loss and loss adjustment expenses incurred are
presented net of ceded losses of $(0.8) million, $1.1 million and $0.3 million
for the years ended December 31, 1996, 1995 and 1994, respectively.
 
                                       14
<PAGE>
Financial Guaranty Insurance
Company                                            Notes to Financial Statements
                                                                (Continued)
 
(7) Loss and Loss Adjustment Expenses
 
    Activity in the reserve for loss and loss adjustment expenses is summarized
as follows (in thousands):
 
<TABLE>
<CAPTION>

                                                                                      YEAR ENDED DECEMBER 31,
                                                                                   -------------------------------
<S>                                                                                <C>        <C>        <C>
                                                                                     1996       1995       1994
                                                                                   ---------  ---------  ---------
Balance at January 1,............................................................  $  77,808  $  98,746  $  96,098
  Less reinsurance recoverable...................................................     (7,672)    14,472     14,168
                                                                                   ---------  ---------  ---------
Net balance at January 1,........................................................     70,136     84,274     81,930
Incurred related to:
Current year.....................................................................     --         26,681     15,133
Prior years......................................................................      2,389     (1,207)      (437)
Portfolio reserves...............................................................     --        (33,900)   (11,050)
                                                                                   ---------  ---------  ---------
Total Incurred...................................................................      2,389     (8,426)     3,646
                                                                                   ---------  ---------  ---------
Paid related to:
Current year.....................................................................     --           (197)      (382)
Prior years......................................................................     (6,924)    (5,515)      (920)
                                                                                   ---------  ---------  ---------
Total Paid.......................................................................     (6,924)    (5,712)    (1,302)
                                                                                   ---------  ---------  ---------
Net balance at December 31,......................................................     65,601     70,136     84,274
  Plus reinsurance recoverable...................................................      7,015      7,672     14,472
                                                                                   ---------  ---------  ---------
Balance at December 31,..........................................................  $  72,616  $  77,808  $  98,746
                                                                                   ---------  ---------  ---------
                                                                                   ---------  ---------  ---------
</TABLE>
 
    The changes in incurred portfolio and case reserves principally relates to
business written in prior years. The changes are based upon an evaluation of the
insured portfolio in light of current economic conditions and other relevant
factors.
 
                                       15
<PAGE>
Financial Guaranty Insurance
Company                                            Notes to Financial Statements
                                                                (Continued)
 
(8) Related Party Transactions
 
    The Company has various agreements with subsidiaries of General Electric
Company ("GE") and GE Capital. These business transactions include appraisal
fees and due diligence costs associated with underwriting structured finance
mortgage-backed security business; payroll and office expenses incurred by the
Company's international branch offices but processed by a GE subsidiary;
investment fees pertaining to the management of the Company's investment
portfolio; and telecommunication service charges. Approximately $8.1 million,
$3.2 million and $3.2 million in expenses were incurred in 1996, 1995 and 1994,
respectively, related to such transactions.
 
    The Company also insured certain non-municipal issues with GE Capital
involvement as sponsor of the insured securitization and/or servicer of the
underlying assets. For some of these issues, GE Capital also provides first loss
protection in the event of default. Gross premiums written on these issues
amounted to $0.6 million in 1996, $1.3 million in 1995, and $2.5 million in
1994.
 
    The Company insures bond issues and securities in trusts that were sponsored
by affiliates of GE (approximately 1 percent of gross premiums written) in 1996,
1995 and 1994.
 
(9) Compensation Plans
 
    Officers and other key employees of the Company participate in the Parent's
incentive compensation, deferred compensation and profit sharing plans. Expenses
incurred by the Company under compensation plans and bonuses amounted to $4.5
million, $7.5 million and $12.2 million in 1996, 1995 and 1994, respectively,
before deduction for related tax benefits.
 
(10) Dividends
 
    Under New York insurance law, the Company may pay a dividend only from
earned surplus subject to the following limitations: (a) statutory surplus after
such dividend may not be less than the minimum required paid-in capital, which
was $66.4 million in 1996 and 1995, and (b) dividends may not exceed the lesser
of 10 percent of its surplus or 100 percent of adjusted net investment income,
as defined by New York insurance law, for the 12 month period ending on the
preceding December 31, without the prior approval of the Superintendent of the
New York State Insurance Department. At December 31, 1996 and 1995, the amount
of the Company's surplus available for dividends was approximately $91.8 million
and $100.2 million, respectively.
 
    During 1996 and 1995, the Company paid dividends of $17.5 milion and $25.0
million, respectively. No dividends were paid during 1994.
 
                                       16
<PAGE>
Financial Guaranty Insurance
Company                                            Notes to Financial Statements
                                                                (Continued)
 
(11) Financial Instruments
   
     Fair Value of Financial Instruments
 
    The following methods and assumptions were used by the Company in estimating
fair values of financial instruments:
 
    Fixed Maturity Securities: Fair values for fixed maturity securities are
based on quoted market prices, if available. If a quoted market price is not
available, fair values is estimated using quoted market prices for similar
securities. Fair value disclosure for fixed maturity securities is included in
the balance sheets and in Note 4.
 
    Short-Term Investments: Short-term investments are carried at cost, which
approximates fair value.
 
    Cash, Receivable for Securities Sold, and Payable for Securities Purchased:
The carrying amounts of these items approximate their fair values.
 
    The estimated fair values of the Company's financial instruments at December
31, 1996 and 1995 are as follows (in thousands):
 
<TABLE>
<CAPTION>
                                                                         1996                      1995
                                                              --------------------------  ----------------------
                                                                CARRYING        FAIR       CARRYING      FAIR
                                                                 AMOUNT        VALUE        AMOUNT      VALUE
                                                              ------------  ------------  ----------  ----------
<S>                                                           <C>           <C>           <C>         <C>
Financial Assets
Cash
  On hand and in demand accounts............................  $        860  $        860  $      199  $      199
Short-term investments......................................  $     73,839  $     73,839      91,032      91,032
Fixed maturity securities...................................  $  2,250,549  $  2,250,549   2,141,584   2,141,584
</TABLE>
 
    Financial Guaranties: The carrying value of the Company's financial
guaranties is represented by the unearned premium reserve, net of deferred
acquisition costs, and loss and loss adjustment expense reserves. Estimated fair
values of these guaranties are based on amounts currently charged to enter into
similar agreements (net of applicable ceding commissions), discounted cash flows
considering contractual revenues to be received adjusted for expected
prepayments, the present value of future obligations and estimated losses, and
current interest rates. The estimated fair values of such financial guaranties
range between $358.7million and $387.4 million compared to a carrying value of
$487.8 million as of December 31, 1996 and between $412.8 million and $456.2
million compared to a carrying value of $540.6 million as of December 31, 1995.
 
                                       17
<PAGE>
Financial Guaranty Insurance
Company                                            Notes to Financial Statements
                                                                 (Continued)

Concentrations of Credit Risk
 
    The Company considers its role in providing insurance to be credit
enhancement rather than credit substitution. The Company insures only those
securities that, in its judgment, are of investment grade quality. The Company
has established and maintains its own underwriting standards that are based on
those aspects of credit that the Company deems important for the particular
category of obligations considered for insurance. Credit criteria include
economic and social trends, debt management, financial management and legal and
administrative factors, the adequacy of anticipated cash flows, including the
historical and expected performance of assets pledged for payment of securities
under varying economic scenarios and underlying levels of protection such as
insurance or overcollateralization.
 
    In connection with underwriting new issues, the Company sometimes requires,
as a condition to insuring an issue, that collateral be pledged or, in some
instances, that a third-party guarantee be provided for a term of the obligation
insured by a party of acceptable credit quality obligated to make payment prior
to any payment by the Company. The types and extent of collateral pledged
varies, but may include residential and commercial mortgages, corporate debt,
government debt and consumer receivables.
 
    As of December 31, 1996, the Company's total insured principal exposure to
credit loss in the event of default by bond issuers was $104.4 billion, net of
reinsurance of $30.8 billion. The Company's insured portfolio as of December 31,
1996 was broadly diversified by geography and bond market sector with no single
debt issuer representing more than 1% of the Company's principal exposure
outstanding, net of reinsurance.
 
    As of December 31, 1996, the composition of principal exposure by type of
issue, net of reinsurance, was as follows (in millions):
 
<TABLE>
<CAPTION>
                                                                                                          NET
                                                                                                       PRINCIPAL
                                                                                                      OUTSTANDING
                                                                                                      ------------
<S>                                                                                                   <C>
Municipal:
  General obligation................................................................................  $   50,213.1
  Special revenue...................................................................................      33,037.8
  Industrial revenue................................................................................         366.5
  Non-municipal.....................................................................................      20,776.2
                                                                                                      ------------
Total...............................................................................................  $  104,393.6
                                                                                                      ------------
                                                                                                      ------------
</TABLE>
 
    The Company's net exposure outstanding is $188,646.00 million as of December
31, 1996.
 
                                       18
<PAGE>
Financial Guaranty Insurance
Company                                            Notes to Financial Statements
                                                                 (Continued)

    The Company is authorized to do business in 50 states, the District of
Columbia, and in the United Kingdom and France. Principal exposure outstanding
at December 31, 1996 by state, net of reinsurance, was as follows (in millions):
 
<TABLE>
<CAPTION>
                                                                                                          NET
                                                                                                       PRINCIPAL
                                                                                                      OUTSTANDING
                                                                                                      ------------
<S>                                                                                                   <C>
California..........................................................................................  $   11,251.7
Florida.............................................................................................       9,838.4
Pennsylvania........................................................................................       9,325.3
New York............................................................................................       8,184.5
Illinois............................................................................................       6,721.2
Texas...............................................................................................       5,799.1
New Jersey..........................................................................................       4,465.3
Michigan............................................................................................       4,166.6
Arizona.............................................................................................       2,808.9
Ohio................................................................................................       2,616.0
                                                                                                      ------------
Sub-total...........................................................................................      65,177.0
Other states and International......................................................................      39,216.6
                                                                                                      ------------
Total...............................................................................................  $  104,393.6
                                                                                                      ------------
                                                                                                      ------------
</TABLE>
 
(12) Commitments
 
    Total rent expense was $2.8 million, $2.2 million and $2.6 million in 1996,
1995 and 1994, respectively. For each of the next five years and in the
aggregate as of December 31, 1996, the minimum future rental payments under
noncancellable operating leases having remaining terms in excess of one year
approximate (in thousands):
 
<TABLE>
<CAPTION>
YEAR                                                                                                        AMOUNT
- ---------------------------------------------------------------------------------------------------------  ---------
<S>                                                                                                        <C>
1997.....................................................................................................  $   2,909
1998.....................................................................................................      2,909
1999.....................................................................................................      2,909
2000.....................................................................................................      2,909
2001.....................................................................................................      2,911
                                                                                                           ---------
Total minimum future rental payments.....................................................................  $  14,547
                                                                                                           ---------
                                                                                                           ---------
</TABLE>
 
                                       19

<PAGE>


                                   APPENDIX B

                       Financial Guaranty Insurance Company



          Unaudited Financial Statements Six months ended June 30, 1997


<PAGE>


FINANCIAL GUARANTY INSURANCE COMPANY
Unaudited Interim Financial Statements
 
June 30, 1997
 
<TABLE>
<S>                                                                                       <C>
Balance Sheets..........................................................................          1
Statements of Income....................................................................          2
Statements of Cash Flows................................................................          3
Notes to Unaudited Interim Financial Statements.........................................          4
</TABLE>
 
<PAGE>
Financial Guaranty Insurance
Company                                                            Balance Sheet
 
($ in Thousands)
 
<TABLE>
<CAPTION>
                                                                                          
                                                                                           JUNE 30,  DECEMBER 31,
                                                                                             1997       1996
                                                                                          ---------  ------------
                                                                                         (UNAUDITED)
<S>                                                                                       <C>        <C>
Assets
Fixed maturity securities, available for sale, at fair value (amortized cost of
  $2,188,078 in 1997 and $2,190,303 in 1996)............................................  $2,262,206  $2,250,549
Short-term investments, at cost, which approximates market..............................     86,702       73,839
Cash....................................................................................      2,191          860
Accrued investment income...............................................................     37,205       37,655
Reinsurance receivable..................................................................      7,077        7,015
Deferred policy acquisition costs.......................................................     91,399       91,945
Property, plant and equipment net of accumulated depreciation of $16,600 in 1997 and
  $15,333 in 1996.......................................................................      3,913        4,696
Prepaid reinsurance premiums............................................................    165,706      167,683
Prepaid expenses and other assets.......................................................     33,176       19,899
                                                                                          ---------  ------------
Total assets............................................................................  $2,689,575  $2,654,141
                                                                                          ---------  ------------
                                                                                          ---------  ------------
Liabilities and Stockholder's Equity
Liabilities:
Unearned premiums.......................................................................  $ 655,857   $  681,816
Losses and loss adjustment expenses.....................................................     70,116       72,616
Ceded reinsurance payable...............................................................      2,533       10,561
Accounts payable and accrued expenses...................................................     38,305       54,165
Due to parent...........................................................................     --            1,791
Current federal income taxes payable....................................................     24,808       52,016
Deferred federal income taxes payable...................................................     98,777       91,805
Payable for securities purchased........................................................     15,941        4,937
                                                                                          ---------  ------------
      Total liabilities.................................................................    906,337      969,707
                                                                                          ---------  ------------
                                                                                          ---------  ------------
Stockholder's Equity:
Common stock, par value $1,500 per share at June 30, 1997 and at December 31, 1996:
  10,000 shares authorized, issued and outstanding......................................     15,000       15,000
Additional paid-in capital..............................................................    334,011      334,011
Net unrealized gains on fixed maturity securities available for sale, net of tax........     48,183       39,160
Foreign currency translation adjustment.................................................       (676)        (429)
Retained earnings.......................................................................  1,386,720    1,296,692
                                                                                          ---------  ------------
      Total stockholder's equity........................................................  1,783,238    1,684,434
                                                                                          ---------  ------------
      Total liabilities and stockholder's equity........................................  $2,689,575  $2,654,141
                                                                                          ---------  ------------
                                                                                          ---------  ------------
</TABLE>
 
             See accompanying notes to interim financial statements
 
                                       1
<PAGE>
Financial Guaranty Insurance
Company                                                      Statement Of Income
 
($ in Thousands)
 
<TABLE>
<CAPTION>
                                                                                                   SIX MONTHS ENDED
                                                                                                       JUNE 30,
                                                                                                 --------------------
                                                                                                   1997       1996
                                                                                                 ---------  ---------
<S>                                                                                              <C>        <C>
                                                                                                     (UNAUDITED)
 
Revenues:
  Gross premiums written.......................................................................  $  46,339  $  45,481
  Ceded premiums...............................................................................    (11,668)    (6,643)
                                                                                                 ---------  ---------
  Net premiums written.........................................................................     34,671     38,838
  Decrease in net unearned premiums............................................................     23,982     23,353
                                                                                                 ---------  ---------
  Net premiums earned..........................................................................     58,653     62,191
  Net investment income........................................................................     63,518     61,513
  Net realized gains...........................................................................      9,127      8,348
                                                                                                 ---------  ---------
      Total revenues...........................................................................    131,298    132,052
                                                                                                 ---------  ---------
Expenses:
  Losses and loss adjustment expenses..........................................................      1,063     (2,702)
  Policy acquisition costs.....................................................................      7,525      9,637
  Other underwriting expenses..................................................................      7,949      7,561
                                                                                                 ---------  ---------
      Total expenses...........................................................................     16,537     14,496
                                                                                                 ---------  ---------
      Income before provision for federal income taxes.........................................    114,761    117,556
  Provision for federal income taxes...........................................................     24,733     25,071
                                                                                                 ---------  ---------
      Net income...............................................................................  $  90,028  $  92,485
                                                                                                 ---------  ---------
                                                                                                 ---------  ---------
</TABLE>
 
             See accompanying notes to interim financial statements
 
                                       2
<PAGE>
Financial Guaranty Insurance
Company                                                   Statement Of Cash Flow
 
($ in Thousands)
 
<TABLE>
<CAPTION>
                                                                                            SIX MONTHS ENDED JUNE
                                                                                                     30,
                                                                                            ----------------------
                                                                                               1997        1996
                                                                                            ----------  ----------
<S>                                                                                         <C>         <C>
                                                                                                 (UNAUDITED)
Operating activities:
Net income................................................................................  $   90,028  $   92,485
  Adjustments to reconcile net income to net cash provided by operating activities:
  Provision for deferred income taxes.....................................................       1,586       2,400
  Amortization of fixed maturity securities...............................................         671         398
  Policy acquisition costs deferred.......................................................      (6,979)     (8,565)
  Amortization of deferred policy acquisition costs.......................................       7,525      10,333
  Depreciation of fixed assets............................................................       1,267       1,233
  Change in reinsurance receivable........................................................         (62)        314
  Change in prepaid reinsurance premiums..................................................       1,977       6,033
  Foreign currency translation adjustment.................................................        (380)     (1,226)
  Change in accrued investment income, prepaid expenses and other assets..................       4,090     (12,116)
  Change in unearned premiums.............................................................     (25,959)    (29,386)
  Change in losses and loss adjustment expense reserves...................................      (2,500)     (6,774)
  Change in other liabilities.............................................................     (25,679)      4,678
  Change in current income taxes payable..................................................     (27,208)     15,781
  Net realized gains on investments.......................................................      (9,127)     (8,348)
                                                                                            ----------  ----------
Net cash provided by operating activities.................................................       9,250      67,240
                                                                                            ----------  ----------
Investing activities:
Sales or maturities of fixed maturity securities..........................................     425,102     406,676
Purchases of fixed maturity securities....................................................    (419,674)   (429,529)
Sales or maturities (purchases) of short-term investments, net............................     (12,863)    (42,800)
Purchases of property and equipment, net..................................................        (484)       (492)
                                                                                            ----------  ----------
Net cash used for investing activities....................................................      (7,919)    (66,145)
Increase in cash..........................................................................       1,331       1,095
Cash at beginning of period...............................................................         860         199
                                                                                            ----------  ----------
Cash at end of period.....................................................................  $    2,191  $    1,294
                                                                                            ----------  ----------
                                                                                            ----------  ----------
</TABLE>
 
             See accompanying notes to interim financial statements
 
                                       3
<PAGE>
Financial Guaranty Insurance
Company                                            Notes to Financial Statements
 
June 30, 1997 and 1996
(Unaudited)
 
(1) Basis of Presentation
 
    The interim financial statements of Financial Guaranty Insurance Company
(the Company) in this report reflect all adjustments necessary, in the opinion
of management, for a fair statement of (a) results of operations for the six
months ended June 30, 1997 and 1996, (b) the financial position at June 30, 1997
and December 31, 1996, and (c) cash flows for the six months ended June 30, 1997
and 1996.
 
    These interim financial statements should be read in conjunction with the
financial statements and related notes included in the 1996 audited financial
statements.
 
    The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that effect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.
 
(2) Statutory Accounting Practices
 
    The financial statements are prepared on the basis of GAAP, which differs in
certain respects from accounting practices prescribed or permitted by state
insurance regulatory authorities. The following are the significant ways in
which statutory basis accounting practices differ from GAAP:
 
    (a) premiums are earned directly in proportion to the scheduled principal
       and interest payments rather than in proportion to the total exposure
       outstanding at any point in time;
 
    (b) policy acquisition costs are charged to current operations as incurred
       rather than as related premiums are earned;
 
    (c) a contingency reserve is computed on the basis of statutory requirements
       for the security of all policyholders, regardless of whether loss
       contingencies actually exist, whereas under GAAP, a reserve is
       established based on an ultimate estimate of exposure;
 
    (d) certain assets designated as "non-admitted assets" are charged directly
       against surplus but are reflected as assets under GAAP, if recoverable;
 
    (e) federal income taxes are only provided with respect to taxable income
       for which income taxes are currently payable, while under GAAP taxes are
       also provided for differences between the financial reporting and tax
       bases of assets and liabilities;
 
    (f) purchases of tax and loss bonds are reflected as admitted assets, while
       under GAAP they are recorded as federal income tax payments; and
 
    (g) all fixed income investments are carried at amortized cost, rather than
       at fair value for securities classified as "Available for Sale" under
       GAAP.
 
                                       4
<PAGE>
Financial Guaranty Insurance
Company                                            Notes to Financial Statements

 
    The following is a reconciliation of the net income and stockholder's equity
of Financial Guaranty prepared on a GAAP basis to the corresponding amounts
reported on a statutory basis for the periods indicated below:
 
<TABLE>
<CAPTION>
                                                                                 SIX MONTHS ENDED JUNE 30,
                                                                     --------------------------------------------------
                                                                               1997                      1996
                                                                     -------------------------  -----------------------
                                                                         NET      STOCKHOLDER'S    NET     STOCKHOLDER'S
                                                                       INCOME        EQUITY      INCOME       EQUITY
                                                                     -----------  ------------  ---------  ------------
 
<S>                                                                  <C>          <C>           <C>        <C>
GAAP basis amount..................................................      90,028     1,783,238   $  92,485   $1,570,310
Premium revenue recognition........................................      (2,158)     (178,443)     (4,061)    (170,988)
Deferral of acquisition costs......................................         545       (91,399)      1,768      (93,100)
Contingency reserve................................................      --          (489,210)     --         (415,603)
Non-admitted assets................................................      --            (3,369)     --           (4,837)
Case-basis losses incurred.........................................        (355)       (3,604)     (3,394)      (3,446)
Portfolio loss reserves............................................      --            24,000      --           24,000
Deferral of income tax.............................................       1,586        72,173       2,400       66,796
Unrealized gains on fixed maturity securities held at fair value,
  net of taxes.....................................................      --           (48,183)     --            5,472
Profit commission..................................................        (266)       (6,452)      1,273       (4,471)
Contingency reserve tax deduction..................................      --            95,185      --           85,176
Allocation of tax benefits due to Parent's net operating loss to
  the Company......................................................         156        10,759          (4)      10,287
                                                                     -----------  ------------  ---------  ------------
Statutory basis amount.............................................      89,536     1,164,695   $  90,467   $1,069,596
                                                                     -----------  ------------  ---------  ------------
                                                                     -----------  ------------  ---------  ------------
</TABLE>
 
                                       5
<PAGE>
Financial Guaranty Insurance
Company                                            Notes to Financial Statements
 
June 30, 1997 and 1996
(Unaudited)
 
(3) Dividends

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

    - Statutory surplus after dividends may not be less than the minimum 
required paid-in capital, which was $66.4 million in 1996. 

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

    The amount of the Company's surplus available for dividends during 1997 is
approximately $116.5 million.

(4) Income Taxes

    The Company's effective Federal corporate tax rate (21.6 percent and 21.3
percent for the three months ended June 30, 1997 and 1996, respectively) is less
than the statutory corporate tax rate (35 percent in 1997 and 1996) on ordinary
income due to permanent differences between financial and taxable income,
principally tax-exempt interest.
 
(5) Reinsurance
 
    In accordance with Statement of Financial Accounting Standards No. 113
("SFAS 113"), "Accounting and Reporting for Reinsurance of Short-Duration and
Long-Duration Contracts", the Company reports assets and liabilities relating to
reinsured contracts gross of the effects of reinsurance. Net premiums earned are
shown net of premiums ceded of $13.6 million and $12.7 million, respectively,
for the six months ended June 30, 1997 and 1996.
                                       6 
<PAGE>

PROSPECTUS Dated June 3, 1997

                          EquiVantage Acceptance Corp.
                                    Sponsor

                                 $500,000,000

                      Mortgage Loan Asset-Backed Securities
                              (Issuable in Series)

    This Prospectus describes certain Mortgage Loan Asset-Backed Securities 
(the "Securities") that may be issued from time to time in series and certain 
classes of which may be offered hereby from time to time as described in the 
related Prospectus Supplement. Each series of Securities will be issued by a 
separate trust (each, a "Trust"). The assets of each Trust will consist of a 
segregated pool (a "Mortgage Pool") of mortgage loans secured by first and 
junior liens on one- to four-family residential properties (the "Mortgage 
Loans") to be acquired by such Trust from EquiVantage Acceptance Corp. (the 
"Sponsor"), together with related accounts, insurance policies and any other 
types of credit enhancement described herein and in the related Prospectus 
Supplement. The Mortgage Loans were or will be acquired by the Sponsor from 
affiliated or unaffiliated entities as described herein. See "The Mortgage 
Pools" herein.

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

                                                       (continued on next page)

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

    Prospective investors should review the information appearing herein 
under the caption "Risk Factors" beginning on page 16 before purchasing any 
Securities.

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

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

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND 
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE COMMISSION 
OR ANY STATE SECURITIES COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF 
THIS PROSPECTUS OR THE RELATED PROSPECTUS SUPPLEMENT. 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.

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

<PAGE>

(continued from previous page)

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

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

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

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

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

    Offers of the Securities may be made through one or more different 
methods, including offerings through underwriters, as more fully described 
under "Methods of Distribution" herein and in the related Prospectus 
Supplement. 

                                       2

<PAGE>

There will be no secondary market for any series of Securities prior to the 
offering thereof and the Securities will not be listed on any national 
securities exchange. There can be no assurance that a secondary market for 
any of the Securities will develop or, if it does develop, that it will offer 
sufficient liquidity of investment or will continue.

    Reference is made to the Index of Principal Definitions at the end of 
this Prospectus for the location in this Prospectus of the definitions of 
certain capitalized terms used herein.

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


                             PROSPECTUS SUPPLEMENT

    The Prospectus Supplement relating to a series of Securities to be 
offered hereunder, among other things, will set forth with respect to such 
series of Securities: (i) a description of the class or classes of such 
Securities; (ii) the rate of interest, the Pass-Through Rate or other 
applicable rate (or the manner of determining such rate) and authorized 
denominations of each class of such Securities; (iii) certain information 
concerning the Mortgage Loans and insurance policies, cash accounts, letters 
of credit, financial guaranty insurance policies, third party guarantees or 
other forms of credit enhancement, if any, relating to one or more Mortgage 
Pools or all or part of the related Securities; (iv) the specified interest 
of each class of Securities in, and manner and priority of, the distributions 
on the Mortgage Loans; (v) information as to the nature and extent of 
subordination with respect to such series of Securities, if any; (vi) the 
Payment Dates; (vii) the amount, if any, deposited in the Pre-Funding 
Account, the criteria for determining which additional Mortgage Loans may 
become assets of the related Trust and the length of the specified period 
during which any such transfers must occur; (viii) the circumstances, if any, 
under which each Trust may be subject to early termination; (ix) whether a 
REMIC election will be made and the designation of the regular and residual 
interest therein; and (x) additional information with respect to the plan of 
distribution of such Securities.


                             AVAILABLE INFORMATION

    The Sponsor has filed a Registration Statement under the Securities Act 
of 1933, as amended, with the Securities and Exchange Commission (the 
"Commission") with respect to the Securities. The Registration Statement and 
amendments thereof and the exhibits thereto may be inspected at the Public 
Reference Room of the Commission at 450 Fifth Street, N.W., Washington, D.C. 
20549, and at 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 
also be obtained at prescribed rates from the Public Reference Section of the 
Commission at 450 Fifth Street, N.W., Washington, D.C. 20549. Electronic 
filings made through the Electronic Data Gathering, Analysis, and Retrieval 
System are publicly available through the Commission's Web Site 
(http://www.sec.gov).

    No person has been authorized to give any information or to make any 
representation regarding the series of Securities referred to in the 
accompanying Prospectus Supplement other than those contained or incorporated 
by reference in this Prospectus and such Prospectus Supplement with respect 
to such series and, if given or made, such information or representations 
must not be relied upon. This Prospectus and the accompanying Prospectus 
Supplement do not constitute an offer to sell or a solicitation of an offer 
to buy any securities other than the Securities offered hereby and thereby 
nor an offer of the Securities 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.


                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

    All documents filed by each respective trust pursuant to Sections 13(a), 
13(c), 14 or 15(d) of the Securities Exchange Act of 1934, as amended (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 

                                       3

<PAGE>

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 that 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 EquiVantage Acceptance Corp., 13111 Northwest 
Freeway, Suite 301, Houston, Texas 77040 (telephone number 713/ 895-1957).

    No information that relates to any series of Securities other than the 
series referred to in the accompanying Prospectus Supplement shall be deemed 
to be incorporated by reference in this Prospectus.


                           REPORTS TO SECURITYHOLDERS

    Monthly and annual reports concerning any Securities and the related 
assets included in the Trust will be sent by the Trustee to all related 
Securityholders. See "Description of the Securities --Reports to 
Securityholders" herein. If the Securities of a series are to be issued in 
book-entry form, such reports will be sent to the Securityholder of record, 
and beneficial owners of such Securities will have to rely on the procedures 
described herein under "Description of the Securities -- Form of Securities" 
to obtain such reports. The Trustee will file periodic reports with the 
Commission concerning each series of Securities only for so long as such 
reports are required to be so filed. The Trustee does not intend to file 
periodic reports with the Commission concerning any series of Securities 
after completion of the reporting period specified by Rule 15d-1 under the 
Exchange Act.


                                       4

<PAGE>

                               TABLE OF CONTENTS

CAPTION                                                                   PAGE
- -------                                                                   ----
SUMMARY OF PROSPECTUS....................................................   6

RISK FACTORS.............................................................  16
  Limited Liquidity......................................................  16
  Obligations Limited to Trust Estate....................................  16
  Limitations, Reduction and Substitution of Credit Enhancement..........  16
  Risks Related to the Mortgage Loans -- Decline in Property
    Values and Non-Standard Loan Terms...................................  17
  Litigation.............................................................  19
  Geographic Concentration of Mortgaged Properties.......................  19
  Applicability of State and Federal Lending Laws........................  19
  Yield and Prepayment Considerations....................................  20
  Book-Entry Registration -- Limited Liquidity and Delays 
    in Distribution......................................................  20
  The Status of the Mortgage Loans in the Event of Bankruptcy 
    of the Sponsor or an Originator -- Payment Delays....................  21
  Limitations on Interest Payments and Foreclosures......................  21
  Rating of Securities Dependent on Credit Enhancement...................  21
  Liability of Trust for Indemnification -- Reduction of
    Trust Assets and Credit Enhancement..................................  21

THE TRUSTS...............................................................  22
  The Mortgage Loans -- General..........................................  22

THE MORTGAGE POOLS.......................................................  25
  General................................................................  25
  The Mortgage Pools.....................................................  26

MORTGAGE LOAN PROGRAM....................................................  27
  The Sponsor's Underwriting Process.....................................  27
  Bulk Guidelines........................................................  29
  Qualifications of Originators..........................................  29
  Representations by the Sponsor and Originators.........................  30
  Sub-Servicing..........................................................  31

DESCRIPTION OF THE SECURITIES............................................  33
  General................................................................  33
  General Payment Terms of Securities....................................  34
  Form of Securities.....................................................  35
  Assignment of Mortgage Loans...........................................  36
  Forward Commitments; Pre-Funding.......................................  37
  Payments on Mortgage Loans; Deposits to Distribution Account...........  38
  Withdrawals from the Principal and Interest Account....................  41
  Distributions..........................................................  42
  Principal and Interest on the Securities...............................  42
  Advances...............................................................  43
  Reports to Securityholders.............................................  44
  Collection and Other Servicing Procedures..............................  45
  Realization upon Defaulted Mortgage Loans..............................  46

SUBORDINATION............................................................  47

DESCRIPTION OF CREDIT ENHANCEMENT........................................  49
  Letter of Credit.......................................................  49
  Mortgage Pool Insurance Policies.......................................  50
  Special Hazard Insurance Policies......................................  50
  Bankruptcy Bonds.......................................................  50
  Reserve Funds..........................................................  51
  Financial Guaranty Insurance Policies..................................  51
  Other Insurance, Guarantees and Similar Instruments or Agreements......  51
  Cross-Collateralization................................................  52
  Overcollateralization..................................................  52
  Maintenance of Credit Enhancement......................................  52
  Reduction or Substitution of Credit Enhancement........................  53

HAZARD INSURANCE; CLAIMS THEREUNDER......................................  53
  Hazard Insurance Policies..............................................  54

THE SPONSOR..............................................................  54

THE SERVICER.............................................................  54

THE POOLING AND SERVICING AGREEMENT......................................  55
  Servicing and Other Compensation and Payment of Expenses; 
    Originator's Retained Yield..........................................  55
  Evidence as to Compliance..............................................  55
  Removal and Resignation of the Servicer................................  56
  Rights upon Event of Default...........................................  56
  Amendment..............................................................  57
  Termination; Retirement of Securities..................................  57
  The Trustee............................................................  58

YIELD CONSIDERATIONS.....................................................  58

MATURITY AND PREPAYMENT CONSIDERATIONS...................................  60

CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS AND RELATED MATTERS..............  62
  General................................................................  62
  Cooperative Loans......................................................  62
  Foreclosure............................................................  63
  Foreclosure on Shares of Cooperatives..................................  64
  Rights of Redemption...................................................  65
  Anti-Deficiency Legislation and Other Limitations on Lenders...........  65
  Environmental Considerations...........................................  66
  Enforceability of Certain Provisions...................................  67
  Applicability of Usury Laws............................................  68
  Alternative Mortgage Instruments.......................................  68
  Soldiers' and Sailors' Civil Relief Act of 1940........................  68

MATERIAL FEDERAL INCOME TAX CONSEQUENCES.................................  69
  General................................................................  69
  Grantor Trust Securities...............................................  69
  REMIC Securities.......................................................  71
  Debt Securities........................................................  76
  Discount and Premium...................................................  77
  Backup Withholding.....................................................  80
  Foreign Investors......................................................  80

STATE TAX CONSIDERATIONS.................................................  81

ERISA CONSIDERATIONS.....................................................  81
  Plan Asset Regulations.................................................  81
  Prohibited Transaction Class Exemption.................................  82
  Tax Exempt Investors...................................................  83
  Consultation with Counsel..............................................  83

LEGAL INVESTMENT MATTERS.................................................  84
  SMMEA..................................................................  84
  FFIEC Policy Statement.................................................  84
  General................................................................  84

USE OF PROCEEDS..........................................................  85

METHODS OF DISTRIBUTION..................................................  85

LEGAL MATTERS............................................................  86

FINANCIAL INFORMATION....................................................  86

RATING...................................................................  86

INDEX OF PRINCIPAL DEFINITIONS...........................................  87

                                       5

<PAGE>

                             SUMMARY OF PROSPECTUS

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


Securities Offered...........  Mortgage Loan Asset-Backed Securities issuable
                               in series.

Sponsor of the Trusts........  EquiVantage Acceptance Corp. See "The Sponsor" 
                               herein.

Originators..................  The Sponsor will acquire the Mortgage Loans from
                               one or more institutions, including the Servicer,
                               affiliated with the Sponsor ("Affiliated
                               Originators") or institutions unaffiliated with 
                               the Sponsor ("Unaffiliated Originators") (the 
                               Affiliated Originators and the Unaffiliated
                               Originators collectively referred to as the
                               "Originators").

Servicer.....................  EquiVantage Inc. See "The Servicer" herein.

Sub-Servicers................  If so specified in the related Prospectus
                               Supplement, Originators may act as Sub-Servicers
                               for Mortgage Loans acquired by the Sponsor from
                               such Originators. In addition, third-party 
                               contract servicers may act as Sub-Servicers. 
                               See "Mortgage Loan Program -- 
                               Sub-Servicing" herein.

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

The Securities...............  Issuance of Securities. Each series of Securities
                               will be issued at the direction of the Sponsor 
                               by a separate trust (each, a "Trust"). The 
                               assets of each Trust will consist of a 
                               segregated pool (each a "Mortgage Pool") of
                               mortgage loans secured by first and junior liens
                               on one- to four-family residential properties,
                               including units in condominiums, manufactured
                               housing that constitutes real property under 
                               applicable state law and units in cooperative 
                               apartments ("Cooperative Loans") (collectively,
                               the "Mortgage Loans"), acquired by such Trust 
                               from the Sponsor, together with related accounts,
                               insurance policies and any other types of credit
                               enhancement described herein and in the related
                               Prospectus Supplement. The Sponsor will acquire 
                               the Mortgage Loans from one or more of the
                               Originators. The Securities issued by any Trust
                               may represent beneficial ownership interests in
                               the related Mortgage Loans held by the related 
                               Trust, or may represent debt secured by such 
                               Mortgage Loans, as described herein and in the
                               related Prospectus Supplement. Securities that
                               represent beneficial ownership interests in the
                               related Trust will be referred to as 
                               "Certificates" in the related Prospectus
                               Supplement; Securities that 

                                       6

<PAGE>

                               represent debt issued by the related Trust will
                               be referred to as "Notes" in the related 
                               Prospectus Supplement.

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

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

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

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

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

                                       7
<PAGE>

                               foregoing, and as to be described in the related
                               Prospectus Supplement, certain types of credit
                               enhancement, such as a financial guaranty 
                               insurance policy or a letter of credit,
                               may constitute a full recourse obligation of the
                               issuer of such credit enhancement.

                               Obligor Concentration. The Sponsor does not 
                               expect that the assets of any Trust (exclusive 
                               of any form of credit enhancement, as
                               described below) will represent more than a DE
                               MINIMIS level of obligor concentration (or
                               concentration among any affiliated group of
                               obligors). In the event that any Trust includes
                               a loan or group of loans with the same obligor
                               or affiliated group of obligors that represent
                               20% or more of the principal amount of 
                               Securities issued with respect to such Trust,
                               the related Prospectus Supplement will contain
                               the financial statements of such obligor or 
                               affiliated group as may be required by the
                               rules of the Securities and Exchange Commission
                               (the "Commission"). In the event that any Trust 
                               includes a loan or group of loans with the same 
                               obligor or affiliated group of obligors that 
                               represent more than 10% but less than 20% of the
                               principal amount of Securities issued with
                               respect to such Trust, the related Prospectus 
                               Supplement will contain such information, 
                               including financial information, sufficient to 
                               enable investors to assess the credit quality 
                               of such loan(s).

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

                               A series may include one or more classes of 
                               Fixed-Income Securities ("Strip Securities") 
                               entitled (i) to principal distributions, with
                               disproportionate, nominal or no interest 
                               distributions, or (ii) to interest distributions,
                               with disproportionate, nominal or no principal 
                               distributions. In addition, a series may
                               include two or more classes of Fixed-Income 
                               Securities that differ as to timing, sequential 
                               order, priority of payment, Interest Rate or
                               amount of distributions of principal or interest
                               or both, or as to which distributions of 
                               principal or interest or both on any class
                               may be made upon the occurrence of specified
                               events, in accordance with 

                                       8
<PAGE>

                               a schedule or formula, or on the basis of 
                               collections from designated portions of the
                               related Mortgage Pool, which series may 
                               include one or more classes of Fixed-Income
                               Securities ("Accrual Securities"), as to which
                               certain accrued interest will not be distributed
                               but rather will be added to the principal 
                               balance (or nominal principal balance, in the
                               case of Accrual Securities that are also Strip
                               Securities) thereof on each Payment Date in the
                               manner described in the related 
                               Prospectus Supplement.

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

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

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

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

                                       9

<PAGE>

                               The related Prospectus Supplement will describe a
                               date (the "Record Date") preceding each Payment 
                               Date, as of which the Trustee or its paying agent
                               will fix the identity of the Securityholders for 
                               the purpose of receiving payments on the next 
                               succeeding Payment Date.

                               Each Pooling and Servicing Agreement will 
                               describe a period (a "Remittance Period"
                               or "Due Period") antecedent to each Payment Date;
                               collections received on or with respect to the 
                               related Mortgage Loans during the related 
                               Remittance Period will be required to be
                               remitted by the Servicer to the related Trustee 
                               prior to the related Payment Date, and will be 
                               used to fund payments to Securityholders on such
                               Payment Date. As may be described in the related
                               Prospectus Supplement, the related Pooling and 
                               Servicing Agreement may provide that all or a 
                               portion of the principal collected on or with 
                               respect to the related Mortgage Loans may be 
                               applied by the related Trustee to the 
                               acquisition of additional Mortgage Loans during
                               a specified period (rather than be used to fund 
                               payments of principal to Securityholders
                               during such period) with the result that the 
                               related Securities will possess an interest-only 
                               period, also commonly referred to as a revolving 
                               period, which will be followed by an
                               amortization period.

                               In addition, and as may be described in the 
                               related Prospectus Supplement, the related 
                               Pooling and Servicing Agreement may provide that
                               all or a portion of such collected principal may
                               be retained by the Trustee (and held in certain 
                               temporary investments, including Mortgage Loans) 
                               for a specified period prior to being used to 
                               fund payments of principal to Securityholders. 
                               The result of such retention and temporary 
                               investment by the Trustee of such principal
                               would be to slow the amortization rate of the
                               related Securities relative to the amortization 
                               rate of the related Mortgage Loans, or to 
                               attempt to match the amortization rate of the
                               related Securities to an amortization schedule
                               established at the time such Securities 
                               are issued.

                               Any interest-only or revolving period may, upon
                               the occurrence of defaults or certain other 
                               events by the Sponsor or Servicer, all as
                               more particularly described herein under 
                               "Description of the Securities -- General
                               Payment Terms of Securities" and "Maturity 
                               and Prepayment Considerations" and in the
                               related Prospectus Supplement, terminate 
                               prior to the end of the specified period and 
                               result in the earlier than expected amortization
                               of the related  Securities. Similarly, any
                               feature for retention and investment of 
                               collections applicable to any Securities
                               may terminate upon the occurrence of such 
                               events, as more particularly described
                               herein under "Description of the Securities 
                               -- General Payment Terms of Securities"
                               and "Maturity and Prepayment Considerations" 
                               and in the related Prospectus Supplement, 
                               resulting in the current distribution of
                               principal payments to the specified 
                               Securityholders and an acceleration of the
                               amortization of such Securities.

                                       10

<PAGE>

                               The Securities and the underlying Mortgage Loans
                               will not be guaranteed or insured by any 
                               governmental agency or instrumentality or
                               the Sponsor, the Servicer, any Sub-Servicer, if
                               applicable, any Originator or any of their 
                               affiliates.

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

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

The Mortgage Pools..........   As described herein and in the related 
                               Prospectus Supplement, each Mortgage
                               Pool will consist of Mortgage Loans secured by 
                               first and junior liens on one- to four-family 
                               residential properties ("Mortgages"), located 
                               in any one of the fifty states, the District of
                               Columbia, Puerto Rico or any other Territories 
                               of the United States (the "Mortgaged
                               Properties"). All Mortgage Loans will have been
                               acquired  by the related Trust from the
                               Sponsor. All Mortgage Loans will have been 
                               originated either by (i) the Servicer or one 
                               or more Affiliated Originators other than the
                               Servicer, pursuant to standard underwriting
                               guidelines described herein, as modified from 
                               time to time; (ii) one or more Unaffiliated 
                               Originators, pursuant to the Sponsor's
                               guidelines; and (iii) Originators of Mortgage
                               Loans, subsequently purchased in whole or in 
                               part by the Sponsor or an Affiliated Originator 
                               as bulk acquisitions ("Bulk Acquisitions"). See 
                               "Mortgage Loan Program" herein. For a description
                               of the types of Mortgage Loans that may be
                               included in the Mortgage Pools, see "The 
                               Mortgage Pools -- The Mortgage Pools"
                               herein.

                               Payments on the Mortgage Loans. The Mortgage 
                               Loans will have interest payable thereon at (i)
                               fixed rates specified in the related Prospectus
                               Supplement, (ii) adjustable rates computed as
                               specified in the related Prospectus Supplement 
                               or (iii) graduated or other variable rates 
                               described in the related Prospectus Supplement.
                               Each Mortgage Loan will require monthly or
                               bi-monthly payment of principal and interest.
                               Scheduled payments of principal on any 

                                       11

<PAGE>

                               Mortgage Loan may be computed (i) on a level 
                               debt service basis that will result in full 
                               amortization over the stated term of such 
                               Mortgage Loan or (ii) in the case of a "balloon 
                               loan," on the basis of an assumed amortization 
                               schedule that is significantly longer than the 
                               original term to maturity of such Mortgage Loan 
                               and will require payment of a substantial amount
                               of  principal at the stated maturity specified 
                               in the related Mortgage Note.

                               A Current Report on Form 8-K will be available 
                               to purchasers or underwriters of the related 
                               series of Securities and will generally
                               be filed, together with the related Pooling and 
                               Servicing Agreement, with the Commission within 
                               15 days after the initial issuance of such 
                               series or, in the case of a series including a
                               Forward Purchase Agreement, within 15 days of 
                               the end of the related acquisition period. See 
                               "Description of the Securities -- Forward
                               Commitments; Pre-Funding" herein. 

Forward Commitments; 
  Pre-Funding................  A Trust may enter into an agreement (each, a 
                               "Forward Purchase Agreement") with the Sponsor 
                               whereby the Sponsor will agree to transfer 
                               additional  Mortgage Loans to such Trust
                               following the date on which such Trust is 
                               established and the related Securities are 
                               issued. Any Forward Purchase Agreement will 
                               require that any Mortgage Loans so transferred 
                               to a Trust conform to the requirements specified
                               in such Forward Purchase Agreement. If a
                               Forward Purchase Agreement is to be utilized,
                               as described in the related Prospectus
                               Supplement, the related Sponsor will be 
                               required to deposit in a segregated account 
                               (each, a "Pre-Funding Account") up to 100% of 
                               the proceeds received in connection with the 
                               sale of one or more classes of Securities of 
                               the related series; subsequently, the additional 
                               Mortgage Loans will be transferred to the
                               related Trust in exchange for money released 
                               to the Sponsor from the related Pre-Funding
                               Account in one or more transfers. Each Forward
                               Purchase Agreement will set a specified period 
                               during which any such transfers must occur. The 
                               Forward Purchase Agreement or the related
                               Pooling and Servicing Agreement will require 
                               that, if all moneys originally deposited to such
                               Pre-Funding Account are not so used by the end of
                               such specified period, then any remaining moneys
                               will be applied as a mandatory prepayment of the
                               related class or classes of Securities as 
                               specified in the related Prospectus Supplement.
                               The related Prospectus Supplement will specify 
                               the period for the acquisition by a Trust of
                               additional Mortgage Loans, which period will not
                               exceed three months from the date such Trust is 
                               established.

Credit Enhancement..........   If so specified in the Prospectus Supplement, 
                               the Trust Estate with respect to any series 
                               of Securities may include any one or any
                               combination of a letter of credit, mortgage 
                               pool insurance policy, special hazard insurance
                               policy, bankruptcy bond, financial guaranty 
                               insurance policy, reserve fund or other type of
                               credit enhancement to provide full or partial 
                               coverage for certain defaults and losses
                               relating to the Mortgage Loans. Credit 
                               support also may be provided in the form
                               of the related class of Equity 

                                       12

<PAGE>

                               Securities, and/or by subordination of one or 
                               more classes of Fixed-Income Securities in a 
                               series under which losses in excess of
                               those absorbed by any related class of Equity
                               Securities are first allocated to any
                               Subordinate Securities up to a specified 
                               limit, cross-support among groups of
                               Mortgage Assets or overcollateralization. Any
                               mortgage pool insurance policy will likely have
                               certain exclusions from coverage thereunder, 
                               which will be described in the related 
                               Prospectus Supplement, which may be accompanied 
                               by one or more separate credit enhancements
                               that may be obtained to cover certain of such 
                               exclusions. To the extent not set forth
                               herein, the amount and types of coverage, the
                               identification of any entity providing the 
                               coverage, the terms of any subordination
                               and related information will be set forth in the
                               Prospectus Supplement relating to a series of
                               Securities. See "Description of Credit 
                               Enhancement" and "Subordination" herein.

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

                               If so specified in the related Prospectus
                               Supplement, the Servicer will be required to 
                               advance Compensating Interest.

                               In addition, the related Prospectus Supplement 
                               will specify whether the Servicer will be 
                               required to pay "out of pocket" costs and 
                               expenses incurred in the performance of its 
                               servicing obligations, and, if so, to what 
                               extent. See "Description of the Securities 
                               -- Advances" herein.

Optional Termination........   The Servicer, the Sponsor or, if specified in 
                               the related Prospectus Supplement, the
                               holders of the related class of Equity 
                               Securities or the credit enhancer may at their
                               respective option effect early retirement of a 
                               series of Securities through the purchase of the
                               Mortgage Loans and other assets in the related 
                               Trust Estate on any Payment Date when the
                               outstanding aggregate loan balances of the 
                               Mortgage Loans in the Trust Estate is
                               less than or equal to the percentage specified
                               in the related Prospectus Supplement (which 
                               in no event will be greater than 25%) of the sum
                               of the aggregate loan balances of all Mortgage
                               Loans in the Trust Estate as of the 

                                       13

<PAGE>


                               original creation date of the Mortgage Pool 
                               and the original amount deposited in the 
                               Pre-Funding Account, if any. See "The Pooling 
                               and Servicing Agreement -- Termination; 
                               Retirement of Securities" herein and in the
                               related Prospectus Supplement.

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

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

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

Material Federal Income Tax
Consequences...............    Securities of each series offered hereby will, 
                               for federal income tax purposes, constitute 
                               either (i) interests ("Grantor Trust 
                               Securities") in a Trust treated as a grantor 
                               trust under applicable provisions of the Code, 
                               (ii) "regular interests" ("REMIC Regular 
                               Securities") or "residual interests" ("REMIC 
                               Residual Securities") in a Trust treated as a 
                               REMIC (or, in certain instances, containing 
                               one or more REMICs) under Sections 860A 
                               through 860G of the Code, (iii) debt issued by 
                               a Trust ("Debt Securities") or (iv) interests 
                               in a Trust that is treated as a partnership 
                               ("Partnership Interests").
 
                               Andrews & Kurth L.L.P., tax counsel to the 
                               Sponsor, will deliver its opinion to the
                               Sponsor with respect to the description of 
                               material federal income tax consequences in 
                               the related Prospectus Supplement for each 
                               series of Securities. The Sponsor will file 
                               each such opinion as an exhibit to the Current 
                               Report on Form 8-K 

                                      14
<PAGE>

                               filed by the Sponsor in connection with the 
                               issuance of the related series.

                               Investors are advised to consult their tax 
                               advisors and to review "Material Federal 
                               Income Tax Consequences" herein and in the 
                               related Prospectus Supplement. 

Registration of Securities..   Securities may be represented by global
                               securities registered in the name of Cede & Co.
                               ("Cede"), as nominee of The Depository Trust 
                               Company ("DTC"), or another nominee. In such
                               case, Securityholders will not be entitled to 
                               receive definitive securities representing such
                               holders' interests, except in certain 
                               circumstances described in the related 
                               Prospectus Supplement. See "Description of the 
                               Securities -- Form of Securities" herein.
 
Ratings....................    Each class of Fixed-Income Securities offered 
                               pursuant to the related Prospectus Supplement 
                               will be rated in one of the four highest rating
                               categories by one or more "national statistical
                               rating organizations," as defined in the 
                               Securities Exchange Act of 1934, as amended (the
                               "Exchange Act"), and commonly referred to as
                               "Rating Agencies." Such ratings will address, in
                               the opinion of such Rating Agencies, the 
                               likelihood that the related Trust will be able 
                               to make timely payment of all amounts due on the
                               related Fixed-Income Securities in accordance 
                               with the terms thereof. Such ratings will 
                               neither address any prepayment or yield 
                               considerations applicable to any Securities nor
                               constitute a recommendation to buy, sell or hold
                               any Securities. See "Rating" herein.

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

Risk Factors...............    For a discussion of certain factors that should 
                               be considered by prospective investors in the 
                               Securities, including certain yield and 
                               prepayment risks, see "Risk Factors" herein.

                                      15

<PAGE>



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

Limited Liquidity

    Prior to issuance, there will have been no market for the Securities of 
any series.  There can be no assurance that a secondary market for the 
Securities of any series or class will develop or, if a secondary market does 
develop, that it will provide Securityholders with liquidity of investment or 
that it will continue for the lives of the Securities of any series.  The 
Prospectus Supplement for any series of Securities may indicate that an 
underwriter specified therein intends to establish a secondary market in such 
Securities; however, no underwriter will be obligated to do so.  The 
Securities will not be listed on any securities exchange.  Accordingly, there 
can be no assurance that sufficient liquidity will exist at any particular 
time for any series or class of Securities.   Consequently, Securityholders 
may not be able to dispose of their investment in the event of an emergency 
or for any other reason and must be prepared to bear the economic risk of an 
investment in the Securities for an indefinite period.  Such factors may also 
adversely affect the price that a Securityholder may be able to obtain for 
the Securities that such investor is able to sell.

Obligations Limited to Trust Estate

    The Securities will not represent an interest in or obligation, either 
recourse or non-recourse (except for certain non-recourse debt described 
herein under "Material Federal Income Tax Consequences"), of the Sponsor, the 
Servicer, any Originator or any person other than the related Trust.  
Notwithstanding the foregoing, and as to be described in the related 
Prospectus Supplement, certain types of credit enhancement, such as a 
financial guaranty insurance policy or a letter of credit, may constitute a 
full recourse obligation of the issuer of such credit enhancement.  The only 
obligations of the foregoing entities with respect to the Securities or the 
Mortgage Loans will be the obligations (if any) of the Sponsor, the related 
Originators and the Servicer pursuant to certain limited representations and 
warranties made with respect to the Mortgage Loans, the Servicer's servicing 
obligations under the related Pooling and Servicing Agreement (including the 
limited obligation to make certain advances in the event of delinquencies on 
the Mortgage Loans, but only to the extent deemed recoverable) and, if and to 
the extent expressly described in the related Prospectus Supplement, certain 
limited obligations of the Sponsor, the Servicer, the applicable 
Sub-Servicer, or another party in connection with a purchase obligation 
("Purchase Obligation") or an agreement to purchase or act as remarketing 
agent with respect to a Convertible Mortgage Loan upon conversion to a fixed 
rate.  The Securities and the underlying Mortgage Loans will not be 
guaranteed or insured by any governmental agency or instrumentality, or by 
the Sponsor, the Servicer, any Sub-Servicer or any of their affiliates.  
Proceeds of the assets included in the related Trust Estate for each series 
of Securities (including the Mortgage Loans and any form of credit 
enhancement) will be the sole source of payments on the Securities, and there 
will be no recourse to the Sponsor or any other entity in the event that such 
proceeds are insufficient or otherwise unavailable to make all payments 
provided for under the Securities.  Accordingly, investors in Securities 
could experience delays in payment or losses to the extent such sources of 
payment are insufficient to make required distributions on any series or 
class of Securities.

Limitations, Reduction and Substitution of Credit Enhancement

    With respect to each series of Securities, credit enhancement will be 
provided in limited amounts to cover certain types of losses on the 
underlying Mortgage Loans.  Credit enhancement may be provided in one or more 
of the forms referred to herein, including, but not limited to:  a letter of 
credit; a mortgage pool insurance policy; a special hazard insurance policy; 
a bankruptcy bond; a reserve fund; a financial guaranty insurance policy or 
other type of credit enhancement to provide partial coverage for certain 
defaults and losses relating to the Mortgage Loans.  Credit enhancement also 
may be provided in the form of the related class of Equity Securities, 
subordination of one or more classes of Fixed-Income Securities in a series 
under which losses in excess of those absorbed by any related class of Equity 
Securities are first allocated to any Subordinate Securities up to a 
specified limit, cross-support among Mortgage Assets and/or 
overcollateralization.  See "Description of Credit Enhancement" and 
"Subordination" herein. Regardless of the form of credit enhancement 
provided, the coverage will be limited in amount and in most cases will be 
subject to periodic reduction in accordance with a schedule or formula.  
Furthermore, such credit enhancements may provide only very limited coverage 
as to certain types of losses, and may provide no coverage as to certain 
other types of losses.  

                                      16


<PAGE>

Therefore, to the extent losses on Mortgage Loans exceed the level of credit 
enhancement for a series or class of Securities, or to the extent such losses 
are of a type not covered by such credit enhancement, investors in such 
Securities could experience delays in payment or losses.  Such losses could 
occur in connection with scheduled distributions on Securities or in 
connection with any optional termination of a Trust.  See "The Pooling and 
Servicing Agreement -Termination; Retirement of Securities" herein.  
Moreover, credit enhancements do not directly or indirectly guarantee to the 
investors any specified rate of prepayments.  The Servicer will generally be 
permitted to reduce, terminate or substitute all or a portion of the credit 
enhancement for any series of Securities, if the applicable Rating Agency 
indicates that the then-current rating thereof will not be adversely 
affected.  To the extent not set forth herein, the amount and types of 
coverage, the identification of any entity providing the coverage, the terms 
of any subordination and related information will be set forth in the 
Prospectus Supplement relating to a series of Securities.  See "Description 
of Credit Enhancement" and "Subordination" herein.

Risks Related to the Mortgage Loans - Decline in Property Values and 
Non-Standard Loan Terms
 
    Risk of the Losses Associated with Junior Liens.  Certain of the Mortgage 
Loans will be secured by junior liens ("Junior Lien Loans") subordinate to 
the rights of the mortgagee or beneficiary under each related senior mortgage 
or deed of trust.  As a result, the proceeds from any liquidation, insurance 
or condemnation proceedings will be available to satisfy the principal 
balance of a mortgage loan only to the extent that the claims, if any, of 
each such senior mortgagee or beneficiary are satisfied in full, including 
any related foreclosure costs.  In addition, a mortgagee secured by a junior 
lien may not foreclose on the related mortgaged property unless it forecloses 
subject to the related senior mortgage or mortgages, in which case it must 
either pay the entire amount of each senior mortgage to the applicable 
mortgagee at or prior to the foreclosure sale or undertake the obligation to 
make payments on each senior mortgage in the event of default thereunder.  In 
servicing junior lien loans in its portfolio, it has been the practice of the 
Servicer to satisfy each such senior mortgage at or prior to the foreclosure 
sale only to the extent that it determines any amounts so paid will be 
recoverable from future payments and collections on such junior lien loans, 
from liquidation of the property securing the senior mortgage or otherwise.  
The Trusts will not have any source of funds to satisfy any such senior 
mortgage or make payments due to any senior mortgagee.  Accordingly, 
recoveries on junior lien loans will typically depend on the financial 
resources of the borrower or the value of the Mortgaged Property being 
sufficient to repay both the senior and junior liens, and a Trust could 
suffer a loss in the event of a shortfall and distributions to 
Securityholders could correspondingly be reduced, except to the extent such 
losses are covered by credit enhancement. See "Certain Legal Aspects of 
Mortgage Loans and Related Matters - Foreclosure" herein.

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

                                      17 

<PAGE>

guidelines of the Federal National Mortgage Association (also known as 
"Fannie Mae" or "FNMA") or the Federal Home Loan Mortgage Corporation (also 
known as "Freddie Mac" or "FHLMC").  In addition, certain of the Mortgage 
Loans may provide for escalating or variable payments by the borrower under 
the Mortgage Loan (the "Mortgagor"), as to which the Mortgagor is generally 
qualified on the basis of the initial interest rate plus 1%.  In some 
instances the Mortgagors' income may not be sufficient to enable them to 
continue to make their loan payments as such payments increase and thus the 
likelihood of default and potential for loss will increase.  For a more 
detailed discussion, see "Mortgage Loan Program" herein.

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

    Although a low interest rate environment may facilitate the refinancing 
of a balloon payment, the receipt and reinvestment by Securityholders of the 
proceeds in such an environment may produce a lower return than that 
previously received in respect of the related Mortgage Loan.  Conversely, a 
high interest rate environment may make it more difficult for the Mortgagor 
to accomplish a refinancing and may result in delinquencies or defaults, with 
possible losses to investors in the related Securities.  None of the Sponsor, 
the Originators, the Servicer, any Sub-Servicer or the Trustee will be 
obligated to provide funds to refinance any Mortgage Loan, including Balloon 
Loans.
 
    Risk of Losses Associated with Bankruptcy of Mortgagors.  General 
economic conditions have an impact on the ability of borrowers to repay 
Mortgage Loans.  Loss of earnings, illness and other similar factors also may 
lead to an increase in delinquencies and bankruptcy filings by borrowers.  In 
the event of personal bankruptcy of a Mortgagor, it is possible that a Trust 
could experience a loss with respect to such Mortgagor's Mortgage Loan.  In 
conjunction with a Mortgagor's bankruptcy, a bankruptcy court may suspend or 
reduce the payments of principal and interest to be paid with respect to such 
Mortgage Loan or permanently reduce the principal balance of such Mortgage 
Loan thereby either delaying or permanently limiting the amount received by 
the Trust with respect to such Mortgage Loan, and reducing correspondingly 
the distributions to Securityholders, except to the extent such losses are 
covered by credit enhancement.  Moreover, in the event a bankruptcy court 
prevents the transfer of the related Mortgaged Property to a Trust, any 
remaining balance on such Mortgage Loan may not be recoverable.
 
    Risk of Losses Associated with Foreclosure of Mortgaged Properties. Even 
assuming that the Mortgaged Properties provide adequate security for the 
Mortgage Loans, substantial delays could be encountered in connection with 
the liquidation of defaulted Mortgage Loans and corresponding delays in the 
receipt of related proceeds by the Securityholders could occur.  An action to 
foreclose on a Mortgaged Property securing a Mortgage Loan is regulated by 
state statutes, rules and judicial decisions and is subject to many of the 
delays and expenses of other lawsuits if defenses or counterclaims are 
interposed, sometimes requiring several years to complete.  Furthermore, in 
some states an action to obtain a deficiency judgment is not permitted 
following a nonjudicial sale of a Mortgaged Property.  Additionally, some 
states require that for a specified period (the "Redemption Period") after 
foreclosure of a Mortgaged Property, the related borrower can repay the 
defaulted Mortgage Loan and regain title to such Mortgaged Property; in such 
jurisdictions, the Originator's ability to liquidate the related foreclosed 
property during the applicable Redemption Period is limited. In the event of 
a default by a Mortgagor, these restrictions, among other things, may impede 
the ability of the Servicer to foreclose on or sell the Mortgaged Property or 
to obtain liquidation proceeds (net of expenses) sufficient to repay all 
amounts due on the related Mortgage Loan.  The Servicer will be entitled to 
deduct from Liquidation Proceeds all expenses reasonably incurred in 
attempting to recover amounts due on the related liquidated Mortgage Loan 
("Liquidated Mortgage Loan") and not yet repaid, including payments to prior 
lienholders, accrued servicing fees, legal fees and costs of legal action, 
real estate taxes, and maintenance and preservation expenses.  In the event 
that any Mortgaged Properties fail to provide adequate security for the 
related Mortgage Loans and insufficient funds are available from any 
applicable credit enhancement, Securityholders could experience a loss on 
their investment.

                                      18

<PAGE>

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

    Under environmental legislation and judicial decisions applicable in 
various states, a secured party who takes a deed in lieu of foreclosure, 
acquires a Mortgaged Property at a foreclosure sale or, prior to foreclosure, 
has been involved in decisions or actions that may lead to contamination of a 
property, may be liable for the costs of cleaning up any contamination found 
at such property.  These costs, which could be substantial, could be a 
liability of a Trust, and any such liability may ultimately result in a loss 
to investors in the related series of Securities.  This potential exposure 
will be reduced to some extent because under the terms of the related Pooling 
and Servicing Agreement, the related Trustee and Servicer will not be 
authorized to take any action that may be deemed participation in the 
management of a contaminated Mortgaged Property.  Imposition of any such 
costs could reduce significantly the recoveries of the Trust following a 
foreclosure.  See "Certain Legal Aspects of Mortgage Loans and Related 
Matters - Environmental Considerations" herein.

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

Litigation

    Any material litigation relating to the Sponsor or the Servicer will be 
specified in the related Prospectus Supplement.

Geographic Concentration of Mortgaged Properties

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

Applicability of State and Federal Lending Laws

    Applicable state laws generally regulate interest rates and other 
charges, require certain disclosures, and require licensing of the 
Originators, the Servicer and Sub-Servicers.  In addition, most states have 
other laws, public policy and general principles of equity relating to the 
protection of consumers, unfair and deceptive practices and practices that 
may apply to the origination, servicing and collection of the Mortgage Loans. 
 See "Certain Legal Aspects of Mortgage Loans and Related Matters" herein.

    The Mortgage Loans may also be subject to federal laws, including: (i) 
the Federal Truth-in-Lending Act and Regulation Z promulgated thereunder and 
the Real Estate Settlement Procedures Act and Regulation X promulgated 
thereunder, which require certain disclosures to the borrowers regarding the 
terms of the Mortgage Loans; (ii) the Equal Credit Opportunity Act and 
Regulation B promulgated thereunder, which prohibit discrimination on the 
basis of age, race, color, sex, religion, marital status, national origin, 
receipt of public assistance or the exercise of any right under the Consumer 
Credit Protection Act, in the extension of credit; and (iii) the Fair Credit 
Reporting Act, which regulates the use and reporting of information related 
to the borrower's credit experience.  Depending on the provisions of the 
applicable law and the specific facts and circumstances involved, violations 
of these laws, policies and general principles of equity may entitle the 
borrower to rescind the loan or to a refund of amounts previously paid and, 
in addition, could subject the Servicer to damages and administrative 
sanctions.  If the Servicer is unable to collect all or part of the principal 
or interest on the Mortgage Loans because of a violation of the 
aforementioned laws, public 

                                      19

<PAGE>

policies or general principles of equity then the Trust may be delayed or 
unable to repay all amounts owed to Securityholders.  Furthermore, depending 
upon whether damages and sanctions are assessed against the Servicer or an 
Originator, such violations may materially impact the financial ability of 
the Servicer to continue to act as Servicer or the ability of an Originator 
to repurchase or replace Mortgage Loans if such violations breach a 
representation or warranty contained in a Pooling and Servicing Agreement.

Yield and Prepayment Considerations

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

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

    Prepayments may result from mandatory prepayments relating to unused 
moneys held in Pre-Funding Accounts, if any, voluntary early payments by 
borrowers (including payments in connection with refinancings of the related 
senior Mortgage Loan or Loans), sales of Mortgaged Properties subject to 
"due-on-sale" provisions and liquidations due to default, as well as the 
receipt of proceeds from physical damage, credit life and disability 
insurance policies.  In addition, repurchases or purchases from a Trust of 
Mortgage Loans, substitution adjustments required to be made under the 
Pooling and Servicing Agreement, optional termination of a Trust or early 
termination of a revolving or interest-only period with respect to one or 
more classes of Securities will have the same effect on the Securityholders 
as a prepayment of such Mortgage Loans.  To the extent described in the 
related Prospectus Supplement, the Mortgage Loans may contain "due-on-sale" 
provisions, and the Servicer will be required to enforce such provisions 
unless (i) such enforcement would materially increase the risk of default or 
delinquency on, or materially decrease the security for, such Mortgage Loan 
or (ii) such enforcement is not permitted by applicable law, in which case 
the Servicer is authorized to permit the purchaser of the related Mortgaged 
Property to assume the Mortgage Loan.  Any such principal prepayment may 
adversely affect the yield to maturity of the related Securities.  Because 
prevailing interest rates are subject to fluctuation, there can be no 
assurance that Securityholders will be able to reinvest such a prepayment at 
yields equaling or exceeding the yields on the related Securities.  It is 
possible that the yield on any such reinvestment will be lower, and may be 
significantly lower, than the yield on the related Securities.

    Collections on the Mortgage Loans may vary due to the level of incidence 
of delinquent payments and of prepayments.  Collections on the Mortgage Loans 
may also vary due to seasonal purchasing and payment habits of borrowers. 
 
Book-Entry Registration - Limited Liquidity and Delays in Distribution

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

                                      20

<PAGE>


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

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

The Status of the Mortgage Loans in the Event of Bankruptcy of the Sponsor or 
an Originator - Payment Delays

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

Limitations on Interest Payments and Foreclosures

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

Rating of Securities Dependent on Credit Enhancement

    The rating of Securities credit enhanced through external credit 
enhancement such as a letter of credit, financial guaranty insurance policy 
or mortgage pool insurance will depend primarily on the creditworthiness of 
the issuer of such external credit enhancement device (a "Credit Enhancer").  
Any reduction in the rating assigned to the claims-paying ability of the 
related Credit Enhancer below the rating initially given to the related 
Securities would likely result in a reduction in the rating of the 
Securities.  The rating of Securities credit enhanced through subordination 
or reserve amounts will depend on the actual performance of the related 
Mortgage Pool, and a reduction in such rating could occur if defaults and 
losses on the related Mortgage Loans exceed the rate assumed in determining 
the original level of credit enhancement.  Reduction of a rating would 
adversely affect the market value and possibly the liquidity of the related 
Securities.  See "Rating" herein and in the Prospectus Supplement.

Liability of Trust for Indemnification - Reduction of Trust Assets and Credit 
Enhancement 

    Each Pooling and Servicing Agreement will provide that neither the 
Sponsor nor any of its directors, officers, employees or agents shall have 
any liability to the Trust created thereunder or to any of the 
Securityholders, except with respect to liabilities resulting from willful 
malfeasance, bad faith or gross negligence or from the reckless disregard of 
obligations or duties arising under the related Pooling and Servicing 
Agreement (or, with respect to the Sponsor, the representations and 
warranties described herein and in the related Prospectus Supplement).  Each 
such Pooling and Servicing Agreement will further provide that, with the 
exceptions stated above, the Sponsor and its directors, officers, employees 
and agents are entitled to be indemnified and held harmless by the Trust 
against any loss, liability or expense 

                                      21

<PAGE>

incurred in connection with legal actions relating to the Pooling and 
Servicing Agreement or the Securities.  If a Trust is required to make 
payments in connection with indemnified losses as described, the payments 
would reduce the assets of the Trust and may also reduce any credit 
enhancement available to make distributions to Securityholders.

                                  THE TRUSTS

    A Trust for any series of Securities will include the primary mortgage 
assets ("Mortgage Assets") consisting of a Mortgage Pool comprised of 
Mortgage Loans secured by first and junior liens on one- to four-family 
residential properties, including units in condominiums, or cooperative 
apartments, together with payments in respect of such primary Mortgage Assets 
and certain other accounts, obligations or agreements, in each case as 
specified in the related Prospectus Supplement.

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

    The following is a brief description of the Mortgage Assets expected to 
be included in the related Trusts.  If specific information respecting the 
primary Mortgage Assets is not known at the time the related series of 
Securities initially is offered, information of the nature described below 
will be provided in the Prospectus Supplement, and specific information (the 
"Detailed Description") will be set forth in a report on Form 8-K to be filed 
with the Commission within 15 days after the initial issuance of such 
Securities, or, in the case of a series including a Forward Purchase 
Agreement, within 15 days of the end of the related acquisition period.  See 
"Description of the Securities -Forward Commitments; Pre-Funding" herein.  A 
copy of the Pooling and Servicing Agreement with respect to each series of 
Securities will be attached to the Form 8-K and will be available for 
inspection at the corporate trust office of the Trustee specified in the 
related Prospectus Supplement.  A schedule of the Mortgage Assets relating to 
such series (the "Mortgage Asset Schedule") will be attached to the Pooling 
and Servicing Agreement delivered to the Trustee upon delivery of the 
Securities.

The Mortgage Loans - General

    The real properties that secure repayment of the Mortgage Loans (the 
"Mortgaged Properties") may be located in any one of the fifty states, the 
District of Columbia, Puerto Rico or any other Territories of the United 
States.  If specified in the related Prospectus Supplement, Mortgage Loans 
with certain Loan-to-Value Ratios and/or certain principal balances may be 
covered wholly or partially by primary mortgage insurance policies.  The 
related Prospectus Supplement will specify the percentage of the Mortgage 
Loans in any Mortgage Pool that are covered by standard hazard insurance 
policies (which may be in the form of a blanket or forced placed hazard 
insurance policy).  The existence, extent and duration of any such coverage 
will be described in the applicable Prospectus Supplement.

    All of the Mortgage Loans in a Mortgage Pool will provide for payments to 
be made monthly ("monthly pay") or bi-weekly.  The payment terms of the 
Mortgage Loans to be included in a Trust will be described in the related 
Prospectus Supplement and may include any of the following features or 
combination thereof or other features as more specifically described in the 
related Prospectus Supplement:
 
         (a)  Interest may be payable at a Fixed Rate, or an Adjustable
    Rate (i.e., a rate that is adjustable from time to time in relation
    to an index, a rate that is fixed for period of time and under
    certain circumstances is followed by an adjustable rate, a rate
    that otherwise varies from time to time, or a rate that is
    convertible from an adjustable rate to a fixed rate).  The
    specified rate of interest on a Mortgage Loan is its "Mortgage
    Rate."  Changes to an Adjustable Rate may be subject to periodic
    limitations, maximum rates, minimum rates or a combination of such
    limitations.  Accrued interest may be deferred and added to the
    principal of a Mortgage Loan for such periods and under such
    circumstances as may be specified in the related Prospectus
    Supplement.  If provided for in the Prospectus Supplement, certain
    Mortgage Loans may be subject to temporary buydown plans ("Buydown
    Mortgage Loans") pursuant to which the monthly payments made by the
    Mortgagor during the early years of the Mortgage Loan (the "Buydown
    Period") will be less than the scheduled monthly 

                                      22

<PAGE>

    payments on the Mortgage Loan, and the amount of any difference may be 
    contributed from (i) an amount (such amount, exclusive of investment 
    earnings thereon, being hereinafter referred to as "Buydown Funds") funded
    by the originator of the Mortgage Loan or another source (including
    the Servicer or the related Originator and the builder of the
    Mortgaged Property) and placed in a custodial account (the "Buydown
    Account") and (ii) if the Buydown Funds are contributed on a
    present value basis, investment earnings on such Buydown Funds.

         (b)  Principal may be payable on a level debt service basis to
    fully amortize the Mortgage Loan over its term, may be calculated
    on the basis of an assumed amortization schedule that is
    significantly longer than the original term to maturity or on an
    interest rate that is different from the Mortgage Rate, or may not
    be amortized during all or a portion of the original term.  Payment
    of all or a substantial portion of the principal may be due on
    maturity.  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.  Mortgage Loans having graduated payment
    provisions may provide for deferred payment of a portion of the
    interest due monthly during a specified period, and recoup the
    deferred interest through negative amortization during such period
    whereby the difference between the interest paid during such period
    and the interest accrued during such period is added monthly to the
    outstanding principal balance.  Other Mortgage Loans sometimes
    referred to as "growing equity" mortgage loans may provide for
    periodic scheduled payment increases for a specified period with
    the full amount of such increases being applied to principal.

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

         (e)  Other Mortgage Loans may be assumable by persons meeting
    the Sponsor's guidelines.

    The Prospectus Supplement for each series of Securities or the Current 
Report on Form 8-K will contain certain information with respect to the 
Mortgage Loans (or a sample thereof) contained in the related Mortgage Pool; 
such information, insofar as it may relate to statistical information 
relating to such Mortgage Loans will be presented as of a date certain (the 
"Statistic Calculation Date") that may also be the related cut-off date (the 
"Cut-Off Date").  Such information will include to the extent applicable to 
the particular Mortgage Pool (in all cases as of the Statistic Calculation 
Date) (i) the aggregate outstanding principal balance and the average 
outstanding principal balance of the Mortgage Loans, (ii) the largest 
principal balance and the smallest principal balance of any of the Mortgage 
Loans, (iii) the types of Mortgaged Property securing the Mortgage Loans 
(e.g., one- to four-family houses, vacation and second homes or other real 
property), (iv) the original terms to stated maturity of the Mortgage Loans, 
(v) the weighted average remaining term to maturity of the Mortgage Loans and 
the range of the remaining terms to maturity; (vi) the earliest origination 
date and latest maturity date of any of the Mortgage Loans, (vii) the 
weighted average Combined Loan-to-Value Ratio and the range of Combined 
Loan-to-Value Ratios of the Mortgage Loans at origination, (viii) the 
weighted average Mortgage Rate or annual percentage rate (the "APR") and 
ranges of Mortgage Rates or APRs borne by the Mortgage Loans, (ix) in the 
case of Mortgage Loans having adjustable rates, the weighted average of the 
adjustable rates and indexes, if any; (x) the aggregate outstanding principal 
balance, if any, of Buy-Down Loans and Mortgage Loans having graduated 
payment provisions; (xi) the amount of any mortgage pool insurance policy, 
special hazard insurance policy or bankruptcy bond to be maintained with 
respect to such Mortgage Pool; (xii) the amount of any standard hazard 
insurance required to be maintained with respect to each Mortgage Loan; 
(xiii) the amount, if any, and terms of any credit enhancement to be provided 
with respect to all or any Mortgage Loans or the Mortgage Pool; and 

                                      23

<PAGE>

(xiv) the geographical distribution of the Mortgage Loans on a state-by-state 
basis.  In addition, preliminary or more general information of the nature 
described above may be provided in the Prospectus Supplement, and specific or 
final information may be set forth in a Current Report on Form 8-K, together 
with the related Pooling and Servicing Agreement, which will be filed with 
the Commission and will be made available to holders of the related series of 
Securities within 15 days after the initial issuance of such Securities or, 
in the case of a series of Securities including a Forward Purchase Agreement, 
within 15 days of the end of the related acquisition period.  See 
"Description of the Securities - Forward Commitments; Pre-Funding" herein.

    The "Combined Loan-to-Value Ratio" or "CLTV" of a Mortgage Loan at any 
given time is, with respect to any first lien Mortgage Loans, the percentage 
equal to the original balance of the related Mortgage Loan divided by the 
appraised value of the related property.  With respect to any Junior Lien 
Loans, the Combined-Loan-to-Value Ratio is the percentage determined by 
dividing (x) the sum of the original principal balance of such Mortgage Loan 
(less the amount, if any, of the premium for any credit life insurance) plus 
the then current principal balance of all mortgage loans secured by liens on 
the related Mortgaged Property having priorities senior to that of the lien 
that secures such Mortgage Loan, if any, by (y) the value of the related 
Mortgaged Property, based upon the appraisal or valuation made at the time of 
origination of the Mortgage Loan.  In the case where there is no senior lien 
to the Mortgage Loan and such Mortgage Loan represents a purchase money 
instrument, the lesser of (a) the appraisal or valuation, or (b) the purchase 
price.  If the Mortgagor will use the proceeds of the Mortgage Loan to 
refinance an existing Mortgage Loan that is being serviced directly or 
indirectly by the Servicer, the requirement of an appraisal or other 
valuation at the time the new Mortgage Loan is made may be waived.

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

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

    The Sponsor will cause the Mortgage Loans comprising each Mortgage Pool 
to be assigned to the Trustee named in the related Prospectus Supplement for 
the benefit of the holders of the Securities of the related series.  The 
Servicer will service the Mortgage Loans, either directly or through 
Sub-Servicers, pursuant to the Pooling and Servicing Agreement and will 
receive a fee for such services.  See "Mortgage Loan Program" and "The 
Pooling and Servicing Agreement" herein.  With respect to Mortgage Loans 
serviced through a Sub-Servicer, the Servicer will remain liable for its 
servicing obligations under the related Pooling and Servicing Agreement as if 
the Servicer alone were servicing such Mortgage Loans.

    The only obligations of the Sponsor, the Servicer and the Originators 
with respect to a series of Securities will be related to servicing and/or 
providing (or, where the Sponsor or an Originator acquired a Mortgage Loan 
from another originator, obtaining from such originator) certain 
representations and warranties concerning the Mortgage Loans and to assign to 
the Trustee for such series of Securities the Sponsor's or Originator's 
rights with respect to such representations and warranties, except to the 
extent additional obligations, if any, of the Sponsor, the Servicer or 
related Originators are described in the related Prospectus Supplement.  See 
"The Pooling and Servicing Agreement" herein.  

                                      24

<PAGE>

The obligations of the Servicer with respect to the Mortgage Loans will 
consist principally of its contractual servicing obligations under the 
related Pooling and Servicing Agreement (including its obligation to enforce 
the obligations of the Sub-Servicers or Originators as more fully described 
herein under "Mortgage Loan Program - Qualifications of Originators" and "The 
Pooling and Servicing Agreement") and its obligation to make certain cash 
advances in the event of delinquencies in payments on, or with respect to, 
the Mortgage Loans.  The obligations of a Servicer to make advances may be 
subject to limitations, to the extent provided herein and in the related 
Prospectus Supplement. 

    Single family loans will consist of mortgage loans or deeds of trust 
secured by first or junior liens on one- to four-family residential 
properties.  The Mortgaged Properties relating to single family loans will 
consist of detached or semi-detached one-family dwelling units, two-to 
four-family dwelling units, townhouses, rowhouses, manufactured housing 
permanently affixed to real estate under applicable state law, individual 
condominium units in condominium developments, individual units in planned 
unit developments, certain mixed use and other dwelling units, and rural 
properties (generally defined as Mortgaged Properties containing more than 
five acres of land).  Such Mortgaged Properties may include owner-occupied 
(which includes vacation and second homes) and non-owner occupied investment 
properties.

    If so specified, the single family loans may include mortgage loans or 
deeds of trust secured by first or junior liens on units in low-or high-rise 
condominium developments together with such condominium units' appurtenant 
interests in the common elements of such condominium developments or 
cooperative apartments.  Unless otherwise specified in the related Prospectus 
Supplement, the Cooperative Loans will be secured by security interests in or 
similar liens on stock, shares or membership certificates issued by 
cooperatives and in the related proprietary leases or occupancy agreements 
granting exclusive rights to occupy specific dwelling units in such 
cooperatives' buildings.

                              THE MORTGAGE POOLS

General

    Each Mortgage Pool will consist primarily of conventional Mortgage Loans, 
minus any portion of the payments due under the related Mortgage Note that 
may have been retained by any Originator ("Originator's Retained Yield"), or 
any other interest retained by the Sponsor or any affiliate of the Sponsor, 
evidenced by promissory notes (the "Mortgage Notes") secured by mortgages or 
deeds of trust or other similar security instruments creating a lien on 
single-family (i.e., one- to four-family) residential properties, as more 
fully described in the related Prospectus Supplement.

    The Mortgaged Properties will consist primarily of owner-occupied 
attached or detached one-family dwelling units, two-to four-family dwelling 
units, condominiums, townhouses, row houses, manufactured housing, individual 
units in planned-unit developments and certain other dwelling units, and the 
fee, leasehold or other interests in the underlying real property.  For a 
Trust that elects to be treated as a REMIC, any Mortgaged Properties that 
constitute manufactured housing shall be limited to "manufactured housing" as 
defined in the Code provisions applicable to REMICs at the time of issuance.  
The Mortgaged Properties may include vacation, second and non-owner occupied 
homes. If specified in the related Prospectus Supplement relating to a series 
of Securities, a Mortgage Pool may contain Cooperative Loans evidenced by 
promissory notes ("Cooperative Notes") 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 the related buildings.  As used herein, unless the context indicates 
otherwise, the term "Mortgage Loans" includes Cooperative Loans, the term 
"Mortgaged Properties" includes shares in the related cooperative and the 
related proprietary leases or occupancy agreements securing Cooperative 
Notes, the term "Mortgage Notes" includes Cooperative Notes and the term 
"Mortgages" includes security agreements with respect to Cooperative Notes.

    Each Mortgage Loan will be selected by the Sponsor for inclusion in a 
Mortgage Pool from among mortgage loans originated by the Originators, all as 
described below under "Mortgage Loan Program."  The characteristics of the 
Mortgage Loans will be described in the related Prospectus Supplement.  Other 
mortgage loans available for acquisition by a Trust may have characteristics 
that would make them eligible for inclusion in a Mortgage Pool but may not be 
selected by the Sponsor for inclusion in such Mortgage Pool.

                                      25

<PAGE>


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

The Mortgage Pools

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

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

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

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

         (d)  Balloon mortgage loans ("Balloon Loans"), which are
    fixed-rate mortgage loans having original or modified terms to
    maturity of generally 5 to 15 years as described in the related
    Prospectus Supplement and that may have level monthly payments of
    principal and interest based generally on a not more than 30-year
    amortization schedule.  The amount of the monthly payment may
    remain constant until the maturity date, upon which date the full
    outstanding principal balance on such Balloon Loan will be due and
    payable (such amount, the "Balloon Amount"); or

         (e)  Modified mortgage loans ("Modified Loans"), which are
    fixed or adjustable-rate mortgage loans providing for terms at the
    time of modification of generally not more than 30 years.  Modified
    Loans may be mortgage loans that have been consolidated and/or have
    had various terms changed, mortgage loans that have been converted
    from adjustable rate mortgage loans to fixed rate mortgage loans,
    or construction loans that have been converted to permanent
    mortgage loans.

    As described in the related Prospectus Supplement, a Mortgage Pool
may contain (i) ARM Loans that allow the Mortgagors to convert the
adjustable rates on such Mortgage Loans to a fixed rate at some point
during the life of 

                                      26

<PAGE>

such Mortgage Loans, or (ii) fixed rate Mortgage Loans that allow the 
Mortgagors to convert the fixed rates on such Mortgage Loans to an adjustable 
rate at some point during the life of such Mortgage Loan (each such Mortgage 
Loan, a "Convertible Mortgage Loan").  If specified in the related Prospectus 
Supplement, upon any conversion, the Sponsor will repurchase or the Servicer, 
the applicable Sub-Servicer, Originator, or a third party will purchase the 
converted Mortgage Loan as and to the extent set forth in the related 
Prospectus Supplement.  Alternatively, if specified in the related Prospectus 
Supplement, the Sponsor or the Servicer (or another party specified therein) 
may agree to act as remarketing agent with respect to such converted Mortgage 
Loans and, in such capacity, to use its best efforts to arrange for the sale 
of converted Mortgage Loans under specific conditions.  Upon the failure of 
any party so obligated to purchase any such converted Mortgage Loan, the 
inability of any remarketing agent to so arrange for the sale of the 
converted Mortgage Loan and the unwillingness of the remarketing agent to 
exercise any election to purchase the converted Mortgage Loan for its own 
account, the related Mortgage Pool will thereafter include both fixed rate 
and adjustable rate Mortgage Loans.  In addition, certain Mortgage Loans, 
that may be ARM Loans or Fixed Rate Mortgage Loans, may provide that the 
interest rate thereon may decrease by a specified, maximum amount for so long 
as the related Mortgagor has not become delinquent or has maintain a record 
of current payments for a minimum amount of time.

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

    The Sponsor and certain Originators may make certain representations and 
warranties regarding the Mortgage Loans, but the Sponsor's assignment of the 
Mortgage Loans to the Trustee will be without recourse.  See "Description of 
the Securities - Assignment of Mortgage Loans" herein.  The Servicer's 
obligations with respect to the Mortgage Loans will consist principally of 
its contractual servicing obligations under the related Pooling and Servicing 
Agreement (including its obligation to enforce certain purchase and other 
obligations of Sub-Servicers and of Originators, as more fully described 
herein under "Mortgage Loan Program - Representations by the Sponsor and 
Originators," "- Sub-Servicing" and "Description of the Securities 
- -Assignment of Mortgage Loans," and its obligation to make certain cash 
advances of interest in the event of delinquencies in payments on or with 
respect to the Mortgage Loans and interest shortfalls due to prepayment of 
Mortgage Loans, in amounts described herein under "Description of the 
Securities - Advances").  The obligation of the Servicer to make delinquency 
advances will be limited to amounts that the Servicer believes ultimately 
will be recoverable out of the proceeds of liquidation of the Mortgage Loans. 
 See "Description of the Securities - Advances" herein.

                            MORTGAGE LOAN PROGRAM

    Mortgage Loans to be included in a Mortgage Pool will have been 
originated by the Sponsor directly or through Unaffiliated Originators or 
purchased from Unaffiliated Originators in Bulk Acquisitions.  Key 
characteristics of the Mortgage Loans included in each Mortgage Pool, 
including, without limitation, maturities, outstanding principal balance, 
Loan-to-Value Ratios, property type, lien status, occupancy, Interest Rate 
and geographic concentration of the related Mortgaged Properties, will be 
described in the related Prospectus Supplement.

The Sponsor's Underwriting Process

    This section provides a description of the underwriting process of the 
Sponsor only and not of the Unaffiliated Originators.  All Mortgage Loans 
originated by the Sponsor directly or through Unaffiliated Originators will 
comply with the Sponsor's process and procedures described herein.

    The Sponsor's underwriting process is intended to assess both the 
prospective borrower's ability to repay the loan and the adequacy of the real 
property security as collateral for the loan granted.  The pricing and 
required Loan-to-Value Ratios for a loan are established based on the 
borrower's financial history, the loan type and the property type. 


                                      27

<PAGE>

The Sponsor analyzes the equity in the collateral, the property type and the 
payment history, debt-to-income ratio and the employment history of the 
applicant.  Mortgage loan packages generally include employment history, 
documentation of income and assets, credit history of mortgage or rent, 
property appraisal and title commitment.  Specific processing forms contained 
in the loan package vary with the Originator.  Limited income verification 
may be used under certain Mortgage Loan programs.

    The homes used for collateral to secure the loans may be owner occupied 
second homes, non-owner occupied rental properties or combination owner 
occupied/rental properties, all of which are one- to four-family residences 
(detached and semi-detached residences, row houses, townhouses, condominium 
units or units in a planned unit development).  In addition, loans may be 
secured by manufactured homes with land if the manufactured homes are 
permanently affixed and defined as real estate under applicable state law.

    The value of each property proposed as security for a loan generally is 
determined by an appraisal from a licensed independent appraiser based, as 
applicable, on the cost, sales comparison and income approaches to value, 
with additional information provided when appropriate.  The appraisal is 
analyzed by the Sponsor's underwriters to determine the acceptability of the 
property as security for the loan requested.  Alternative methods of 
determining the value of a Mortgaged Property, such as taxing authority 
valuations and real estate brokers' valuation opinions, may be accepted in 
lieu of or in addition to appraisals in certain circumstances, such as 
Mortgage Loans with Loan-to-Value Ratios of less than 50% or balances under 
$25,000 if the Sponsor's underwriters determine such an alternative does not 
increase the risk of having inadequate security for the Mortgage Loan.

    The total amount of a loan generally includes origination fees, credit 
life insurance premium, if any, prepaid interest and other closing costs.  
"Loan-to-Value Ratio" or "LTV" is the percentage equal to the note amount 
divided by the lesser of appraised value or the purchase price of the real 
estate.  The maximum Loan-to-Value Ratio for Sponsor loans is generally 90%.  
The maximum Loan-to-Value Ratio for non-owner occupied homes is generally 85%.

    The Sponsor's guidelines provide for verification of employment status 
and current earnings for most applicants, as well as review of the 
applicant's financial condition and employment history based on information 
provided by the applicant.  The applicant's total monthly obligations 
(including principal and interest on each mortgage, tax assessments, other 
loans, charge accounts and all scheduled indebtedness) may not exceed 60% of 
a borrower's gross monthly income.

    The Sponsor requires a credit report by an independent, nationally 
recognized credit reporting agency reflecting the applicant's credit history. 
 The credit report must reflect all delinquencies of 30 days or more, 
repossessions, judgments, foreclosures, garnishments, bankruptcies and 
similar instances of adverse credit that can be discovered by a search of 
public records.  Verification is required of any outstanding mortgage 
balance, its status and whether local taxes, interest, insurance and 
assessments are included in the applicant's monthly payment.  All taxes and 
assessments not included in the payment are required to be verified as 
current.

    Certain laws protect loan applicants by permitting them to cancel the 
loan after loan documents are signed but before the loan is funded, the 
so-called "rescission period."  The rescission period must have expired prior 
to the funding of the loan.

    The Sponsor's guidelines currently require title insurance coverage, 
title search or an attorney's title opinion on each first lien loan it 
originates with a principal amount in excess of $25,000.  The Servicer or the 
Originator of the Mortgage Loan is required to be named as the insured on the 
title insurance policies and the addressee of the title opinion.  In 
addition, the Sponsor obtains a survey (or a locally customary substitute) of 
the property on purchase money loans.

    The borrower must obtain hazard insurance in an amount equal to the 
lesser of (i) the loan amount, (ii) the replacement cost of the improvements 
or (iii) the maximum insurable value of the property.  The Servicer requires 
that its name and address are properly added to the "mortgagee clause" of the 
insurance policy.  The borrower must obtain flood insurance in the same 
amount if the primary improvements are located in an area identified as a 
special flood hazard area.


                                      28

<PAGE>


    After a loan is underwritten, approved and funded, the Servicer's closing 
department personnel review the mortgage loan packages.  A random sample of 
the mortgage loan packages is subsequently subjected to a quality control 
audit.

Bulk Guidelines

    Bulk portfolios of Mortgage Loans may be originated by a variety of 
Unaffiliated Originators under several different underwriting guidelines, 
which guidelines may not be reviewed or verified by the Sponsor.  As a 
result, Mortgage Loans acquired in Bulk Acquisitions may not have been 
originated pursuant to the requirements of the Sponsor's guidelines, as 
described above.  For example, the Sponsor may purchase Mortgage Loans in 
bulk acquisitions with higher Loan-to-Value Ratios, without title insurance, 
or with nonconforming appraisal methods such as tax assessments.  With 
respect to bulk portfolios of seasoned Mortgage Loans, the Sponsor's 
underwriting review focuses primarily on payment histories and estimated 
current values based on estimated property appreciation or depreciation and 
loan amortization.  Bulk Acquisition portfolios may be purchased servicing 
released or retained.  If servicing is retained, the Originator must (i) 
demonstrate its ability to service the Mortgage Loans properly, and (ii) 
qualify as a sub-servicer under the related Pooling and Servicing Agreements. 
 The Sponsor reunderwrites all or a statistically significant sample (never 
less than 10%) of the Mortgage Loans acquired in a Bulk Acquisition for the 
purpose of determining whether such Mortgage Loans meet the Sponsor's 
guidelines.  The extent of such reunderwriting will depend on factors such as 
the Sponsor's prior experience with the Originator, the size of the pool of 
loans acquired and the ability of the Originator to meet its obligations 
concerning Mortgage Loan representations and warranties.

Qualifications of Originators

    During 1996 the Sponsor originated or acquired mortgage loans through 564 
Unaffiliated Originators located in 25 states.  Originators in each of 
Tennessee, Ohio and Michigan originated mortgage loans accounting for 10% or 
more of the Sponsor's total mortgage loan origination volume for 1996.  The 
number and geographic distribution of Originators through whom the Sponsor 
originated or acquired the Mortgage Loans included in the Mortgage Pool for a 
series of Securities will be specified in the related Prospectus Supplement.

    Except in the case of Mortgage Loans acquired from an Originator in 
connection with a Bulk Acquisition, each Originator from which a Mortgage 
Loan is acquired will have been accepted by the Sponsor for participation in 
the Sponsor's mortgage loan program.  The Sponsor acquires loans nationwide 
from a network of correspondents through the Servicer.  The Sponsor has 
produced procedural manuals containing detailed guidelines for processing, 
underwriting and closing loans that are designed, in the Sponsor's opinion, 
to produce quality loans and consistent procedures, and provides such manuals 
to all Originators who regularly submit mortgage loans to the Sponsor.  The 
material provisions of the Sponsor's procedural manuals include (i) a summary 
of the Sponsor's guidelines, as described above, (ii) a list of contact 
persons at the Sponsor's offices and (iii) directions and forms for 
submitting mortgage loans to the Sponsor.  All Unaffiliated Originators are 
subject to an approval process to determine financial status, experience and 
compliance with state licensing requirements.  The Sponsor has, however, no 
minimum requirements for an Originator's net worth or length of experience.  
Rather, the Sponsor's emphasis is on the evidence of the Originator's ability 
to originate Mortgage Loans that are reasonably consistent with the Sponsor's 
guidelines.  Upon approval, all Unaffiliated Originators are required to 
execute an agreement containing certain representations and warranties 
regarding such Unaffiliated Originator and the related loans with the 
Servicer prior to any loan closing.  Appraisers and closing agents must also 
meet the Sponsor's guidelines, including verification of certification or 
licensing, and evidence of financial responsibility.  Mortgage Loans (other 
than Mortgage Loans acquired in Bulk Acquisitions) will be closed using the 
Servicer's loan closing documents or on the Originator's loan documents that 
have been approved by the Servicer's legal counsel.

    The Servicer will monitor the Originators and the Sub-Servicers that are 
insolvent or in receivership or conservatorship or otherwise financially 
distressed.  Such Originators may not be able or permitted to repurchase 
Mortgage Loans for which there has been a breach of representation and 
warranty.  Moreover, any such Originator may make no representations and 
warranties with respect to Mortgage Loans sold by it.  If, as a result of a 
breach of representation and warranty, an Originator is required to 
repurchase a Mortgage Loan but is not permitted or otherwise fails to do so 
or if representations and warranties are not made by an Originator, the 
Sponsor will be required to repurchase such Mortgage Loan.

                                      29

<PAGE>


Representations by the Sponsor and Originators 

    To the extent specified in the related Prospectus Supplement, the Sponsor 
will make representations and warranties in respect of the Mortgage Loans 
evidenced by a series of Securities.  Such representations and warranties 
include, at a minimum, that at the time of the sale by the Sponsor of each 
Mortgage Loan:  (i) the information with respect to each Mortgage Loan set 
forth in the Schedules of Mortgage Loans is true and correct in all material 
respects as of the related Cut-Off Date; (ii) each Mortgage Loan being 
transferred to the Trust that is a REMIC is a qualified mortgage under the 
REMIC provisions of the Code and is a Mortgage; (iii) each Mortgaged Property 
is improved by a residential dwelling, which may include condominiums, 
townhouses and manufactured housing classified as real estate under 
applicable state law; (iv) except as to loans with balances under $25,000, 
each Mortgage Loan had, at the time of origination, either an attorney's 
title opinion or a title search or title policy; (v) as of the related 
Cut-Off Date each Mortgage Loan conveyed is secured by a valid and subsisting 
lien of record on the Mortgaged Property having the priority indicated on the 
related Schedule of Mortgage Loans subject in all cases to exceptions to 
title set forth in the title insurance policy, if any, with respect to the 
related Mortgage Loan; (vi) the Sponsor held good and indefeasible title to, 
and was the sole owner of, each Mortgage Loan; and (vii) each Mortgage Loan 
was originated in accordance in all material respects with applicable law and 
is the valid, legal and binding obligation of the related Mortgagor.

    In addition, an Originator may make representations and warranties with 
respect to Mortgage Loans sold by it that are later included in a Mortgage 
Pool.  All of the representations and warranties of an Originator conveying a 
Mortgage Loan to the Sponsor through the Servicer will be made as of the date 
on which such Originator sells or assigns the Mortgage Loan to the Servicer; 
thus the date as of which such representations and warranties are made may be 
a date prior to the date of the issuance of the related series of Securities. 
 A substantial period of time may elapse between the date as of which the 
representations and warranties are made and the later date of issuance of the 
related series of Securities.  Accordingly, any remedies of the Sponsor 
against the Originator will not arise if, after the date of sale of a 
Mortgage Loan by the Originator to the Servicer, an event occurs that would 
give rise to such remedy if the event had occurred prior to sale of the 
affected Mortgage Loan.

    The Sponsor will assign to the Trustee for the benefit of the holders of 
the related series of Securities all of its right, title and interest in each 
agreement by which it acquires a Mortgage Loan from an Originator insofar as 
such agreement relates to the representations and warranties made by an 
Originator in respect of such Mortgage Loan and any remedies provided for 
breach of such representations and warranties. If an Originator cannot cure a 
breach of any representation or warranty made by it in respect of a Mortgage 
Loan that materially and adversely affects the interests of the 
Securityholders in such Mortgage Loan within a time period specified in the 
related Pooling and Servicing Agreement, the Sponsor will be obligated to 
purchase from the related Trust such Mortgage Loan at a price (the "Loan 
Purchase Price") set forth in the related Pooling and Servicing Agreement, 
which Loan Purchase Price will be equal to the principal balance thereof as 
of the date of purchase plus one month's interest at the Mortgage Rate less 
the amount, expressed as a percentage per annum, payable in respect of master 
servicing compensation or sub-servicing compensation, as applicable, and the 
Originator's Retained Yield, if any, and certain miscellaneous administrative 
amounts, together with, without duplication, the aggregate amount of all 
delinquent interest, if any.

    In addition to the repurchase obligation, the Sponsor may remove a 
defective Mortgage Loan (a "Deleted Mortgage Loan") from the related Trust 
and substitute in its place another Mortgage Loan of like kind (a "Qualified 
Replacement Mortgage" as such term is defined in the related Pooling and 
Servicing Agreement); however, such substitution must be effected within 90 
days of the date of the initial issuance of the Securities with respect to a 
Trust for which no REMIC election is to be made.  With respect to a Trust for 
which a REMIC election is to be made, such substitution of a defective 
Mortgage Loan must be effected within two years of the date of the initial 
issuance of the Securities, and may not be made if such substitution would 
cause the Trust to not qualify as a REMIC or result in a prohibited 
transaction tax under the Code.  Any Qualified Replacement Mortgage will, on 
the date of substitution, (i) have an outstanding principal balance, after 
deduction of all scheduled payments due in the month of substitution, not in 
excess of the outstanding principal balance of the Deleted Mortgage Loan (the 
amount of any shortfall to be paid to the related Trust in the month of 
substitution for distribution to the Securityholders), (ii) have a Mortgage 
Rate neither more than one percentage point less than nor one percentage 
point more than the Mortgage Rate of the Deleted Mortgage Loan as of the date 
of substitution, (iii) have a remaining term to maturity neither more than 
one year less than nor one year more than that of the Deleted Mortgage Loan, 
and (iv) comply with all of the representations and warranties set forth in 
the related Pooling and Servicing Agreement as of the date of substitution.  
The related Pooling 
                                      30

<PAGE>


and Servicing Agreement may include additional requirements relating to ARM 
Loans or other specific types of Mortgage Loans or additional provisions 
relating to meeting the foregoing requirements on an aggregate basis where a 
number of substitutions occur contemporaneously. An Originator will also have 
the option to substitute a replacement Mortgage Loan for a Mortgage Loan that 
it is obligated to repurchase in connection with a breach of a representation 
and warranty.

    The Servicer will be required under the applicable Pooling and Servicing 
Agreement to enforce such purchase or substitution obligations for the 
benefit of the Trustee and the Securityholders, following the practices it 
would employ in its good faith business judgment if it were the owner of such 
Mortgage Loan; provided, however, that this purchase or substitution 
obligation will in no event become an obligation of the Servicer in the event 
the Originator fails to honor such obligation (unless, with respect to a 
particular Mortgage Loan the Servicer is the Originator).  If the Originator 
fails to repurchase or substitute a loan, the Originator's purchase or 
substitution obligation will become an obligation of the Sponsor even if no 
breach of the Sponsor's representations has occurred.  Unless otherwise 
specified in the related Prospectus Supplement, the foregoing will constitute 
the sole remedy available to Securityholders or the Trustee for a breach of 
representation by an Originator in its capacity as a seller of Mortgage Loans 
to the Sponsor.

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

Sub-Servicing

    An Originator (other than the Servicer) of a Mortgage Loan may act as the 
Sub-Servicer for such Mortgage Loan unless the other related servicing 
obligations are released or transferred.  The Servicer may employ 
Sub-Servicers that neither originate mortgage loans nor originated the 
Mortgage Loans with respect to all or a portion of the servicing duties with 
respect to a particular Mortgage Pool, or with respect to particular Mortgage 
Loans; such Sub-Servicers shall be referred to as "Contract Sub-Servicers."

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

    While such a Sub-Servicing Agreement will be a contract solely between 
the Servicer and the Sub-Servicer, the Pooling and Servicing Agreement 
pursuant to which a series of Securities is issued will provide that the 
Trustee or the Servicer must recognize the Sub-Servicer's rights and 
obligations under such Sub-Servicing Agreement.  If a Pooling and Servicing 
Agreement of a related series of Securities provides for the use of one or 
more Sub-Servicers, such terms of the Pooling and Servicing Agreement and the 
related Sub-Servicing Agreement will be specified in the related Prospectus 
Supplement.

    The related Prospectus Supplement may specify that with the approval of 
the Servicer, a Sub-Servicer may delegate its servicing obligations to 
third-party servicers, but in such event such Sub-Servicer will remain 
obligated under the related Sub-Servicing Agreement.  Each Sub-Servicer will 
be required to perform the customary functions of a servicer, including 
collection of payments from Mortgagors and remittance of such collections to 
the Servicer; maintenance of hazard insurance and filing and settlement of 
claims thereunder, subject in certain cases to the right of 

                                      31

<PAGE>


the Servicer to approve in advance any such settlement; maintenance of escrow 
or impound accounts of Mortgagors for payment of taxes, insurance and other 
items required to be paid by the Mortgagor pursuant to the Mortgage Loan; 
processing of assumptions or substitutions; attempting to cure delinquencies; 
supervising foreclosures; inspecting and managing of Mortgaged Properties 
under certain circumstances; and maintaining accounting records relating to 
the Mortgage Loans.  A Sub-Servicer also may be obligated to make advances to 
the Servicer in respect of delinquent installments of principal and/or 
interest (net of any sub-servicing or other compensation) on Mortgage Loans, 
as described more fully herein under "Description of the Securities - 
Advances," and in respect of certain taxes and insurance premiums not paid on 
a timely basis by Mortgagors.  A Sub-Servicer may also be obligated to pay to 
the Servicer any Compensating Interest with respect to the related Mortgage 
Loans.  No assurance can be given that the Sub-Servicers will carry out their 
advance or payment obligations, if any, with respect to the Mortgage Loans.  
The related Prospectus Supplement may specify that, with the prior approval 
of the Servicer, a Sub-Servicer may transfer its servicing obligations to 
another entity that has been approved for participation in the Sponsor's loan 
purchase programs.

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

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

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

    The Servicer may agree with a Sub-Servicer to amend a Sub-Servicing 
Agreement.  Upon termination of a Sub-Servicing Agreement, the Servicer may 
act as servicer of the related Mortgage Loans or enter into one or more new 
Sub-Servicing Agreements.  If the Servicer acts as servicer, it will not 
assume liability for the representations and warranties of the Sub-Servicer 
that it replaces.  If the Servicer enters into a new Sub-Servicing Agreement, 
each new Sub-Servicer either must be an Originator, meet the standards for 
becoming an Originator or have such servicing experience that is otherwise 
satisfactory to the Servicer. The Servicer may make reasonable efforts to 
have the new Sub-Servicer assume liability for the representations and 
warranties of the terminated Sub-Servicer, but no assurance can be given that 
such an assumption will occur and, in any event, if the new Sub-Servicer is 
an affiliate of the Servicer, the liability for such representations and 
warranties will not be assumed by such new Sub-Servicer.  In the event of 
such an assumption, the Servicer may in the exercise of its business judgment 
release the terminated Sub-Servicer from liability in respect of such 
representations and warranties.  Any amendments to a Sub-Servicing Agreement 
or to a new Sub-Servicing Agreement may contain provisions different from 
those described above that are in effect in the original Sub-Servicing 
Agreements.  However, the Pooling and Servicing Agreement for each Trust 
Estate will provide that any such amendment or new agreement may not be 
inconsistent with such Pooling and Servicing Agreement to the extent that it 
would materially and adversely affect the interests of the Securityholders.

                                      32

<PAGE>



                        DESCRIPTION OF THE SECURITIES

General

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

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

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

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

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

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

                                      33

<PAGE>

General Payment Terms of Securities

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

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

    The related Prospectus Supplement and Pooling and Servicing Agreement 
will describe the periods (each, a "Remittance Period" or "Due Period") 
antecedent to each Payment Date (for example, in the case of monthly-pay 
Securities, the calendar month preceding the month in which a Payment Date 
occurs or such other specified period).  Unless otherwise provided in the 
related Prospectus Supplement, collections received on or with respect to the 
related Mortgage Loans during a Remittance Period will be required to be 
remitted by the Servicer to the related Trustee prior to the related Payment 
Date, and will be used to distribute payments to Securityholders on such 
Payment Date.  As may be described in the related Prospectus Supplement, the 
related Pooling and Servicing Agreement may provide that all or a portion of 
the principal collected on or with respect to the related Mortgage Loans may 
be applied by the related Trustee to the acquisition of additional Mortgage 
Loans during a specified period (rather than used to distribute payments of 
principal to Securityholders during such period) with the result that the 
related securities possess an interest-only period, also commonly referred to 
as a revolving period, which will be followed by an amortization period. Any 
such interest-only or revolving period may, upon the occurrence of certain 
defaults by the Sponsor or Servicer, terminate prior to the end of the 
specified period and result in the earlier than expected amortization of the 
related Securities.  Such defaults will generally include (i) the failure of 
the Sponsor to repurchase Mortgage Loans that are the subject of breached 
representations and warranties, (ii) the failure of the Servicer to perform 
its obligations as Servicer in accordance with the related Pooling and 
Servicing Agreement and (iii) losses on Mortgage Loans in the related 
Mortgage Pool that exceed levels specified in the related Pooling and 
Servicing Agreement, all as more particularly described in the related 
Prospectus Supplement.

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

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

    The Securities and the underlying Mortgage Loans will not be guaranteed 
or insured by any governmental agency or instrumentality or the Sponsor, the 
Servicer, any Sub-Servicer, any Originator or any of their affiliates.

    Securities of each series covered by a particular Pooling and Servicing 
Agreement will evidence specified beneficial ownership interest in a separate 
Trust Estate created pursuant to such Pooling and Servicing Agreement.  A 
Trust Estate will consist of, to the extent provided in the Pooling and 
Servicing Agreement:  (i) a pool of Mortgage Loans (and the related mortgage 
documents) underlying a particular series of Securities as from time to time 
are subject to the Pooling and Servicing Agreement, exclusive of, if 
specified in the related Prospectus Supplement, any Originator's Retained 
Yield or other interest retained by the related Originator, the Sponsor or 
any of its affiliates with 

                                      34

<PAGE>

respect to each such Mortgage Loan; (ii) certain other assets including, 
without limitation, all payments due on the Mortgage Loans after the related 
Cut-Off Date, as from time to time are identified as deposited in respect 
thereof in the Principal and Interest Account and in the related Distribution 
Account; (iii) property acquired by foreclosure of the Mortgage Loans or deed 
in lieu of foreclosure; (iv) hazard insurance policies and primary insurance 
policies, if any, and certain proceeds thereof; and (v) any combination, as 
specified in the related Prospectus Supplement, of a letter of credit, 
financial guaranty insurance policy, purchase obligation, mortgage pool 
insurance policy, special hazard insurance policy, bankruptcy bond, reserve 
fund or other type of credit enhancement as described herein under 
"Description of Credit Enhancement."

Form of Securities

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

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

    Under a book-entry format, Securityholders that are not Participants or 
Indirect Participants but desire to purchase, sell or otherwise transfer 
ownership of Securities registered in the name of Cede, as nominee of DTC, 
may do so only through Participants and Indirect Participants.  In addition, 
such Securityholders will receive all distributions of principal of and 
interest on the Securities from the Trustee through DTC and its Participants. 
 Under a book-entry format, Securityholders will receive payments after the 
related Payment Date because, while payments are required to be forwarded to 
Cede, as nominee for DTC, on each such date, DTC will forward such payments 
to its Participants which thereafter will be required to forward such 
payments to Indirect Participants or Securityholders.  Unless and until 
Definitive Securities are issued, it is anticipated that the only 
Securityholder will be Cede, as nominee of DTC, and that the beneficial 
holders of Securities will not be recognized by the Trustee as 
Securityholders under the Pooling and Servicing Agreement.  The beneficial 
holders of such Securities will only be permitted to exercise the rights of 
Securityholders under the Pooling and Servicing Agreement indirectly through 
DTC and its Participants who in turn will exercise their rights through DTC.

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

    Unless and until Definitive Securities are issued, Securityholders who 
are not Participants may transfer ownership of Securities only through 
Participants by instructing such Participants to transfer Securities, by 
book-entry transfer, through DTC for the account of the purchasers of such 
Securities, which account is maintained with their respective Participants.  
Under the Rules and in accordance with DTC's normal procedures, transfers of 
ownership of 

                                      35

<PAGE>

Securities will be executed through DTC and the accounts of the respective 
Participants at DTC will be debited and credited.  Similarly, the respective 
Participants will make debits or credits, as the case may be, on their 
records on behalf of the selling and purchasing Securityholders.

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

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

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

Assignment of Mortgage Loans

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

    In connection with the issuance of a series of Securities, the 
Originators will be required to deliver to the Sponsor, who in turn will 
deliver to the Trustee or other permitted document custodian, which may 
include the Servicer, a file consisting of (i) the original Notes or 
certified copies thereof, endorsed by the Originator thereof in blank or to 
the order of the holder, (ii) originals (or certified copies) of all 
intervening assignments, showing a complete chain of title from origination 
to the applicable Originators, if any, including warehousing assignments, 
with evidence of recording or certification of filing for recordation 
thereon, (iii) originals (or certified copies) of all assumption and 
modification agreements, if any, and (iv) either:  (a) the original Mortgage, 
with evidence of recording thereon, (b) a true and accurate copy of the 
Mortgage where the original has been transmitted for recording, until such 
time as the original is returned by the public recording office or (c) a copy 
of the Mortgage certified by the public recording office in those instances 
where the original recorded Mortgage has been lost.  The Trustee will agree, 
for the benefit of the Securityholders, to review each such file delivered to 
it within the time period specified in the related Pooling and 

                                      36

<PAGE>

Servicing Agreement to ascertain that all required documents (or certified 
copies of documents) have been executed and received.  The related Pooling 
and Servicing Agreement may provide for multiple document custodians.

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

    If the Sub-Servicer or Originator does not cure an omission or defect in 
a required document within the time period specified in the related Pooling 
and Servicing Agreement (or such other minimum notice period under applicable 
state law) after notice is given to the Servicer and such omission or defect 
materially and adversely affects the rights of the Securityholders or the 
Trust, the Sub-Servicer or Originator, as the case may be, will be obligated 
to purchase the related Mortgage Loan from the Trustee at its Loan Purchase 
Price (or, if specified in the related Prospectus Supplement, will be 
permitted to substitute for such Mortgage Loan under the conditions specified 
in the related Prospectus Supplement).  The Servicer will be obligated to 
enforce this obligation of the Sub-Servicer or Originator, as the case may 
be, to the extent described above under "Mortgage Loan Program - 
Representations by the Sponsor and Originators."  Neither the Servicer nor 
the Sponsor will, however, be obligated to purchase or substitute for such 
Mortgage Loan if the Sub-Servicer or Originator, as the case may be, defaults 
on its obligation to do so, and there can be no assurance that a Sub-Servicer 
or Originator, as the case may be, will carry out any such obligation. Such 
purchase obligation constitutes the sole remedy available to the 
Securityholders or the Trustee for omission of, or a material defect in, a 
constituent document.

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

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

Forward Commitments; Pre-Funding

    A Trust may enter into an agreement (each, a "Forward Purchase 
Agreement") with the Sponsor whereby the Sponsor will agree to transfer 
additional Mortgage Loans to such Trust following the date on which such 
Trust is established and the related Securities are issued.  The Trust may 
enter into Forward Purchase Agreements to permit the acquisition of 
additional Mortgage Loans that could not be delivered by the Sponsor or have 
not formally completed the origination process, in each case prior to the 
date on which the Securities are delivered to the Securityholders (the 
"Closing Date").  Any Forward Purchase Agreement will require that any 
Mortgage Loans so transferred to a Trust conform to the requirements 
specified in such Forward Purchase Agreement.  Such Mortgage Loans will 
conform to the same underwriting standards, and will be transferred subject 
to the same Sponsor representations and warranties, as Mortgage Loans 
transferred to the Trust as of the Closing Date  If a Forward Purchase 
Agreement is to be utilized, as more fully described in the related 
Prospectus Supplement, the Sponsor will be required to deposit in a 
segregated account (each, a "Pre-Funding Account") up to 100% of the proceeds 
received in connection with the sale of one or more classes of Securities of 
the related series; the additional Mortgage Loans will be transferred to the 
related Trust in exchange for money released to the Sponsor from the related 
Pre-Funding Account.  Each Forward Purchase Agreement will establish a 
specified period during which any such transfers must occur.  The Forward 
Purchase Agreement or the related Pooling and Servicing Agreement will 
require that, if all moneys originally deposited to such Pre-Funding Account 
are not so used by the end of such specified period, then any remaining 
moneys will be applied as a mandatory prepayment of the related class or 
classes of Securities as specified in the related Prospectus Supplement.  The 
related Prospectus Supplement will specify the period for the acquisition by 
a Trust of additional Mortgage Loans, which period will not exceed three 
months from the date such Trust is established.

                                      37

<PAGE>


    The Sponsor's agreements with Originators establish non-exclusive 
relationships that permit Originators to sell mortgage loans to, or originate 
them for, other lenders.  In addition, no agreement with any Originator 
requires the Originator to offer a minimum number or dollar volume of 
mortgage loans to the Sponsor in any given time frame, or requires the 
Sponsor to purchase a minimum volume of mortgage loans from such Originator.  
Accordingly, no agreement with any Originator provides any assurance that 
eligible mortgage loans sufficient to meet the terms of any Forward Purchase 
Agreement will be available for transfer to a Trust during the related 
acquisition period.  If a Pooling and Servicing Agreement provides for a 
Pre-Funding Account and the principal balance of additional Mortgage Loans 
delivered by the related Originator during the related acquisition period is 
less than the amount on deposit in the Pre-Funding Account at the beginning 
of such period, the Securityholders of the related series may receive a 
prepayment of principal as and to the extent described in the related 
Prospectus Supplement.  In addition, if so specified in the Prospectus 
Supplement relating to a series of Securities, an amortization period may 
result from the failure of the Sponsor to assign additional Mortgage Loans to 
the related Trust during the acquisition period, thereby resulting in a 
prepayment of the related Securities.  Any such principal prepayment may 
adversely affect the yield to maturity of the related Securities.  Because 
prevailing interest rates are subject to fluctuation, there can be no 
assurance that investors will be able to reinvest such a prepayment at yields 
equaling or exceeding the yields on the related Securities.  It is possible 
that the yield on any such reinvestment will be lower, and may be 
significantly lower, than the yield on the related Securities.

    Each additional Mortgage Loan will be of a type specified herein, will be 
underwritten in accordance with the Sponsor's guidelines and will satisfy any 
additional eligibility criteria specified in the related Prospectus 
Supplement.  Such eligibility criteria will be determined in consultation 
with each Rating Agency (and/or any credit enhancement provider for the 
related series) prior to the issuance of such series to ensure that such 
additional Mortgage Loans will not cause the aggregate characteristics of the 
related Mortgage Pool to vary materially from those of the initial Mortgage 
Pool, or that any such variation is within parameters that were taken into 
account at the time the initial ratings were assigned to the Securities of 
the related series.  The Sponsor will be required to certify that all 
conditions precedent to the transfer of such additional Mortgage Loans, 
including the satisfaction of specific eligibility criteria, have been 
satisfied. It will be a condition to the transfer of any additional Mortgage 
Loans by the Sponsor for inclusion in the related Mortgage Pool that each 
Rating Agency, after receiving prior notice of any such proposed transfer, 
shall not have advised the Sponsor or the Trustee or any credit enhancement 
provider for the series that the conveyance of such additional Mortgage Loans 
will result in a qualification, modification or withdrawal of its then 
current rating of the related Securities.  The inclusion of additional 
Mortgage Loans in a Mortgage Pool for a series of Securities may affect, in 
some instances adversely, the performance of the related Securities, even if 
the aggregate characteristics of such Mortgage Pool do not vary as a result 
of the inclusion of such additional Mortgage Loans.  The Sponsor will provide 
tabular information on additional Mortgage Loans similar to that included in 
the related Prospectus Supplement in the Detailed Description filed under 
cover of a Current Report on Form 8-K within 15 days of the end of the 
acquisition period.

    The ability of any Trust to invest in additional Mortgage Loans during 
the related acquisition period and, in the case of a series of Securities, 
any revolving period, will be dependent upon the ability of the Sponsor to 
acquire Mortgage Loans that satisfy the prerequisites to transfer for 
inclusion in the related Mortgage Pool specified in the related Prospectus 
Supplement.  The ability of the Sponsor to acquire such Mortgage Loans will 
be affected by a variety of social and economic factors, including the 
prevailing level of market interest rates, unemployment levels and consumer 
perceptions of general economic conditions.

Payments on Mortgage Loans; Deposits to Distribution Account

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

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


                                      38

<PAGE>

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

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

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

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

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

    In addition to the Principal and Interest Account, the Servicer shall 
cause to be established and the Trustee will maintain, at the corporate trust 
office of the Trustee, in the name of the Trust for the benefit of the 
holders of each series of Securities, an account for the disbursement of 
payments on the Mortgage Loans evidenced by each series of Securities (the 
"Distribution Account").  Both the Principal and Interest Account and the 
Distribution Account must be (x) maintained with a depository institution 
whose debt obligations at the time of any deposit therein meet certain rating 
criteria, and (y) (i) an account or accounts the deposits in which are fully 
insured to the limits established by the Federal Deposit Insurance 
Corporation (the "FDIC"), (ii) an account maintained at a federal savings and 
loan or state banking institution, (iii) an account maintained at a principal 
subsidiary of a bank holding company, (iv) an account maintained at a 
national banking association, or (v) such other account or accounts 
acceptable to the Rating Agency or Agencies that rated one or more classes of 
Securities of such series (an "Eligible Account") as described in the related 
Prospectus Supplement.  A Distribution Account may be maintained as an 
interest-bearing or a non-interest-bearing account, or funds therein may be 
invested in Permitted Investments as described below.  The Principal and 
Interest Account may contain funds relating to more than one series of 
Securities as well as payments received on other mortgage loans serviced or 
master serviced by the Servicer that have been deposited into the Principal 
and Interest Account.  The Servicer will be entitled to any interest or other 
income or gain realized with respect to the funds on deposit in the Principal 
and Interest Accounts.

    The collateral that is eligible to secure amounts in an Eligible Account 
described in (ii), (iii), (iv) or (v) above is limited to certain permitted 
investments, which are generally limited to United States government 
securities and other high-quality investments ("Permitted Investments").  No 
Permitted Investments will be of a type such that the Trust will be required 
to register as an investment company under the Investment Company Act.  
Permitted Investments are defined as follows:

         (a)  Direct general obligations of the United States or the
    obligations of any agency or instrumentality of the United States
    fully and unconditionally guaranteed, the timely payment or the
    guarantee of which constitutes a full faith and credit obligation
    of the United States.


                                        39

<PAGE>


         (b)  Federal Housing Administration debentures, but excluding
    any such securities whose terms do not provide for payment of a
    fixed dollar amount upon maturity or call for redemption.

         (c)  FHLMC senior debt obligations, but excluding any such
    securities whose terms do not provide for payment of a fixed dollar
    amount upon maturity or call for redemption.

         (d)  FNMA senior debt obligations, but excluding any such
    securities whose terms do not provide for payment of a fixed dollar
    amount upon maturity or call for redemption.

         (e)  Federal funds, certificates of deposit, time and demand
    deposits, and bankers' acceptances (having original maturities of
    not more than 365 days) of any domestic bank, the short-term debt
    obligations of which have been rated at least the Minimum Required
    Rating.

         (f)  Deposits of any bank or savings and loan association
    which has combined capital, surplus and undivided profits of at
    least $50,000,000 which deposits are not in excess of the
    applicable limits insured by the Bank Insurance Fund or the Savings
    Association Insurance Fund of the FDIC, provided that the long-term
    deposits of such bank or savings and loan association are rated at
    least the Minimum Required Rating.

         (g)  Commercial paper (having original maturities of not more
    than 270 days) rated at least the Minimum Required Rating.

         (h)  Investments in money market or common trust funds rated
    at least the Minimum Required Rating.

         (i)  Such other investments as have been approved in writing
    by the appropriate Rating Agency or Rating Agencies and the
    Certificate Insurer and would not require registration of the Trust
    as an investment company under the Investment Company Act;

provided that no instrument described above is permitted to evidence either 
the right to receive (a) only interest with respect to obligations underlying 
such instrument or (b) both principal and interest payments derived from 
obligations underlying such instrument and the interest and principal 
payments with respect to such instrument provided a yield to maturity at par 
greater than 120% of the yield to maturity at par of the underlying 
obligations; and provided, further, that no instrument described above may be 
purchased at a price greater than par if such instrument may be prepaid or 
called at a price less than its purchase price prior to stated maturity.  Any 
Permitted Investment may be purchased by or through the Trustee or any of its 
affiliates.  "Minimum Required Rating" shall mean the minimum rating for such 
investment type required by the appropriate Rating Agency or Rating Agencies 
as specified in the related Prospectus Supplement.

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

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

                                      40

<PAGE>


    If applicable, each Sub-Servicer servicing a Mortgage Loan pursuant to a 
Sub-Servicing Agreement will establish and maintain an account (the 
"Sub-Servicing Account") that generally meets the requirements set forth in 
the Sponsor's guidelines from time to time, and is otherwise acceptable to 
the Servicer.

    Any Sub-Servicer will be required to deposit into its Sub-Servicing 
Account all amounts described above under "Mortgage Loan Program 
- -Sub-Servicing" that are received by it in respect of the Mortgage Loans, 
less its servicing fee or other compensation.

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

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

Withdrawals from the Principal and Interest Account

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

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


                                      41

<PAGE>

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

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

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

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

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

Distributions

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

Principal and Interest on the Securities

    The method of determining, and the amount of, distributions of principal 
and interest (or, where applicable, of principal only or interest only) on a 
particular series of Securities will be described in the related Prospectus 
Supplement.  Each class of Securities (other than certain classes of Strip 
Securities) may bear interest at a different interest rate (the "Pass-Through 
Rate"), which may be a fixed or adjustable Pass-Through Rate.  The related 
Prospectus Supplement will specify the Pass-Through Rate for each class, or 
in the case of an adjustable Pass-Through Rate, the initial Pass-Through Rate 
and the method for determining the Pass-Through Rate.  Interest on the 
Securities generally will be calculated either on the basis of a 360-day year 
consisting of twelve 30-day months or, in the case of certain Securities 
bearing an adjustable Pass-Through Rate, on the basis of the actual number of 
days elapsed in the period for which interest is being paid, divided by 360.

    On each Payment Date for a series of Securities, the Trustee will 
distribute or cause the Paying Agent to distribute, as the case may be, to 
each holder of record on the Record Date of a class of Securities, an amount 
equal to the Percentage Interest represented by the Security held by such 
holder multiplied by such class' Distribution Amount.  The Distribution 
Amount for a class of Securities for any Payment Date will be the portion, if 
any, of the Principal 

                                      42

<PAGE>


Distribution Amount (as defined in the related Prospectus Supplement) 
allocable to such class for such Payment Date, as described in the related 
Prospectus Supplement, plus, if such class is entitled to payments of 
interest on such Payment Date, the interest accrued at the applicable 
Pass-Through Rate on the principal balance or notional amount of such class, 
as specified in the applicable Prospectus Supplement, less (to the extent 
specified in the Prospectus Supplement) the amount of any Deferred Interest 
added to the principal balance of the Mortgage Loans and/or the outstanding 
balance of one or more classes of Securities on the related Due Date, 
allocable to Securityholders that are not covered by advances or the 
applicable credit enhancement, in each case in such amount that is allocated 
to such class on the basis set forth in the Prospectus Supplement.

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

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

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

    Except as otherwise provided in the related Pooling and Servicing 
Agreement, on or prior to the 15th day (or if such day is not a business day, 
the next succeeding business day or such other date specified in the Pooling 
and Servicing Agreement) of the month of distribution (the "Determination 
Date"), the Servicer will provide the Trustee, (and the Credit Enhancer, if 
any) with a monthly servicing report.  Except as otherwise provided in the 
related Pooling and Servicing Agreement, on or prior to one business day 
after the related Remittance Date (or such earlier or later day as shall be 
agreed by a Financial Guaranty Insurer, if applicable, and Trustee) of the 
month of distribution, the Trustee will use the monthly servicing report to 
determine the amounts of principal and interest that will be passed through 
to Securityholders on the immediately succeeding Payment Date.  If the amount 
in the Principal and Interest Account is insufficient to cover the amount to 
be passed through to Securityholders, the Trustee will, prior to the related 
Payment Date, notify a Financial Guaranty Insurer or any other person 
required to be notified pursuant to the related Pooling and Servicing 
Agreement.

Advances

    As to be described in the related Prospectus Supplement, the Servicer may 
be required, not later than each Remittance Date, to deposit into the 
Principal and Interest Account an amount equal to the sum of the scheduled 
interest payments or such other minimum monthly remittance amount, if any, as 
provided in the related Pooling and Servicing Agreement (net of the Servicing 
Fees and certain administrative amounts) due, but not collected, with respect 
to delinquent Mortgage Loans during the prior Remittance Period, but only if, 
in its good faith business judgment, the Servicer believes that such amount 
will ultimately be recovered from the related Mortgage Loan. Such amounts are 
"Delinquency Advances."  The Servicer will be permitted to fund its payment 
of Delinquency Advances on any Remittance Date from collections on any 
Mortgage Loan deposited to the Principal and Interest Account subsequent to 
the related Remittance Period and will be required to deposit into the 
Principal and Interest Account with respect thereto (i) collections from the 
Mortgagor whose delinquency gave rise to the shortfall that resulted in such 

                                      43

<PAGE>


Delinquency Advance and (ii) Net Liquidation Proceeds recovered on account of 
the related Mortgage Loan to the extent of the amount of aggregate 
Delinquency Advances related thereto.

    A Mortgage Loan is considered delinquent if any payment due thereon is 
not made by the close of business on the day such payment is scheduled to be 
due.  No Mortgage Loan would be reported as delinquent, however, until the 
first reporting date after which the Mortgage Loan is at least 30 days 
delinquent because delinquencies of less than 30 days are not reported.

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

    Notwithstanding the foregoing, if the Servicer exercises its option, if 
any, to purchase the assets of a Trust Estate as described herein under "The 
Pooling and Servicing Agreement - Termination; Retirement of Securities," the 
Servicer will be deemed to have been reimbursed for all related advances 
previously made by it and not theretofore reimbursed to it.  The Servicer's 
obligation to make advances may be supported by credit enhancement as 
described in the related Pooling and Servicing Agreement.  In the event that 
the provider of such support is downgraded by a Rating Agency rating the 
related Securities or if the collateral supporting such obligation is not 
performing or is removed pursuant to the terms of any agreement described in 
the related Prospectus Supplement, the Securities may also be downgraded. 

Reports to Securityholders

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

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

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

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

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

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

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

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

       (viii) the total of any Substitution Amounts and any Loan
              Purchase Price amounts included in such distribution; 
              and

                                      44


<PAGE>

        (ix)  a number with respect to each class (the "Pool Factor")
              computed by dividing the principal balance of all
              certificates in such class (after giving effect to any
              distribution of principal to be made on such Payment
              Date) by the original principal balance of certificates
              of such class on the Closing Date.

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

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

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

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

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

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

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

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

Collection and Other Servicing Procedures

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

    The duties of the Servicer include collecting and posting of all 
payments, responding to inquiries of Mortgagors or by federal, state or local 
government authorities with respect to the Mortgage Loans, investigating 
delinquencies, reporting tax information to Mortgagors in accordance with its 
customary practices and accounting for collections and furnishing monthly and 
annual statements to the Trustee with respect to distributions and making 

                                      45

<PAGE>

Delinquency Advances and Servicing Advances. The Servicer is required to 
follow its customary standards, policies and procedures in performing its 
duties as Servicer.

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

    The related Pooling and Servicing Agreement will require the Servicer to 
follow such collection procedures as it follows from time to time with 
respect to mortgage loans in its servicing portfolio that are comparable to 
the Mortgage Loans.  The Servicer may in its discretion (i) waive any 
assumption fees, late payment charges, charges for checks returned for 
insufficient funds, prepayment fees, if any, or the fees that may be 
collected in the ordinary course of servicing the Mortgage Loans, (ii) if a 
Mortgagor is in default or about to be in default because of a Mortgagor's 
financial condition, arrange with the Mortgagor a schedule for the payment of 
delinquent payments due on the related Mortgage Loan, subject to the 
satisfaction of certain conditions specified in the related Pooling and 
Servicing Agreement, or (iii) modify payments of monthly principal and 
interest on any Mortgage Loan becoming subject to the terms of the Relief Act 
in accordance with the Servicer's general policies for comparable mortgage 
loans subject to the Relief Act.

    The Servicer will be required to foreclose upon or otherwise comparably 
effect the ownership on behalf of the Trust of Mortgaged Properties relating 
to defaulted Mortgage Loans as to which no satisfactory arrangements can be 
made for collection of delinquent payments.  The related Pooling and 
Servicing Agreement will require the Servicer to take into account the 
existence of any hazardous substances, hazardous wastes or solid wastes, as 
such terms are defined in the federal Comprehensive Environmental Response, 
Compensation and Liability Act of 1980 ("CERCLA"), the Response Conservation 
and Recovery Act of 1976, or other federal, state or local environmental 
legislation, in determining whether to foreclose upon a Mortgaged Property, 
or otherwise comparably effect the ownership of such Mortgaged Property on 
behalf of the Trust.

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

Realization upon Defaulted Mortgage Loans

    The Servicer shall foreclose upon or otherwise comparably effect the 
ownership on behalf of the Trust of Mortgaged Properties relating to 
defaulted Mortgage Loans as to which no satisfactory arrangements can be made 
for collection of delinquent payments and that the Servicer has not purchased 
pursuant to the related Pooling and Servicing Agreement (such Mortgage Loans, 
"REO Property").  In connection with such foreclosure or other conversion, 
the 

                                      46

<PAGE>

Servicer shall exercise such of the rights and powers vested in it under the 
related Pooling and Servicing Agreement, and use the same degree of care and 
skill in their exercise or use, as prudent mortgage lenders would exercise or 
use under the circumstances in the conduct of their own affairs, including, 
but not limited to, advancing funds for the payment of taxes, amounts due 
with respect to senior liens and insurance premiums.  Any amount so advanced 
shall constitute a "Servicing Advance."  The Servicer shall sell any REO 
Property within 23 months of its acquisition by the Trust, unless the 
Servicer obtains for the Trustee an opinion of counsel experienced in federal 
income tax matters, addressed to the Trustee, a Financial Guaranty Insurer, 
if applicable, and the Servicer, to the effect that the holding by the Trust 
of such REO Property for any greater period will not result in the imposition 
of taxes on "Prohibited Transactions" of the Trust as defined in Section 860F 
of the Code or, if a REMIC election has been made, cause the Trust to fail to 
qualify as a REMIC under the REMIC Provisions at any time that any Securities 
are outstanding, in which case the Servicer shall sell any REO Property by 
the end of any extended period specified in any such opinion.

    Notwithstanding the generality of the foregoing provisions, the Servicer 
shall manage, conserve, protect and operate each REO Property for the 
Securityholders solely for the purpose of its prompt disposition and sale in 
a manner that does not cause such REO Property to fail to qualify as 
"foreclosure property" within the meaning of Section 860G(a)(8) of the Code 
or result in the receipt by the Trust of any "income from non-permitted 
assets" within the meaning of Section 860F(a)(2)(B) of the Code or any "net 
income from foreclosure property" that is subject to taxation under the REMIC 
Provisions.  Pursuant to its efforts to sell such REO Property, the Servicer 
shall either itself or through an agent selected by the Servicer protect and 
conserve such REO Property in the same manner and to such extent as is 
customary in the locality where such REO Property is located and may, 
incident to its conservation and protection of the interests of the 
Securityholders, rent the same, or any part thereof, as the Servicer deems to 
be in the best interest of the Securityholders for the period prior to the 
sale of such REO Property.  The Servicer shall take into account the 
existence of any hazardous substances, hazardous wastes or solid wastes, as 
such terms are defined in CERCLA, the Resource Conservation and Recovery Act 
of 1976, or other federal, state or local environmental legislation, on a 
Mortgaged Property in determining whether to foreclose upon or otherwise 
comparably convert the ownership of such Mortgaged Property. The Servicer 
shall determine, with respect to each defaulted Mortgage Loan, when it has 
recovered, whether through trustee's sale, foreclosure sale or otherwise, all 
amounts it expects to recover from or on account of such defaulted Mortgage 
Loan, whereupon such Mortgage Loan shall become a Liquidated Mortgage Loan.

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

                                SUBORDINATION

    A Senior/Subordinate series of Securities will consist of one or more 
classes of Senior Securities and one or more classes of Subordinate 
Securities, as specified in the related Prospectus Supplement.  Only the 
Senior Securities (and, if specified in the related Prospectus Supplement, 
certain Subordinate Securities) will be offered hereby. Subordination of the 
Subordinate Securities of any Senior/Subordinate series of Securities will be 
effected by the following method, unless an alternative method is specified 
in the related Prospectus Supplement. In addition, certain classes of Senior 
(or Subordinate) Securities may be senior to other classes of Senior (or 
Subordinate) Securities, as specified in the related Prospectus Supplement.  
The following discussion (together with the summaries under "Description of 
Credit Enhancement" below) describes all material terms and provisions 
related to a Senior/Subordinate series of Securities.  The following 
discussion is subject to, and is qualified in its entirety by reference to, 
the related Prospectus Supplement with respect to the particular priorities 
and other rights as among the various classes of Senior Securities or 
Subordinate Securities, as the case may be.

    With respect to any Senior/Subordinate series of Securities, the total 
amount available for distribution on each Payment Date, as well as the method 
for allocating such amount among the various classes of Securities included 
in 

                                      47

<PAGE>

such series, will be as set forth in the related Prospectus Supplement.  
Generally, the amount available for distribution will be allocated first to 
interest on the Senior Securities of such series, and then to principal of 
the Senior Securities up to the amounts determined as specified in the 
related Prospectus Supplement, prior to allocation to the Subordinate 
Securities of such series.

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

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

    With respect to certain Realized Losses resulting from physical damage to 
Mortgaged Properties that are generally of the same type as are covered under 
a special hazard insurance policy, the amount thereof that may be allocated 
to the Subordinate Securities of the related series may be limited to an 
amount (the "Special Hazard Amount") specified in the related Prospectus 
Supplement.  See "Description of Credit Enhancement - Special Hazard 
Insurance Policies" herein.  If so, any Special Hazard Losses in excess of 
the Special Hazard Amount will be allocated among all outstanding classes of 
Securities of the related series, either on a pro-rata basis in proportion to 
their outstanding Security Principal Balances, regardless of whether any 
Subordinate Securities remain outstanding, or as specified in the related 
Prospectus Supplement.  The respective amounts of other specified types of 
losses (including Fraud Losses and Bankruptcy Losses) that may be borne 
solely by the Subordinate Securities may be similarly limited to an amount 
(with respect to Fraud Losses, the "Fraud Loss Amount" and with respect to 
Bankruptcy Losses, the "Bankruptcy Loss Amount"), and the Subordinate 
Securities may provide no coverage with respect to certain other specified 
types of losses, as described in the related Prospectus Supplement, in which 
case such losses would be allocated on a pro-rata basis among all outstanding 
classes of Securities.

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

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

                                      48

<PAGE>

                      DESCRIPTION OF CREDIT ENHANCEMENT

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

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

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

    The descriptions of any insurance policies or bonds described in this 
Prospectus describe all material terms and provisions relating to such 
insurance policies or bonds.  The related Prospectus Supplement will set 
forth the particular terms and provisions of any such insurance policies or 
bonds by reference to the actual forms of such policies or bonds, copies of 
which are available upon request from the source designated in the related 
Prospectus Supplement.

Letter of Credit

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

                                      49

<PAGE>


(or other obligor under a Purchase Obligation) will be required to make the 
payments specified in the related Prospectus Supplement after notification 
from the Trustee, to be deposited in the related Distribution Account, if and 
to the extent covered, under the applicable Letter of Credit.

Mortgage Pool Insurance Policies

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

Special Hazard Insurance Policies

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

    Subject to the foregoing limitations, in general a Special Hazard 
Insurance Policy will provide that, where there has been damage to property 
securing a foreclosed Mortgage Loan (title to which has been acquired by the 
insured) and to the extent such damage is not covered by the hazard insurance 
policy or flood insurance policy, if any, maintained by the Mortgagor or the 
Servicer or the Sub-Servicer, the insurer will pay the lesser of (i) the cost 
of repair or replacement of such property or (ii) upon transfer of the 
property to the insurer, the unpaid principal balance of such Mortgage Loan 
at the time of acquisition of such property by foreclosure or deed in lieu of 
foreclosure, plus accrued interest at the Mortgage Rate to the date of claim 
settlement and certain expenses incurred by the Servicer or the Sub-Servicer 
with respect to such property.  If the property is transferred to a third 
party in a sale approved by the issuer of the Special Hazard Insurance Policy 
(the "Special Hazard Insurer"), the amount that the Special Hazard Insurer 
will pay will be the amount under (ii) above reduced by the net proceeds of 
the sale of the property.

Bankruptcy Bonds

    In the event of a personal bankruptcy of a Mortgagor, it is possible that 
the bankruptcy court may establish the value of the Mortgaged Property of 
such Mortgagor at an amount less than the then outstanding, principal balance 
of the Mortgage Loan secured by such Mortgaged Property (a "Deficient 
Valuation").  The amount of the secured debt then could be reduced to such 
value, and, thus, the holder of such Mortgage Loan would become an unsecured 
creditor to the extent the outstanding principal balance of such Mortgage 
Loan exceeds the value assigned to the Mortgaged Property by the bankruptcy 
court.  In addition, certain other modifications of the terms of a Mortgage 
Loan can result from a bankruptcy proceeding, including a reduction in the 
amount of the monthly payment on the related Mortgage Loan or a reduction in 
the mortgage interest rate.  See "Certain Legal Aspects of Mortgage Loans and 
Related Matters - Anti-Deficiency Legislation and Other Limitations on 
Lenders" herein.  Any bankruptcy bond ("Bankruptcy Bond") 

                                      50

<PAGE>

to provide coverage for Bankruptcy Losses for proceedings under the federal 
Bankruptcy Code obtained by the Sponsor for a Trust Estate will be issued by 
an insurer named in the related Prospectus Supplement. The level of coverage 
under each Bankruptcy Bond will be set forth in the applicable Prospectus 
Supplement or in a Current Report on Form 8-K.

Reserve Funds

    If so provided in the related Prospectus Supplement, the Sponsor will 
deposit or cause to be deposited in an account (a "Reserve Fund") any 
combination of cash, one or more irrevocable letters of credit or one or more 
Permitted Investments in specified amounts, amounts otherwise distributable 
to Subordinate Securityholders or the owners of any Originator's Retained 
Yield, or any other instrument satisfactory to the Rating Agency or Agencies, 
which will be applied and maintained in the manner and under the conditions 
specified in such Prospectus Supplement.  In the alternate or in addition to 
such deposit to the extent described in the related Prospectus Supplement, a 
Reserve Fund may be funded through application of all or a portion of amounts 
otherwise payable on any related Subordinate Securities from the Originator's 
Retained Yield or otherwise.  In addition, with respect to any series of 
Securities as to which credit enhancement includes a Letter of Credit, if so 
specified in the related Prospectus Supplement, under certain circumstances 
the remaining amount of the Letter of Credit may be drawn by the Trustee and 
deposited in a Reserve Fund.  Amounts in a Reserve Fund may be distributed to 
Securityholders, or applied to reimburse the Servicer for outstanding 
advances or may be used for other purposes, in the manner and to the extent 
specified in the related Prospectus Supplement.

Financial Guaranty Insurance Policies

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

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

    The specific terms of any Financial Guaranty Insurance Policy will be as 
set forth in the related Prospectus Supplement.  Financial Guaranty Insurance 
Policies may have limitations including (but not limited to) limitations on 
the insurer's obligation to guarantee the obligations of the Originators to 
repurchase or substitute for any Mortgage Loans.  Financial Guaranty 
Insurance Policies generally will not guarantee any specified rate of 
prepayments or provide funds to redeem Securities on any specified date.

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

Other Insurance, Guarantees and Similar Instruments or Agreements

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


                                      51

<PAGE>

Cross-Collateralization

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

    In addition, as may be described in the related Prospectus Supplement, a 
Trust Estate may include the right to receive moneys from a common pool of 
credit enhancement that may be available for more than one series of 
Securities, such as a master reserve account or a master insurance policy.  
Notwithstanding the foregoing, no collections on any Mortgage Loans held by 
any Trust may be applied to the payment of Securities issued by any other 
Trust (except to the limited extent that certain collections in excess of 
amounts needed to pay the related Securities may be deposited in a common, 
master reserve account that provides credit enhancement for more than one 
series of Securities).

Overcollateralization

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

Maintenance of Credit Enhancement

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

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

    In lieu of the Sponsor's or the Servicer's obligation to maintain a 
particular form of credit enhancement, the Sponsor or the Servicer may obtain 
a substitute or alternate form of credit enhancement.  If the Servicer 
obtains such a substitute form of credit enhancement, it will maintain and 
keep such form of credit enhancement in full force and effect as provided 
herein.  Prior to its obtaining any substitute or alternate form of credit 
enhancement, the Sponsor or the Servicer, as the case may be, will obtain 
written confirmation from the Rating Agency or Agencies that rated the 
related series of Securities that the substitution or alternate form of 
credit enhancement for the existing credit enhancement will not adversely 
affect the then current ratings assigned to such Securities by such Rating 
Agency or Agencies.

    The Servicer, on behalf of itself, the Trustee and Securityholders, will 
provide the Trustee information required for the Trustee to draw under a 
Letter of Credit or Financial Guaranty Insurance Policy, will present claims 
to each Pool Insurer, to the issuer of each Special Hazard Insurance Policy 
or other special hazard instrument, to the issuer of each Bankruptcy Bond and 
will take such reasonable steps as are necessary to permit recovery under 
such Letter of Credit, Financial Guaranty Insurance Policy, Purchase 
Obligation, insurance policies or comparable coverage respecting defaulted 
Mortgage Loans or Mortgage Loans that are the subject of a bankruptcy 
proceeding.

                                 52

<PAGE>

Additionally, the Servicer will present such claims and take such steps as 
are reasonably necessary to provide for the performance by another party of 
its Purchase Obligation.  As set forth above, all collections by the Servicer 
under any Purchase Obligation, any Mortgage Pool Insurance Policy, or any 
Bankruptcy Bond and, where the related property has not been restored, any 
Special Hazard Insurance Policy, are to be deposited initially in the 
Principal and Interest Account and ultimately in the Distribution Account, 
subject to withdrawal as described above.  All draws under any Letter of 
Credit or Financial Guaranty Insurance Policy will be deposited directly in 
the Distribution Account.

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

Reduction or Substitution of Credit Enhancement

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

                     HAZARD INSURANCE; CLAIMS THEREUNDER

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

                                   53

<PAGE>

Hazard Insurance Policies

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

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

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

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

                                 THE SPONSOR

    The Sponsor, EquiVantage Acceptance Corp., was incorporated in the State 
of Delaware on June 6, 1990.  It is a wholly owned subsidiary of EquiVantage 
Inc.  The Sponsor was organized for the purpose of the purchase and 
securitization of first and junior lien mortgage loans.

    The Sponsor maintains its principal office at 13111 Northwest Freeway, 
Suite 301, Houston, Texas 77040.  Its telephone number is (713) 895-1957.

                                 THE SERVICER

    EquiVantage Inc. will act as the Servicer of the Mortgage Loans for each 
series of Securities.  EquiVantage Inc. was incorporated in the State of 
Delaware on September 14, 1995 and is primarily engaged in acquiring, owning, 
transferring and servicing Mortgage Loans. EquiVantage Inc. maintains its 
principal office at 13111 Northwest Freeway, Suite 600, Houston, Texas 77040. 
Its telephone number is (713) 895-6700.

                                   54

<PAGE>

                     THE POOLING AND SERVICING AGREEMENT

    As described above under "Description of the Securities - General," each 
series of Securities will be issued pursuant to a Pooling and Servicing 
Agreement as described in that section.  The following summaries describe 
certain additional provisions common to each Pooling and Servicing Agreement.

Servicing and Other Compensation and Payment of Expenses; Originator's 
Retained Yield

    The principal servicing compensation to be paid to the Servicer in 
respect of its servicing activities for each series of Securities will be 
equal to the percentage per annum specified in the related Prospectus 
Supplement or Current Report on Form 8-K of the outstanding principal balance 
of the Mortgage Loans, and such compensation will be retained by it from 
collections of interest on the Mortgage Loans in the related Trust Estate 
(after provision has been made for the payment of interest at the applicable 
Pass-Through Rate or Net Mortgage Rate, as the case may be, to 
Securityholders and for the payment of any Originator's Retained Yield) at 
the time such collections are deposited into the applicable Principal and 
Interest Account.  As compensation for its servicing duties, the Servicer 
and/or a Sub-Servicer will be entitled to a monthly servicing fee as set 
forth in the related Prospectus Supplement.  Certain Sub-Servicers may also 
receive additional compensation in the amount of all or a portion of the 
interest due and payable on the applicable Mortgage Loan that is over and 
above the interest rate specified at the time the Sponsor committed to 
purchase the Mortgage Loan.  See "Mortgage Loan Program - Sub-Servicing" 
herein. In addition, the Servicer or a Sub-Servicer may retain assumption 
fees, modification fees and late payment charges, to the extent collected 
from Mortgagors, and any benefit that may accrue as a result of the 
investment of funds in the Principal and Interest Account or the applicable 
Distribution Account (if so specified in the related Prospectus Supplement) 
or in a Sub-Servicing Account, as the case may be.  To the extent specified 
in the related Prospectus Supplement, the Servicer will pay or cause to be 
paid certain ongoing expenses associated with each Trust Estate and incurred 
by it in connection with its responsibilities under the Pooling and Servicing 
Agreement, including, without limitation, payment of any fee or other amount 
payable in respect of any alternative credit enhancement arrangements, 
payment of the fees and disbursements of the Trustee, any custodian appointed 
by the Trustee, the Security Registrar and any Paying Agent, and payment of 
expenses incurred in enforcing the obligations of Sub-Servicers and 
Originators.  The Servicer may be entitled to reimbursement of expenses 
incurred in enforcing the obligations of Sub-Servicers and Originators under 
certain limited circumstances.  In addition, as indicated in the preceding 
section, the Servicer will be entitled to reimbursements for certain expenses 
incurred by it in connection with Liquidated Mortgage Loans and in connection 
with the restoration of Mortgaged Properties, such right of reimbursement 
being prior to the rights of Securityholders to receive any related 
Liquidation Proceeds (including Insurance Proceeds).

    The Prospectus Supplement for a series of Securities will specify if 
there will be any Originator's Retained Yield retained.  Any such 
Originator's Retained Yield will be a specified portion of the interest 
payable on each Mortgage Loan in a Mortgage Pool.  Any such Originator's 
Retained Yield will be established on a loan-by-loan basis and the amount 
thereof with respect to each Mortgage Loan in a Mortgage Pool will be 
specified on an exhibit to the related Pooling and Servicing Agreement.  Any 
Originator's Retained Yield in respect of a Mortgage Loan will represent a 
specified portion of the interest payable thereon and will not be part of the 
related Trust Estate.  Any partial recovery of interest in respect of a 
Mortgage Loan will be allocated between the owners of any Originator's 
Retained Yield and the holders of classes of Securities entitled to payments 
of interest as provided in the Prospectus Supplement and the applicable 
Pooling and Servicing Agreement.

Evidence as to Compliance

    The Servicer will be required to deliver to the Trustee, the Rating 
Agencies and any Credit Enhancer on or before a specified date of each year, 
beginning the first such date that is at least a specified number of months 
after the Cut-Off Date, an officers' certificate stating, as to each signer 
thereof, that (i) a review of the activities of the Servicer during such 
preceding calendar year and of performance under the related Pooling and 
Servicing Agreement has been made under such officers' supervision, and (ii) 
to the best of such officers' knowledge, based on such review, the Servicer 
has fulfilled all its obligations under the related Pooling and Servicing 
Agreement for such year, or, if there has been a default in the fulfillment 
of any such obligations, specifying each such default known to such officers 
and the nature and status thereof including the steps being taken by the 
Servicer to remedy such defaults.

                                 55

<PAGE>

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

Removal and Resignation of the Servicer

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

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

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

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

         (iii)the failure of the Servicer to perform one or more
              of its material obligations under the Pooling and
              Servicing Agreement and such failure shall continue
              for a period of time specified in the related
              Pooling and Servicing Agreement; or

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

Rights upon Event of Default

    So long as an Event of Default remains unremedied, the Trustee or the 
Financial Guaranty Insurer (as provided in the related Pooling and Servicing 
Agreement) may, by written notification to the Servicer, terminate all of the 
rights and obligations of the Servicer under the Pooling and Servicing 
Agreement (other than any rights of the Servicer as 

                                   56

<PAGE>

Securityholder) covering such Trust Estate and in and to the Mortgage Loans 
and the proceeds thereof, whereupon the Trustee or, with the Financial 
Guaranty Insurer's consent, its designee will succeed to all 
responsibilities, duties and liabilities of the Servicer under such Pooling 
and Servicing Agreement (other than the obligation to purchase Mortgage Loans 
under certain circumstances) and will be entitled to similar compensation 
arrangements.  In the event that the 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, another 
qualifying mortgage servicing institution to act as successor to the Servicer 
under the Pooling and Servicing Agreement (unless otherwise set forth in the 
Pooling and Servicing Agreement).  Pending appointment of a successor 
Servicer, unless the Trustee is prohibited by law from so acting, the Trustee 
is obligated to act in such capacity. 

Amendment

    Each Pooling and Servicing Agreement may be amended by the Sponsor, the 
Servicer and the Trustee, with the prior approval of a Financial Guaranty 
Insurer, if required, but without giving notice or the consent of any of the 
holders of Securities covered by such Pooling and Servicing Agreement, (i) to 
cure an ambiguity, (ii) to correct or supplement any provision therein which 
may be inconsistent with any other provision therein, (iii) upon receipt of 
the opinion of counsel experienced in federal income tax matters to the 
effect that no entity-level tax will be imposed on the Trust; provided that 
such change would not adversely affect in any material respect the interests 
of any Securityholder, as evidenced by an opinion of counsel. 

    The Pooling and Servicing Agreement may also be amended by the Sponsor, 
the Servicer and the Trustee with the prior consent of the Financial Guaranty 
Insurer and with the consent of the holders of Securities of each class 
affected thereby evidencing, in each case, not less than a majority of the 
aggregate Percentage Interests constituting such class for the purpose of 
adding any provisions to or changing in any manner or eliminating any of the 
provisions of such Pooling and Servicing Agreement or of modifying in any 
manner the rights of the holders of Securities covered by such Pooling and 
Servicing Agreement, except that no such amendment may (i) change in any 
manner the amount of, or change the timing of, payments that are required to 
be distributed to any Securityholder without the consent of such 
Securityholder or (ii) reduce the aforesaid percentages of Percentage 
Interests that are required to consent to any such amendment, without the 
consent of all of the Securityholders covered by such Pooling and Servicing 
Agreement then outstanding.

    Notwithstanding the foregoing, if a REMIC election has been made with 
respect to the related Trust Estate, the Trustee will not be entitled to 
consent to and the Financial Guaranty Insurer will not be entitled to approve 
any amendment to a Pooling and Servicing Agreement without having first 
received an opinion from counsel nationally recognized in federal tax matters 
to the effect that such amendment or the exercise of any power granted to the 
Servicer, the Sponsor or the Trustee in accordance with such amendment will 
not result in the imposition of a tax on the related Trust Estate or cause 
such Trust Estate to fail to qualify as a REMIC.

Termination; Retirement of Securities

    As more specifically described in the related Prospectus Supplement, each 
Pooling and Servicing Agreement will provide that a Trust will terminate upon 
the earlier of (i) the payment to the Securityholders of all Securities 
issued by the Trust from amounts other than those available under, if 
applicable, a Financial Guaranty Insurance Policy of all amounts required to 
be paid to such Securityholders upon the later to occur of (a) the final 
payment or other liquidation (or any advance made with respect thereto) of 
the last Mortgage Loan in the Trust Estate and (b) the disposition of all 
property acquired in respect of any Mortgage Loan remaining in the Trust 
Estate, (ii) if a REMIC election has been made with respect to the related 
Trust Estate, any time when a Qualified Liquidation (as defined in the Code) 
of the Trust Estate is effected, (iii) termination of the Trust upon the 
option of the Sponsor, the Servicer or, if specified in the related 
Prospectus Supplement, the holders of the related class of Equity Securities 
or the credit enhancer after the outstanding aggregate loan balances of the 
Mortgage Loans in the Trust Estate is less than or equal to the percentage 
specified in the related Prospectus Supplement (which in no event will be 
greater than 25%) of the sum of the aggregate loan balances of all Mortgage 
Loans in the Trust Estate as of the original creation date of the Mortgage 
Pool and the original amount deposited in the Pre-Funding Account, (iv) if 
applicable, termination of the Trust upon loss of REMIC status or (v) other 
comparable events with respect to the related Trust.  In no event, however, 
will the trust created by the related Pooling and Servicing Agreement 
continue beyond the expiration of 21 years from the death of the survivor 

                                    57

<PAGE>

of certain persons named in such Pooling and Servicing Agreement.  Written 
notice of termination of the Pooling and Servicing Agreement will be given to 
each Securityholder, and the final distribution will be made only upon 
surrender and cancellation of the Securities at an office or agency appointed 
by the Trustee that will be specified in the notice of termination.  If the 
Trust Estate is liquidated under the applicable Pooling and Servicing 
Agreement, a penalty may be imposed upon the Securityholders based upon the 
fee that would be foregone by the Servicer because of such termination.  If a 
REMIC election has been made, the termination of the related Trust Estate 
will be effected in a manner consistent with applicable federal income tax 
regulations and its status as a REMIC.

    The option described in clause (iii) above generally protects the 
exercising party against incurring ongoing expenses related to the Trust 
(such as servicing expenses and fees of credit enhancers) when the Mortgage 
Loans have amortized to such an extent that payment of such expenses is no 
longer cost-effective.  No independent valuation of any assets of a Trust 
will be performed in connection with any optional termination.  The price 
payable to a Trust upon termination will not be less than the greater of (i) 
the outstanding principal balance of, plus accrued and unpaid interest on, 
each Mortgage Loan owned by such Trust (including such unamortized amounts in 
respect of defaulted Mortgage Loans for which the related Mortgaged 
Properties have been acquired by the Trust through foreclosure or otherwise, 
and which have not yet become Liquidated Mortgage Loans) and (ii) the fair 
market value of such Mortgage Loans and Mortgaged Properties owned by the 
Trust, plus in either case the fair market value of all other assets of the 
Trust. Accordingly, the proceeds received by the Trust upon any such 
termination would be sufficient to pay the outstanding principal balance and 
accrued and unpaid interest on the Securities, except to the extent of 
Realized Losses that exceed the amount of any applicable credit enhancement.  
In the event that Realized Losses have exceeded such amounts, Securityholders 
may experience a loss on their investment upon a termination.

The Trustee

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

    The Trustee may resign at any time so long as the Trustee provides 
written notice to the Sponsor, the Servicer, the Credit Enhancer and the 
Securityholders, and complies with the other conditions specified in the 
applicable Pooling and Servicing Agreement, in which event the Sponsor will 
be obligated to appoint a successor Trustee.  The Sponsor may also remove the 
Trustee if the Trustee ceases to be eligible to continue as such under the 
Pooling and Servicing Agreement or if the Trustee becomes insolvent.  Upon 
becoming aware of such circumstances, the Sponsor will be obligated to 
appoint a successor Trustee.  The Trustee may also be removed at any time by 
the holders of Securities evidencing a majority of the aggregate undivided 
interests (or, if so specified in the related Prospectus Supplement, voting 
rights) in the related Trust Estate or if the related Pooling and Servicing 
Agreement so provides by the related Financial Guaranty Insurer or Credit 
Enhancer, if any.  Any resignation or removal of the Trustee and appointment 
of a successor Trustee will not become effective until acceptance of the 
appointment by the successor Trustee and payment by the Trustee of all costs 
associated with the assumption by the Successor Trustee of the Trustee's 
obligations under the related Pooling and Servicing Agreement.

                             YIELD CONSIDERATIONS

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

    Each month the interest payable on an actuarial type of Mortgage Loan 
will be calculated as one-twelfth of the applicable Mortgage Rate multiplied 
by the principal balance of such Mortgage Loan outstanding as of a specified 
day, usually the first day of the month prior to the month in which the 
Payment Date for the related series of Securities occurs, after giving effect 
to the payment of principal due on such day, subject to any Deferred 
Interest.  With respect to date of payment Mortgage Loans, interest is 
charged to the Mortgagor at the Mortgage Rate on the outstanding principal 
balance of such Note and calculated based on the number of days elapsed 
between receipt of the Mortgagor's last payment through receipt of the 
Mortgagor's most current payments. The amount of such payments with respect 
to 

                                   58

<PAGE>

each Mortgage Loan distributed (or accrued in the case of Deferred Interest 
or Accrual Securities) either monthly, quarterly or semi-annually to holders 
of a class of Securities entitled to payments of interest will be similarly 
calculated on the basis of such class specified percentage of each such 
payment of interest (or accrual in the case of Accrual Securities) and will 
be expressed as a fixed, adjustable or variable Pass-Through Rate payable on 
the outstanding principal balance or notional amount of such Security, 
calculated as described herein and in the related Prospectus Supplement.  
Holders of Strip Securities or a class of Securities having a fixed 
Pass-Through Rate that varies based on the weighted average Mortgage Rate of 
the underlying Mortgage Loans will be affected by disproportionate 
prepayments and repurchases of Mortgage Loans having higher Net Mortgage 
Rates or rates applicable to the Strip Securities, as applicable.

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

    As described in the related Prospectus Supplement, the aggregate payments 
of interest on a class of Securities, and the yield to maturity thereon, will 
be effected by the rate of payment of principal on the Securities (or the 
rate of reduction in the notional balance of Securities entitled only to 
payments of interest) and, in the case of Securities evidencing interests in 
ARM Loans, by changes in the Net Mortgage Rates on the ARM Loans.  See 
"Maturity and Prepayment Considerations" below.  The yield on the Securities 
also will be effected by liquidations of Mortgage Loans following Mortgagor 
defaults and by purchases of Mortgage Loans required by the Pooling and 
Servicing Agreement in the event of breaches of representations made in 
respect of such Mortgage Loans by the Sponsor, the Originators, the Servicer 
and others, purchases in connection with any optional termination of a Trust 
or repurchases due to conversions of ARM Loans to a fixed interest rate. See 
"Mortgage Loan Program - Representations by the Sponsor and Originators", 
"The Pooling and Servicing Agreement - Termination; Retirement of Securities" 
and "Descriptions of the Securities -Assignment of Mortgage Loans" above.  In 
general, if a class of Securities is purchased at initial issuance at a 
premium and payments of principal on the related Mortgage Loans occur at a 
rate faster than anticipated at the time of purchase, the purchaser's actual 
yield to maturity will be lower than that assumed at the time of purchase.  
In addition, if a class of Securities is purchased at initial issuance at a 
discount and payments of principal on the related Mortgage Loans occur at a 
rate slower than that assumed at the time of purchase, the purchaser's actual 
yield to maturity will be lower than that originally anticipated.  The effect 
of principal prepayments, liquidations and purchases on yield will be 
particularly significant in the case of a series of Securities having a class 
entitled to payments of interest only or to payments of interest that are 
disproportionately high relative to the principal payments to which such 
class is entitled. Such a class will likely be sold at a substantial premium 
to its principal balance, if any, and any faster than anticipated rate of 
prepayments will adversely affect the yield to holders thereof.  In certain 
circumstances, rapid prepayments may result in the failure of such holders to 
recoup their original investment.  In addition, the yield to maturity on 
certain other types of classes of Securities, including Accrual Securities or 
certain other classes in a series including more than one class of 
Securities, may be relatively more sensitive to the rate of prepayment on the 
related Mortgage Loans than other classes of Securities.  Any such principal 
prepayment may adversely affect the yield to maturity of the related 
Securities. Because prevailing interest rates are subject to fluctuation, 
there can be no assurance that Securityholders will be able to reinvest such 
a prepayment at yields equaling or exceeding the yields on the related 
Securities.  It is possible that the yield on any such reinvestment will be 
lower, and may be significantly lower, than the yield on the related 
Securities.

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

                                  59

<PAGE>

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

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

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

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

                    MATURITY AND PREPAYMENT CONSIDERATIONS

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

                                      60

<PAGE>

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

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

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

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

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

    In addition, and as may be described in the related Prospectus 
Supplement, the related Pooling and Servicing Agreement may provide that all 
or a portion of such collected principal may be retained by the Trustee (and 
held in 

                                     61

<PAGE>

certain temporary investments, including Mortgage Loans) for a specified 
period prior to being used to fund payments of principal to Securityholders. 

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

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

         CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS AND RELATED MATTERS

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

General

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

Cooperative Loans

    If specified in the Prospectus Supplement relating to a series of 
Securities, the Mortgage Loans also may consist of Cooperative Loans 
evidenced by Cooperative Notes secured by security interests in shares issued 
by cooperatives, which are private corporations that are entitled to be 
treated as housing cooperatives under federal tax law, and in the related 
proprietary leases or occupancy agreements granting exclusive rights to 
occupy specific dwelling units in the cooperatives' buildings. The security 
agreement will create a lien upon, or grant a title interest in, the property 
that it covers, the priority of which will depend on the terms of the 
particular security agreement as well as the order of recordation of the 
agreement in the appropriate recording office.  Such a lien or title interest 
is not prior to the lien for real estate taxes and assessments and other 
charges imposed under governmental police powers.

                                    62

<PAGE>

    Each cooperative owns in fee or has a leasehold interest in all the real 
property and owns in fee or leases the building and all separate dwelling 
units therein.  The cooperative is directly responsible for property 
management and, in most cases, payment of real estate taxes, other 
governmental impositions and hazard and liability insurance.  If there is a 
blanket mortgage or mortgages on the cooperative apartment building or 
underlying land, as is generally the case, or an underlying lease of the 
land, as is the case in some instances, the cooperative, as property 
mortgagor, or lessee, as the case may be, is also responsible for meeting 
these mortgage or rental obligations.  A blanket mortgage is ordinarily 
incurred by the cooperative in connection with either the construction or 
purchase of the cooperative's apartment building or the obtaining of capital 
by the cooperative.  The interest of the occupant under proprietary leases or 
occupancy agreements as to which that cooperative is the landlord generally 
is subordinate to the interest of the holder of a blanket mortgage and to the 
interest of the holder of a land lease.  If the cooperative is unable to meet 
the payment obligations (i) arising under a blanket mortgage, the mortgagee 
holding a blanket mortgage could foreclose on that mortgage and terminate all 
subordinate proprietary leases and occupancy agreements or (ii) arising under 
its land lease, the holder of the landlord's interest under the land lease 
could terminate it and all subordinate proprietary leases and occupancy 
agreements.  Also, a 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 final payment at maturity.  The 
inability of the cooperative to refinance a mortgage and its consequent 
inability to make such final payment could lead to foreclosure by the 
mortgagee.  Similarly, a land lease has an expiration date and the inability 
of the cooperative to extend its term or, in the alterative, to purchase the 
land could lead to termination of the cooperative's interest in the property 
and termination of all proprietary leases and occupancy agreements.  In 
either event, a foreclosure by the holder of a blanket mortgage or the 
termination of the underlying lease 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 the 
Mortgage Loans, the collateral securing the Cooperative Loans. 

    The cooperative is owned by tenant-stockholders who, through ownership of 
stock or shares in the corporation, receive proprietary leases or occupancy 
agreements that 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 are financed 
through a cooperative share loan evidenced by a promissory note and secured 
by an assignment of and a security interest in the occupancy agreement or 
proprietary lease and a security interest in the related cooperative shares.  
The lender generally 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 lender's 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.  See "Foreclosure on Shares of 
Cooperatives" below.

Foreclosure

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

    Foreclosure of a mortgage is generally accomplished by judicial action.  
Generally, the action is initiated by the service of legal pleadings upon all 
parties having an interest of record in the real property.  Delays in 
completion of 

                                    63

<PAGE>

the foreclosure may occasionally result from difficulties in locating 
necessary parties.  Judicial foreclosure proceedings are often not contested 
by any of the applicable parties.  If the mortgagee's right to foreclose is 
contested, the legal proceedings necessary to resolve the issue can be 
time-consuming.

    In some states, the borrower-trustor has the right to reinstate the loan 
at any time following default until shortly before the trustee's sale.  In 
general, in such states, the borrower, or any other person having a junior 
encumbrance on the real estate, may, during a reinstatement period, cure the 
default by paying the entire amount in arrears plus the costs and expenses 
incurred in enforcing the obligation.  Some states require that for a 
specified Redemption Period, the borrower can repay the defaulted mortgage 
loan and regain title to the related mortgaged property.  In such 
jurisdictions, the lender's ability to liquidate the foreclosed property 
before the applicable Redemption Period has expired is limited.

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

Foreclosure on Shares of Cooperatives

    The cooperative shares and proprietary lease or occupancy agreement 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 by-laws, as well as in the proprietary lease 
or occupancy agreement.  The proprietary lease or occupancy agreement, even 
while pledged, may be canceled by the cooperative for failure by the tenant 
stockholder to pay rent or other obligations or charges owed by such 
tenant-stockholder, including mechanics' liens against the cooperative 
apartment building incurred by such tenant-stockholder.  Commonly, rent and 
other obligations and charges arising under a proprietary lease or occupancy 
agreement that are owed to the cooperative are made liens upon the shares to 
which the proprietary lease or occupancy agreement relates.  In addition, the 
proprietary lease or occupancy agreement generally permits the cooperative to 
terminate such lease or agreement in the event the borrower defaults in the 
performance of covenants thereunder. Typically, the lender and the 
cooperative enter into a recognition agreement that, together with any lender 
protection provisions contained in the proprietary lease, 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 usually will 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 notice of and 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 or sums that 
have become liens on the shares relating to the 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 amount realized upon a sale of the collateral below 
the outstanding principal balance of the Cooperative Loan and accrued and 
unpaid interest thereon.

                                    64

<PAGE>

    Recognition agreements generally 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-stockholder.

    In New York, foreclosure on the cooperative shares is accomplished by 
public sale in accordance with the provisions of Article 9 of the New York 
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 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 sale and the 
sale price.  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.

Rights of Redemption

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

Anti-Deficiency Legislation and Other Limitations on Lenders

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

                                65

<PAGE>

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

    Courts with federal bankruptcy jurisdiction also have indicated that the 
terms of a mortgage loan secured by property of the debtor may be modified.  
These courts have allowed modifications that include reducing the amount of 
each monthly payment, changing the rate of interest, altering the repayment 
schedule, forgiving all or a portion of the debt and, on certain types of 
loans such as those secured by second liens and investor-owned properties, 
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.

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

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

Environmental Considerations

    Real property pledged as security to a lender may be subject to 
unforeseen environmental risks.  Under the laws of certain states, 
contamination of a property may give rise to a lien on the property to assure 
the payment of the costs of clean-up.  In several states such a lien has 
priority over the lien of an existing mortgage against such property.  In 
addition, under CERCLA, the United States Environmental Protection Agency 
(the "EPA") may impose a lien on property where the EPA has incurred cleanup 
costs.  However, a CERCLA lien is subordinate to pre-existing, perfected 
security interests.

    Under the laws of some states, and under CERCLA, it is conceivable that a 
lender may be held liable, as an "owner" or "operator," for costs of 
addressing releases or threatened releases of hazardous substances at a 
Mortgaged Property, regardless of whether or not the environmental damage or 
threat was caused by a prior owner or operator.  CERCLA imposes liability on 
any and all "responsible parties" (which term includes, among others, the 
property owner and operator) for the cost of clean-up of releases of 
hazardous substances.  However, CERCLA excludes from the definition of "owner 
or operator" secured creditors who hold indicia of ownership for the purpose 
of protecting their security interest, but "without participating in the 
management of the facility."

                                   66

<PAGE>

    Court decisions, such as United States v. Fleet Factors Corp., 901 F.2d 
1550 (11th Cir. 1990), cert. denied, 498 US 1049 (1991) (CERCLA liability may 
be imposed on a secured lender if it has the ability to participate in 
management), and Kelley v. EPA, 15 F.3d 1100 (D.C. Cir. 1994), cert. denied 
sub nom, American Bankers Ass'n v. Kelley, 115 S. Ct. 900 (1995) (invalidated 
the Lender Liability Rule issued by the EPA in 1992) created considerable 
uncertainty about the scope and availability of the secured lender's 
exemption from liability.  In September 1996, however, Congress passed the 
Asset Conservation, Lender Liability, and Deposit Insurance Protection Act of 
1996 to address this uncertainty in federal law.  This statute codified EPA's 
Lender Liability Rule into law and, among other things, clarified the 
exemption by defining more clearly the circumstances under which a lender 
will be deemed to have participated in management.  The following states have 
adopted statutes or rules that specify the activities that do, or do not, 
constitute participation in management for the purpose of qualifying for the 
lender/fiduciary exemption from owner and operator liability for 
environmental harms:  California, Idaho, Maryland, Massachusetts, Michigan, 
New Hampshire, New Jersey, Ohio, Oregon, Tennessee, Vermont and Wisconsin.  
In the jurisdictions in which such enactments are in effect, the 
environmental liability risks associated with protecting a security interest 
in property have been reduced, although not completely eliminated.

    The costs associated with an environmental clean-up may be substantial.  
If the related Trustee or Servicer is deemed to have participated in 
management of a contaminated property that is part of the Trust it is likely 
that remedial costs would become a liability of that Trust and in certain 
circumstances, of the Trustee.  Such an occurrence could occasion a loss to 
Securityholders.  If a lender is or becomes liable, it can bring an action 
for contribution against other "responsible parties," including a previous 
owner or operator, who created the environmental hazard, but those persons or 
entities may be bankrupt or otherwise judgment proof.

    At the time the Mortgage Loans were originated, no environmental 
assessment or a very limited environmental assessment of the Mortgaged 
Properties was conducted.

Enforceability of Certain Provisions

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

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

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

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

                                    67

<PAGE>

issue of whether or not federal or state constitutional provisions reflecting 
due process concerns for adequate notice require that borrowers under deeds 
of trust or mortgages receive notices in addition to the statutorily 
prescribed minimum.  For the most part, these cases have upheld the notice 
provisions as being reasonable or have found that the sale by a trustee under 
a deed of trust, or under a mortgage having a power of sale, does not involve 
sufficient state action to afford constitutional protections to the borrower. 

Applicability of Usury Laws

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

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

Alternative Mortgage Instruments

    Alternative mortgage instruments, including ARM Loans and early ownership 
mortgage loans, originated by non-federally chartered lenders have 
historically been subjected to a variety of restrictions.  Such restrictions 
differed from state to state, resulting in difficulties in determining 
whether a particular alternative mortgage instrument originated by a 
state-chartered lender was in compliance with applicable law.  These 
difficulties were alleviated substantially as a result of the enactment of 
Title VIII of the Garn-St Germain Act ("Title VIII"). Title VIII provides 
that:  notwithstanding any state law to the contrary, state-chartered banks 
may originate alternative mortgage instruments in accordance with regulations 
promulgated by the Comptroller of the Currency with respect to origination of 
alternative mortgage instruments by national banks; state-chartered credit 
unions may originate alternative mortgage instruments in accordance with 
regulations promulgated by the National Credit Union Administration with 
respect to origination of alternative mortgage instruments by federal credit 
unions; and all other non-federally chartered housing creditors, including 
state-chartered savings and loan associations, state-chartered savings banks 
and mutual savings banks and mortgage banking companies, may originate 
alterative mortgage instruments in accordance with the regulations 
promulgated by the Federal Home Loan Bank Board, predecessor to the Office of 
Thrift Supervision, with respect to origination of alternative mortgage 
instruments by federal savings and loan associations.  Title VIII provides 
that any state may reject applicability of the provisions of Title VIII by 
adopting, prior to October 15, 1985, a law or constitutional provision 
expressly rejecting the applicability of such provisions.  Certain states 
have taken such action.

Soldiers' and Sailors' Civil Relief Act of 1940

    Under the terms of the Relief Act, a Mortgagor who enters military 
service after the origination of such Mortgagor's Mortgage Loan (including a 
Mortgagor who was in reserve status and is called to active duty after 
origination of the Mortgage Loan), may not be charged interest (including 
fees and charges) above an annual rate of 6% during the period of such 
Mortgagor's active duty status, unless a court orders otherwise upon 
application of the lender.  The Relief Act applies to Mortgagors who are 
members of the Army, Navy, Air Force, Marines, National Guard, Reserves, 
Coast Guard, and officers of the U.S. Public Health Service assigned to duty 
with the military.  Because the Relief Act applies to Mortgagors who enter 
military service (including reservists who are called to active duty) after 
origination of the related Mortgage Loan, no information can be provided as 
to the number of loans that may be effected by the Relief Act.  Application 
of the Relief Act would adversely affect, for an indeterminate period of 
time, the ability of the Servicer to collect full amounts of interest on 
certain of the Mortgage Loans.  Any shortfall in interest collections 
resulting from the application of the Relief Act or similar legislation or 
regulations, which would not be 

                                    68

<PAGE>

recoverable from the related Mortgage Loans, would result in a reduction of 
the amounts distributable to the holders of the related Securities, and would 
not be covered by advances, any Letter of Credit or any other form of credit 
enhancement (other than a Financial Guaranty Insurance Policy) provided in 
connection with the related series of Securities.  In addition, the Relief 
Act imposes limitations that would impair the ability of the Servicer to 
foreclose on an affected Mortgage Loan during the Mortgagor's period of 
active duty status, and, under certain circumstances, during an additional 
three month period thereafter.  Thus, in the event that the Relief Act or 
similar legislation or regulations applies to any Mortgage Loan that goes 
into default, there may be delays in payment and losses on the related 
Securities in connection therewith.  Any other interest shortfalls, deferrals 
or forgiveness of payments on the Mortgage Loans resulting from similar 
legislation or regulations may result in delays in payments or losses to 
Securityholders of the related series.

                   MATERIAL FEDERAL INCOME TAX CONSEQUENCES

General

    The following general discussion of the material anticipated federal 
income tax consequences to investors of the purchase, ownership and 
disposition of the Securities of any series offered hereby, to the extent it 
relates to matters of law or legal conclusions with respect thereto, 
represents the opinion of Andrews & Kurth L.L.P., tax counsel to the Sponsor 
with respect to material matters associated with such consequences, subject 
to any qualifications set forth herein.  The discussion below is based upon 
laws, regulations, rulings and decisions now in effect, all of which are 
subject to change, and does not purport to deal with all federal tax 
consequences applicable to all categories of investors, some of which may be 
subject to special rules.  Investors should consult their own tax advisors in 
determining the federal, state, local and any other tax consequences to them 
of the purchase, ownership and disposition of the Securities of a given 
series.  Andrews & Kurth L.L.P., tax counsel to the Sponsor, will deliver its 
opinion to the Sponsor with respect to the description of material federal 
income tax consequences in the related Prospectus Supplement for each series 
of Securities.  The Sponsor will file each such opinion as an exhibit to the 
Current Report on Form 8-K filed by the Sponsor in connection with the 
issuance of the related series of Securities.

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

Grantor Trust Securities

    With respect to each series of Grantor Trust Securities, Andrews & Kurth 
L.L.P., tax counsel to the Sponsor, will deliver its opinion to the Sponsor 
that the related Grantor Trust Estate will be classified as a grantor trust 
and not as a partnership or an association taxable as a corporation.  
Accordingly, each Holder of a Grantor Trust Security will generally be 
treated as the owner of an interest in the Mortgage Loans included in the 
Grantor Trust Estate.

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

                                   69

<PAGE>

    Special Tax Attributes

    With respect to each series of Grantor Trust Securities, (a) Grantor 
Trust Fractional Interest Securities will represent interests in (i) "loans 
secured by an interest in real property" within the meaning of section 
7701(a)(19)(C)(v) of the Code; and (ii) "obligation[s](including any 
participation or certificate of beneficial ownership therein) which are 
principally secured by an interest in real property" within the meaning of 
section 860G(a)(3)(A) of the Code; and (b) interest on Grantor Trust 
Fractional Interest Securities will be considered "interest on obligations 
secured by mortgages on real property or on interests in real property" 
within the meaning of section 856(c)(3)(B) of the Code.  In addition, the 
Grantor Trust Strip Securities will be "obligations (including any 
participation or certificate of beneficial ownership therein) principally 
secured by an interest in real property" within the meaning of section 
860G(a)(3)(A) of the Code.

    Taxation of Holders of Grantor Trust Securities

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

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

    Grantor Trust Fractional Interest Securities may also be subject to the 
coupon stripping rules if a class of Grantor Trust Strip Securities is issued 
as part of the same series of Securities.  The consequences of the 
application of the coupon stripping rules would appear to be that any 
discount arising upon the purchase of such a Security (and perhaps all stated 
interest thereon) would be classified as original issue discount and 
includible in the Holder's income as it accrues (regardless of the Holder's 
method of accounting), as described below under "Discount and Premium."  The 
coupon stripping rules will not apply, however, if (i) the pass-through rate 
is no more than 100 basis points (1.00%) lower than the gross rate of 
interest payable on the underlying Mortgage Loans and (ii) the difference 
between the outstanding principal balance on the Security and the amount paid 
for such Security is less than 0.25% of such principal balance times the 
weighted average remaining maturity of the Security.

    Sales of Grantor Trust Securities

    Any gain or loss recognized on the sale of a Grantor Trust Security 
(equal to the difference between the amount realized on the sale and the 
adjusted basis of such Grantor Trust Security) will be capital gain or loss, 
except to the extent of accrued and unrecognized interest and market 
discount, which will be treated as ordinary income, and in the case of banks 
and other financial institutions except as provided under section 582(c) of 
the Code.  The adjusted basis of a Grantor Trust Security will generally 
equal its cost, increased by any income reported by the seller (including 
original issue discount and market discount income) and reduced (but not 
below zero) by any previously reported losses, any amortized premium and by 
any distributions of principal.

                                    70

<PAGE>

    Grantor Trust Reporting

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

REMIC Securities

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

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

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

    Special Tax Attributes

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

    Taxation of Holders of Regular Securities

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

                                    71

<PAGE>

Securities that otherwise report income under a cash method of accounting 
will be required to report income with respect to such Securities under an 
accrual method.  For additional tax consequences relating to Regular 
Securities purchased at a discount or with premium, see "Discount and 
Premium" below.

    Taxation of Holders of Residual Securities

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

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

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

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

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

    A Holder of a Residual Security may be required to recognize taxable 
income without being entitled to receive a corresponding amount of cash.  
This could occur, for example, if the qualified mortgages are considered to 
be purchased by the REMIC Trust at a discount, some or all of the Regular 
Securities are issued at a discount, and the 

                                      72

<PAGE>

discount included as a result of a prepayment on a Mortgage Loan that is used 
to pay principal on the Regular Securities exceeds the REMIC Trust's 
deduction for unaccrued original issue discount relating to such Regular 
Securities.  Taxable income may also be greater in earlier years because 
interest expense deductions, expressed as a percentage of the outstanding 
principal amount of the Regular Securities, may increase over time as the 
earlier classes of Regular Securities are paid, whereas interest income with 
respect to any given Mortgage Loan expressed as a percentage of the 
outstanding principal amount of that Mortgage Loan, will remain constant over 
time.

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

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

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

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

    As an exception to the general rule described above, the Treasury 
Department has authority to issue regulations that would treat the entire 
amount of income accruing on a Residual Security as excess inclusions if the 
Residual Securities in the aggregate are considered not to have "significant 
value."  The Small Business Job Protection Act ("SBJPA") of 1996 has 
eliminated the special rule permitting section 593 institutions ("thrift 
institutions") to use net operating losses and other allowable deductions to 
offset their excess inclusion income from Residual Securities that have 
"significant value" within the meaning of the REMIC Regulations, effective 
for taxable years beginning after December 31, 1995, except with respect to 
Residual Securities continuously held by thrift institutions since November 
1, 1995.

    In addition, the SBJPA of 1996 provides three rules for determining the 
effect of excess inclusions on the alternative minimum taxable income of a 
holder of a Residual Security.  First, alternative minimum taxable income for 

                                  73

<PAGE>

a holder of a Residual Security is determined without regard to the special 
rule, discussed above, that taxable income cannot be less than excess 
inclusions.  Second, a Residual Security holder's alternative minimum taxable 
income for a taxable year cannot be less than the excess inclusions for the 
year.  Third, the amount of any alternative minimum tax net operating loss 
deduction must be computed without regard to any excess inclusions.  These 
rules are effective for taxable years beginning after December 31, 1986, 
unless a holder of a Residual Security elects to have such rules apply only 
to taxable years beginning after August 20, 1996.

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

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

    Mark to Market Rules.  A Residual Security acquired after January 3, 1995 
cannot be marked-to-market.

    Taxes on a REMIC Trust

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

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

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

    Sales of REMIC Securities

    General.  Except as provided below, if a Regular or Residual Security is 
sold, the seller will recognize gain or loss equal to the difference between 
the amount realized in the sale and its adjusted basis in the Security.  The 
adjusted basis of a Regular Security generally will equal the cost of such 
Security to the seller, increased by any original issue discount or market 
discount included in the seller's gross income with respect to such Security 
and reduced by distributions on such Security previously received by the 
seller of amounts included in the stated redemption price at 

                                     74

<PAGE>

maturity and by any premium that has reduced the seller's interest income 
with respect to such Security.  See "Discount and Premium" herein.  The 
adjusted basis of a Residual Security is determined as described above under 
"Taxation of Holders of Residual Securities - Basis Rules and Distributions." 
Except as provided in the following paragraph or under section 582(c) of the 
Code, any such gain or loss will be capital gain or loss, provided such 
Security is held as a "capital asset" (generally, property held for 
investment) within the meaning of section 1221 of the Code.

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

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

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

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

    Under the REMIC Regulations, a transfer of a "noneconomic residual 
interest" to a U.S. Person will be disregarded for all federal tax purposes 
unless no significant purpose of the transfer is to impede the assessment or 
collection of tax.  A Residual Security would be treated as constituting a 
noneconomic residual interest unless, at the time of the transfer, (i) the 
present value of the expected future distributions on the Residual Security 
is no less than the product of the present value of the "anticipated excess 
inclusions" with respect to such Security and the highest 

                                  75

<PAGE>

corporate rate of tax for the year in which the transfer occurs, and (ii) the 
transferor reasonably expects that the transferee will receive distributions 
from the applicable REMIC Trust in an amount sufficient to satisfy the 
liability for income tax on any "excess inclusions" at or after the time when 
such liability accrues. Anticipated excess inclusions are the excess 
inclusions that are anticipated to be allocated to each calendar quarter (or 
portion thereof) following the transfer of a Residual Security, determined as 
of the date such Security is transferred and based on events that have 
occurred as of that date and on the Prepayment Assumption.  See "Discount and 
Premium" and "- Taxation of Holders of Residual Securities - Excess 
Inclusions" herein.

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

    Reporting and Other Administrative Matters

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

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

    Termination

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

Debt Securities

    General

    With respect to each series of Debt Securities, Andrews & Kurth L.L.P., 
tax counsel to the Sponsor, will deliver its opinion to the Sponsor that the 
Securities will be classified as debt of the Sponsor secured by the related 
Mortgage Loans.  Consequently, the Debt Securities will not be treated as 
ownership interests in the Mortgage Loans or 

                                      76

<PAGE>

the Trust.  Holders will be required to report income received with respect 
to the Debt Securities in accordance with their normal method of accounting.  
For additional tax consequences relating to Debt Securities purchased at a 
discount or with premium, see "Discount and Premium" below.

    Special Tax Attributes

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

    Sale or Exchange

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

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

Discount and Premium

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

    Original Issue Discount

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

    Notwithstanding the general definition, original issue discount will be 
treated as zero if such discount is less than 0.25 percent of the stated 
redemption price at maturity multiplied by its weighted average life.  The 
weighted average life of a Security is apparently computed for this purpose 
as the sum, for all distributions included in the stated redemption price at 
maturity of the amounts determined by multiplying (i) the number of complete 
years (rounding down for partial years) from the Settlement Date until the 
date on which each such distribution is expected to be made 

                                   77

<PAGE>

under the assumption that the Mortgage Loans prepay at the rate specified in 
the applicable Prospectus Supplement (the Prepayment Assumption) by (ii) a 
fraction, the numerator of which is the amount of such distribution and the 
denominator of which is the Security's stated redemption price at maturity.  
If original issue discount is treated as zero under this rule, the actual 
amount of original issue discount must be allocated to the principal 
distributions on the Security and, when each such distribution is received, 
gain equal to the discount allocated to such distribution will be recognized.

    Section 1272(a)(6) of the Code contains special original issue discount 
rules directly applicable to REMIC Securities and Debt Securities and 
applicable by analogy to Grantor Trust Securities. Investors in Grantor Trust 
Strip Securities should be aware that there can be no assurance that the 
rules described below will be applied to such Securities.  Under these rules 
(described in greater detail below), (i) the amount and rate of accrual of 
original issue discount on each series of Securities will be based on (x) the 
Prepayment Assumption, and (y) in the case of a Security calling for a 
variable rate of interest, an assumption that the value of the index upon 
which such variable rate is based remains equal to the value of that rate on 
the Settlement Date, and (ii) adjustments will be made in the amount of 
discount accruing in each taxable year in which the actual prepayment rate 
differs from the Prepayment Assumption.

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

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

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

    In the case of Grantor Trust Strip Securities and certain REMIC 
Securities, the calculation described in the preceding paragraph may produce 
a negative amount of original issue discount for one or more accrual periods. 
 No definitive guidance has been issued regarding the treatment of such 
negative amounts.  The legislative history to section 1272(a)(6) indicates 
that such negative amounts may be used to offset subsequent positive 

                                78

<PAGE>

accruals but may not offset prior accruals and may not be allowed as a 
deduction item in a taxable year in which negative accruals exceed positive 
accruals.  Holders of such Securities should consult their own tax advisors 
concerning the treatment of such negative accruals. 

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

    Market Discount

    A Holder that purchases a Security at a market discount, that is, at a 
purchase price less than the remaining stated redemption price at maturity of 
such Security (or, in the case of a Security with original issue discount, 
its adjusted issue price), will be required to allocate each principal 
distribution first to accrued market discount on the Security, and recognize 
ordinary income to the extent such distribution does not exceed the aggregate 
amount of accrued market discount on such Security not previously included in 
income.  With respect to Securities that have unaccrued original issue 
discount, such market discount must be included in income in addition to any 
original issue discount.  A Holder that incurs or continues indebtedness to 
acquire a Security at a market discount may also be required to defer the 
deduction of all or a portion of the interest on such indebtedness until the 
corresponding amount of market discount is included in income.  A Holder may 
elect to include market discount into income currently as it accrues, in 
which case the interest deferral rule described above will not apply.  It 
must be noted, however, that this election to include market discount 
currently will apply to market discount instruments acquired by the taxpayer 
in the taxable year of the election and all subsequent years. In general 
terms, market discount on a Security may be treated as accruing either (i) 
under a constant yield method or (ii) in proportion to remaining accruals of 
original issue discount, if any, or if none, in proportion to remaining 
distributions of interest on the Security, in any case taking into account 
the Prepayment Assumption.  The Trustee will make available, as required by 
the IRS, to Holders of Securities information necessary to compute the 
accrual of market discount.

    Notwithstanding the above rules, market discount on a Security will be 
considered to be zero if such discount is less than 0.25 percent of the 
remaining stated redemption price at maturity of such Security multiplied by 
its weighted average remaining life.  Weighted average remaining life 
presumably would be calculated in a manner similar to weighted average life, 
taking into account payments (including prepayments) prior to the date of 
acquisition of the Security by the subsequent purchaser.  If market discount 
on a Security is treated as zero under this rule, the actual amount of market 
discount must be allocated to the remaining principal distributions on the 
Security and, when each such distribution is received, gain equal to the 
discount allocated to such distribution will be recognized.

    Securities Purchased at a Premium

    A purchaser of a Security that purchases such Security at a cost greater 
than its remaining stated redemption price at maturity will be considered to 
have purchased such Security (a "Premium Security") at a premium.  Such a 
purchaser need not include in income any remaining original issue discount 
and may elect, under section 171(c)(2) of the Code, to treat such premium as 
"amortizable bond premium."  If a Holder makes such an election, the amount 
of any interest payment that must be included in such Holder's income for 
each period ending on a Payment Date will be reduced by the portion of the 
premium allocable to such period based on the Premium Security's yield to 
maturity.  The legislative history of the Tax Reform Act of 1986 states that 
such premium amortization should be made under principles analogous to those 
governing the accrual of market discount (as discussed above under "-Market 
Discount").  If such election is made by the Holder, the election will also 
apply to all bonds the interest on which is not excludible from gross income 
("Fully Taxable Bonds") held by the Holder at the beginning of the first 
taxable year to which the election applies and to all such Fully Taxable 
Bonds thereafter acquired by it, and is irrevocable without the consent of 
the IRS.  If such an election is not made, (i) such a Holder must include the 
full amount of each interest payment in income as it accrues, and (ii) the 
premium must be allocated to the principal distributions on the Premium 
Security and, when each such distribution is received, a loss equal to the 
premium allocated to such distribution will be recognized.  Any tax benefit 
from the premium not previously recognized will be taken into account in 
computing gain or loss upon the sale or disposition of the Premium Security. 

                                    79

<PAGE>

    Some Securities may provide for only nominal distributions of principal 
in comparison to the distributions of interest thereon.  It is possible that 
the IRS or the Treasury Department may issue guidance excluding such 
Securities from the rules generally applicable to debt instruments issued at 
a premium.  In particular, it is possible that such a Security will be 
treated as having original issue discount equal to the excess of the total 
payments to be received thereon over its issue price.  In such event, section 
1272(a)(6) of the Code would govern the accrual of such original issue 
discount, but a Holder would recognize substantially the same income in any 
given period as would be recognized if an election were made under section 
171(c)(2) of the Code. Unless and until the Treasury Department or the IRS 
publishes specific guidance relating to the tax treatment of such Securities, 
the Trustee intends to furnish tax information to Holders of such Securities 
in accordance with the rules described in the preceding paragraph.

    Special Election

    For any Security acquired on or after April 4, 1994, a Holder may elect 
to include in gross income all "interest" that accrues on the Security by 
using a constant yield method.  For purposes of the election, the term 
"interest" includes stated interest, acquisition discount, original issue 
discount, de minimis original issue discount, market discount, de minimis 
market discount and unstated interest as adjusted by any amortizable bond 
premium or acquisition premium.  A Holder should consult its own tax advisor 
regarding the time and manner of making and the scope of the election and the 
implementation of the constant yield method.

Backup Withholding

    Distributions of interest and principal, as well as distributions of 
proceeds from the sale of Securities, may be subject to the "backup 
withholding tax" under section 3406 of the Code at a rate of 31 percent if 
recipients of such distributions fail to furnish to the payor certain 
information, including their taxpayer identification numbers, or otherwise 
fail to establish an exemption from such tax.  Any amounts deducted and 
withheld from a distribution to a recipient would be allowed as a credit 
against such recipient's federal income tax. Furthermore, certain penalties 
may be imposed by the IRS on a recipient of distributions that is required to 
supply information but that does not do so in the proper manner.

Foreign Investors

    Grantor Trust Securities and Regular Securities

    Distributions made on a Grantor Trust Security or a Regular Security to, 
or on behalf of, a Holder that is not a U.S. Person generally will be exempt 
from U.S. federal income and withholding taxes. The term "U.S. Person" means 
a citizen or resident of the United States, a corporation, partnership or 
other entity created or organized in or under the laws of the United States 
or any political subdivision thereof, or an estate that is subject to U.S. 
federal income tax regardless of the source of its income or a trust if a 
court within the United States is able to exercise primary supervision over 
the administration of the trust and one or more United States fiduciaries 
having authority to control all substantial decisions of the trust. This 
exemption is applicable provided (a) the Holder is not subject to U.S. tax as 
a result of a connection to the United States other than ownership of the 
Security, (b) the Holder signs a statement under penalties of perjury that 
certifies that such Holder is not a U.S. Person, and provides the name and 
address of such Holder, and (c) the last U.S. Person in the chain of payment 
to the Holder receives such statement from such Holder or a financial 
institution holding on its behalf and does not have actual knowledge that 
such statement is false. Holders should be aware that the IRS might take the 
position that this exemption does not apply to a Holder that also owns 10 
percent or more of the Residual Securities of any REMIC trust, or to a Holder 
that is a "controlled foreign corporation" described in section 881(c)(3)(C) 
of the Code. 

    REMIC Residual Securities

    Amounts distributed to a Holder of a Residual Security that is a not a 
U.S. Person generally will be treated as interest for purposes of applying 
the 30 percent (or lower treaty rate) withholding tax on income that is not 
effectively connected with a U.S. trade or business. Temporary Treasury 
Regulations clarify that amounts not constituting excess inclusions that are 
distributed on a Residual Security to a Holder that is not a U.S. Person 
generally will be exempt from U.S. federal income and withholding tax, 
subject to the same conditions applicable to distributions on Grantor Trust 

                                    80

<PAGE>

Securities and Regular Securities, as described above, but only to the extent 
that the obligations directly underlying the REMIC Trust that issued the 
Residual Security (e.g., Mortgage Loans or regular interests in another 
REMIC) were issued after July 18, 1984.  In no case will any portion of REMIC 
income that constitutes an excess inclusion be entitled to any exemption from 
the withholding tax or a reduced treaty rate for withholding.  See "Taxation 
of Holders of Residual Securities - Excess Inclusions" above.

                           STATE TAX CONSIDERATIONS

    In addition to the federal income tax consequences described herein under 
"Material Federal Income Tax Consequences," potential investors should 
consider the state income tax consequences of the acquisition, ownership and 
disposition of the Securities.  State and local income tax may differ 
substantially from the corresponding federal law, and this discussion does 
not purport to describe any aspect of the income tax laws of any state or 
locality.  Therefore, potential investors should consult their own tax 
advisors with respect to the various tax consequences of investments in the 
Securities.

                             ERISA CONSIDERATIONS

    The Employee Retirement Income Security Act of 1974, as amended 
("ERISA"), imposes certain fiduciary and prohibited transaction restrictions 
on employee pension and welfare benefit plans subject to ERISA ("ERISA 
Plans").  Section 4975 of the Code imposes essentially the same prohibited 
transaction restrictions on tax-qualified retirement plans described in 
Section 401(a) of the Code ("Qualified Retirement Plans") and on Individual 
Retirement Accounts ("IRAs") described in Section 408 of the Code 
(collectively, "Tax-Favored Plans").

    Certain employee benefit plans, such as governmental plans (as defined in 
Section 3(32) of ERISA), are not subject to the ERISA requirements discussed 
herein.  Accordingly, assets of such plans may be invested in Securities 
without regard to the ERISA considerations described below, subject to the 
provisions of applicable federal and state law.  Any such plan that is a 
Qualified Retirement Plan and exempt from taxation under Sections 401(a) and 
501(a) of the Code, however, is subject to the prohibited transaction rules 
set forth in Section 503 of the Code.

    Section 404 of ERISA imposes general fiduciary requirements, including 
those of investment prudence and diversification and the requirement that a 
Plan's investment be made in accordance with the documents governing the 
Plan.  In addition, Section 406 of ERISA and Section 4975 of the Code 
prohibit a broad range of transactions involving assets of ERISA Plans and 
Tax-Favored Plans (collectively, "Plans") and persons ("Parties in Interest" 
under ERISA or "Disqualified Persons" under the Code) who have certain 
specified relationships to the Plans, unless a statutory or administrative 
exemption is available. Certain Parties in Interest (or Disqualified Persons) 
that participate in a prohibited transaction may be subject to a penalty (or 
an excise tax) imposed pursuant to Section 502(i) of ERISA or Section 4975 of 
the Code, unless a statutory or administrative exemption is available.

Plan Asset Regulations

    A Plan's investment in Securities may cause the Mortgage Loans included 
in a Mortgage Pool to be deemed Plan assets.  The U.S. Department of Labor 
(the "DOL") has promulgated regulations (the "DOL Regulations") concerning 
whether or not a Plan's assets would be deemed to include an interest in the 
underlying assets of an entity (such as a Trust Estate), for purposes of 
applying the general fiduciary responsibility provisions of ERISA and the 
prohibited transaction provisions of ERISA and the Code, when a Plan acquires 
an "equity interest" (such as a Security) in such entity.  Because of the 
factual nature of certain of the rules set forth in the DOL Regulations, an 
investing Plan's assets either may be deemed to include an interest in the 
assets of a Trust Estate or may be deemed merely to include its interest in 
the Securities.  Therefore, Plans should not acquire or hold Securities in 
reliance upon the availability of any exception under the DOL Regulations.

    The prohibited transaction provisions of Section 406 of ERISA and Section 
4975 of the Code may apply to a Trust Estate and cause the Sponsor, the 
Servicer, any Sub-Servicer, the Trustee, the obligor under any credit 
enhancement mechanism or certain affiliates thereof, to be considered or 
become Parties in Interest or Disqualified Persons with respect to an 
investing Plan.  If so, the acquisition or holding of Securities by or on 
behalf of the investing Plan could also give rise to a prohibited transaction 
under ERISA and the Code, unless some statutory or administrative 

                                   81

<PAGE>

exemption is available.  Securities acquired by a Plan would be assets of 
that Plan.  Under the DOL Regulations, the Trust Estate, including the 
Mortgage Loans and the other assets held in the Trust Estate, may also be 
deemed to be assets of each Plan that acquires Securities.  Special caution 
should be exercised before the assets of a Plan are used to acquire a 
Security in such circumstances, especially if, with respect to such assets, 
the Sponsor, the Servicer, any Sub-Servicer, the Trustee, the obligor under 
any credit enhancement mechanism or an affiliate thereof either (i) has 
investment discretion with respect to the investment of Plan assets; or (ii) 
has authority or responsibility to give (or regularly gives) investment 
advice with respect to Plan assets for a fee pursuant to an agreement or 
understanding that such advice will serve as a primary basis for investment 
decisions with respect to such assets.
 
    Any person who has discretionary authority or control respecting the 
management or disposition of Plan assets, and any person who provides 
investment advice with respect to such assets for a fee (in the manner 
described above), is a fiduciary of the investing Plan.  If the Mortgage 
Loans were to constitute Plan assets, then any party exercising management or 
discretionary control regarding those assets may be deemed to be a Plan 
"fiduciary," and thus subject to the fiduciary requirements of ERISA and the 
prohibited transaction provisions of ERISA and Section 4975 of the Code with 
respect to the investing Plan.  In addition, if the Mortgage Loans were to 
constitute Plan assets, then the acquisition or holding of Securities by a 
Plan, as well as the operation of the Trust Estate, may constitute or involve 
a prohibited transaction under ERISA and the Code.

Prohibited Transaction Class Exemption

    The DOL has issued an administrative exemption, Prohibited Transaction 
Class Exemption 83-1 ("PTCE 83-1"), which generally exempts from the 
prohibited transaction provisions of Section 406(a) of ERISA, and from the 
excise taxes imposed by Sections 4975(a) and (b) of the Code by reason of 
Section 4975(c)(1)(A) through (D) of the Code, certain transactions involving 
residential mortgage pool investment trusts relating to the purchase, sale 
and holding of securities in the initial issuance of Securities and the 
servicing and operation of "mortgage pools".  PTCE 83-1 permits, subject to 
certain general and specific conditions, transactions that might otherwise be 
prohibited between Plans and Parties in Interest (or Disqualified Persons) 
with respect to those Plans, related to the origination, maintenance and 
termination of mortgage pools and the acquisition and holding of certain 
mortgage pool pass-through Securities representing interests in such mortgage 
pools by Plans, whether or not the Plan's assets would be deemed to include 
an ownership interest in the mortgage loans in the mortgage pool.  PTCE 83-1 
is not available for mortgage pools that include Cooperative Loans and does 
not provide an exemption for Subordinate Securities.

    PTCE 83-1 defines the term "mortgage pool" as "an investment pool the 
corpus of which (1) is held in trust; and (2) consists solely of (a) interest 
bearing obligations secured by either first or second mortgages or deeds of 
trust on one- to four-family, residential property; (b) property that had 
secured obligations and that has been acquired by foreclosure; and (c) 
undistributed cash."  The Sponsor expects that each pool of Mortgage Loans 
(other than pools including Cooperative Loans) will be a "mortgage pool" 
within the meaning of PTCE 83-1.

    PTCE 83-1 defines the term "mortgage pool pass-through certificate" as a 
"certificate representing a beneficial undivided fractional interest in a 
mortgage pool and entitling the holder of such certificate to pass-through 
payment of principal and interest from the pooled mortgage loans, less any 
fees retained by the pool sponsor."  The Sponsor has been advised by Andrews 
& Kurth L.L.P. that, for purposes of applying PTCE 83-1, the term "mortgage 
pool pass-through certificate" would include (i) Securities representing 
interests in a Trust Estate consisting of Mortgage Loans issued in a series 
consisting of only a single class of Securities; and (ii) Senior Securities 
representing interests in a Trust Estate consisting of Mortgage Loans issued 
in a series in which there is only one class of Senior Securities; provided 
that the Securities described in clauses (i) and (ii) evidence the beneficial 
ownership of a specified portion of both future interest payments and future 
principal payments with respect to the Mortgage Loans.

    It is not clear whether all types of Securities that may be offered 
hereunder would be "mortgage pass-through certificates" for purposes of 
applying PTCE 83-1, including, but not limited to, (a) a class of Securities 
that evidences the beneficial ownership of interest payments only or 
principal payments only, disproportionate interest and principal payments, or 
nominal principal or interest payments, such as the Strip Securities; or (b) 
Securities in a series including classes of Securities that differ as to 
timing, sequential order, rate or amount of distributions of principal or 
interest or both, or as to which distributions of principal or interest or 
both on any class may be made upon the occurrence of specified events, in 
accordance with a schedule or formula, or on the basis of collections from 
designated portions of 

                                    82

<PAGE>

the Mortgage Pool; or (c) Securities evidencing an interest in a Trust Estate 
as to which two or more REMIC elections have been made; or (d) a series 
including other types of multiple classes.  Accordingly, until further 
clarification by the DOL, Plans should not acquire or hold Securities 
representing interests described in this paragraph in reliance upon the 
availability of PTCE 83-1 without first consulting with their counsel 
regarding the application of PTCE 83-1 to the proposed acquisition and 
holding of such Securities.

    PTCE 83-1 sets forth three general conditions that must be satisfied for 
any transaction involving the purchase, sale and holding of "mortgage pool 
pass-through certificates" and the servicing and operation of the "mortgage 
pool" to be eligible for exemption:  (1) the pool trustee must not be an 
affiliate of the pool sponsor; (2) a system of insurance or other protection 
for the pooled mortgage loans and property securing such loans, and for 
indemnifying securityholders against reductions in pass-through payments due 
to property damage or defaults in loan payments in an amount not less than 
the greater of one percent of the aggregate principal balance of all covered 
pooled mortgages, or the principal balance of the largest covered mortgage, 
must be maintained; and (3) the amount of the payment retained by the pool 
sponsor together with other funds inuring to its benefit must be limited to 
not more than adequate consideration for forming the mortgage pools plus 
reasonable compensation for services provided by the pool sponsor to the 
mortgage pool.  PTCE 83-1 also imposes additional specific conditions for 
certain types of transactions involving an investing Plan and for situations 
in which the Parties in Interest or Disqualified Persons are fiduciaries.

    The Prospectus Supplement for a series will set forth whether the Trustee 
in respect of that series is affiliated with the Sponsor.  If the credit 
enhancement mechanism for a series of Securities constitutes a system of 
insurance or other protection within the meaning of PTCE 83-1 and is 
maintained in an amount not less than the greater of one percent of the 
aggregate principal balance of the Mortgage Loans or the principal balance of 
the largest Mortgage Loan, then the Sponsor has been advised that the second 
general condition referred to above will be satisfied.  The Sponsor will not 
receive total compensation for forming and providing services to the Mortgage 
Pools that will be more than adequate consideration.  Each Plan fiduciary 
responsible for making the investment decision whether to acquire or hold 
Securities must make its own determination as to whether (i) the Securities 
constitute "mortgage pool pass-through certificates" for purposes of applying 
PTCE 83-1, (ii) the second and third general conditions will be satisfied, 
and (iii) the specific conditions, not discussed herein, of PTCE 83-1 have 
been satisfied.

    It should be noted that in promulgating PTCE 83-1 and its predecessor, 
the DOL did not have under its consideration interests in pools of the exact 
nature described herein.  There are other class and individual prohibited 
transaction exemptions issued by the DOL that could apply to a Plan's 
acquisition or holding of Securities.  There can be no assurance that any of 
those exemptions will apply with respect to any particular Plan that acquires 
or holds Securities or, even if all of the conditions specified therein were 
satisfied, that the exemption would apply to all transactions involving the 
Trust Estate.  The applicable Prospectus Supplement under "ERISA 
Considerations" may contain additional information regarding the application 
of PTCE 83-1, or other prohibited transaction exemptions that may be 
available, with respect to the series offered thereby.

Tax Exempt Investors

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

Consultation with Counsel

    Any Plan fiduciary that proposes to cause a Plan to acquire or hold 
Securities should consult with its counsel with respect to the potential 
applicability of the fiduciary responsibility provisions of ERISA and the 
prohibited transaction provisions of ERISA and the Code to the proposed 
investment and the availability of PTCE 83-1 or any other prohibited 
transaction exemption.

                               83
<PAGE>

                           LEGAL INVESTMENT MATTERS

SMMEA

    Unless otherwise specified in the related Prospectus Supplement, the 
Securities will not constitute "mortgage related securities" for purposes of 
SMMEA.  Accordingly, many institutions with legal authority to invest in 
comparably rated securities based on first mortgage loans or deeds of trust 
may not be legally authorized to invest in the Securities.  No representation 
is made herein as to whether the Securities will constitute legal investments 
for any entity under any applicable statue, law, rule, regulation or order.  
Prospective purchasers are urged to consult with their counsel concerning the 
status of the Securities as legal investments for such purchasers prior to 
investing in any class of Securities.

FFIEC Policy Statement

    The Board of Governors of the Federal Reserve System, the Federal Deposit 
Insurance Corporation, the Comptroller of the Currency and the Office of 
Thrift Supervision have adopted the Federal Financial Institutions 
Examination Council's Supervisory Policy Statement on Certificates Activities 
(the "Policy Statement").  Although the National Credit Union Administration 
has not yet adopted the Policy Statement, it has adopted other regulations 
affecting mortgage-backed securities and is expected to consider adoption of 
the Policy Statement.  The Policy Statement, among other things, places 
responsibility on a depository institution to develop and monitor appropriate 
policies and strategies regarding the investment, sale and trading of 
securities and restricts an institution's ability to engage in certain types 
of transactions.

    The Policy Statement provides that a depository institution must 
ascertain and document prior to purchase and no less frequently than annually 
thereafter that a non-high-risk mortgage security held for investment remains 
outside the high-risk category.  If an institution is unable to make these 
determinations through internal analysis, it must use information derived 
from a source that is independent of the party from whom the product is being 
purchased.  The institution is responsible for ensuring that the assumptions 
underlying the analysis and resulting calculations are reasonable.  Reliance 
on analyses and documentation from a securities dealer or other outside party 
without internal analyses by the institution is unacceptable.

    A "high-risk mortgage security" is not suitable as an investment 
portfolio holding for a depository institution.  A high-risk mortgage 
security must be reported in the trading account at market value or as an 
asset held for sale at the lower of cost or market value and generally may 
only be acquired to reduce an institution's interest rate risk.  However, an 
institution with strong capital and earnings and adequate liquidity that has 
a closely supervised trading department is not precluded from acquiring 
high-risk mortgage securities for trading purposes.

    The Policy Statement and any applicable modifications or supplements 
thereto should be reviewed prior to the purchase of any Securities by a 
depository institution.  The summary of the Policy Statement contained herein 
does not purport to be complete and should not be relied upon for purposes of 
making any regulatory determinations. In addition, any regulator may adopt 
modifications or supplements to the Policy Statement or additional 
restrictions on the purchase of mortgage-backed or other securities.  
Investors are urged to consult their own legal advisors prior to making any 
determinations with respect to the Policy Statement or other regulatory 
requirements.

General

    There may be other restrictions on the ability of certain investors, 
including depository institutions, either to purchase Securities, to purchase 
Securities representing more than a specified percentage of the investor's 
assets, or to purchase certain types of Securities, such as residual 
interests or stripped mortgage-backed securities.  Investors should consult 
their own legal advisors in determining whether and to what extent the 
Securities constitute legal investments for such investors and comply with 
any other applicable requirements.

                                    84

<PAGE>

                               USE OF PROCEEDS

    The net proceeds to be received from the sale of Securities will be 
applied by the Sponsor to finance the purchase of, or to repay short-term 
loans incurred to finance the purchase of, the Mortgage Loans underlying the 
Securities.  The Sponsor expects that it will make additional sales of 
securities similar to the Securities from time to time, but the timing and 
amount of any such additional offerings will be dependent upon a number of 
factors, including the volume of mortgage loans purchased by the Sponsor, 
prevailing interest rates, availability of funds and general market 
conditions.

                           METHODS OF DISTRIBUTION

    The Securities offered hereby and by the related Prospectus Supplement 
will be offered in series through one or more of the methods described below. 
The Prospectus Supplement prepared for each series will describe the method 
of offering being utilized for that series and will state the public offering 
or purchase price of such series and the net proceeds to the Sponsor from 
such sale.

    The Sponsor intends that Securities will be offered through the following 
methods from time to time and that offerings may be made concurrently through 
more than one of these methods or that an offering of a particular series of 
Securities may be made through a combination of two or more of these methods. 
Such methods are as follows:

         (i)  By negotiated firm commitment or best efforts
              underwriting and public re-offering by underwriters
              (which may include affiliates of the Sponsor);

        (ii)  By placements by the Sponsor with institutional
              investors through dealers; and

       (iii)  By direct placements by the Sponsor with
              institutional investors. 

    If underwriters are used in a sale of any Securities (other than in 
connection with an underwriting on a best efforts basis), such Securities 
will be acquired by the underwriters for their own account and may be resold 
from time to time in one or more transactions, including negotiated 
transactions, at fixed public offering prices or at varying prices to be 
determined at the time of sale or at the time of commitment therefor.  Such 
underwriters may be broker-dealers affiliated with the Sponsor whose 
identities and relationships to the Sponsor will be as set forth in the 
related Prospectus Supplement.  The managing underwriter or underwriters with 
respect to the offer and sale of a particular series of Securities will be 
set forth on the cover of the Prospectus Supplement relating to such series 
and the members of the underwriting syndicate, if any, will be named in such 
Prospectus Supplement. 

    In connection with the sale of the Securities, underwriters may receive 
compensation from the Sponsor or from purchasers of the Securities in the 
form of discounts, concessions or commissions. Underwriters and dealers 
participating in the distribution of the Securities may be deemed to be 
underwriters in connection with such Securities, and any discounts or 
commissions received by them from the Sponsor and any profit on the resale of 
Securities by them may be deemed to be underwriting discounts and commissions 
under the Securities Act of 1933, as amended (the "Securities Act").  The 
Prospectus Supplement will describe any such compensation paid by the Sponsor.

    It is anticipated that the underwriting agreement pertaining to the sale 
of any series of Securities will provide that the obligations of the 
underwriters will be subject to certain conditions precedent, that the 
underwriters will be obligated to purchase all such Securities if any are 
purchased (other than in connection with an underwriting on a best efforts 
basis) and that, in limited circumstances, the Sponsor will indemnify the 
several underwriters and the underwriters will indemnify the Sponsor against 
certain civil liabilities, including liabilities under the Securities Act or 
will contribute to payments required to be made in respect thereof.  Insofar 
as indemnification for liabilities arising under the Securities Act may be 
permitted to directors, officers and controlling persons of the underwriters 
as specified above or otherwise, the Sponsor has been informed that in the 
opinion of the Commission such indemnification is against public policy as 
expressed in the Securities Act and is, therefore, unenforceable.

                                   85

<PAGE>

    The Prospectus Supplement with respect to any series offered by 
placements through dealers will contain information regarding the nature of 
such offering and any agreements to be entered into between the Sponsor and 
purchasers of Securities of such series.

    The Sponsor anticipates that the Securities offered hereby will be sold 
primarily to institutional investors or be placed with individuals by the 
Sponsor or an affiliate of the Sponsor.  Purchasers of Securities, including 
dealers, may, depending on the facts and circumstances of such purchases, be 
deemed to be "underwriters" within the meaning of the Securities Act in 
connection with re-offers and sales by them of Securities.  Securityholders 
should consult with their legal advisors in this regard prior to any such 
re-offer or sale.

                                LEGAL MATTERS

    Certain legal matters will be passed upon for the Sponsor and the 
Servicer by Karen S. Crawford, Esq., in-house Counsel to the Sponsor and the 
Servicer.  Certain legal matters regarding the issuance and the federal 
income tax treatment of the Securities will be passed upon by Andrews & Kurth 
L.L.P., Washington, D.C.

                            FINANCIAL INFORMATION

    The Sponsor has determined that its financial statements are not material 
to the offering made hereby.  However, any prospective purchaser who desires 
to review financial information concerning the Sponsor will be provided, with 
a copy of the most recent financial statements of the Sponsor, upon request 
directed to the Sponsor at:

              EquiVantage Acceptance Corp.
              13111 Northwest Freeway
              Suite 312
              Houston, Texas 77040
              Attention: Chief Financial Officer
              Telephone: (713) 895-1900
              Telecopier: (713) 895-3837

    A Prospectus Supplement and the related Form 8-K (which shall be 
incorporated by reference to this Prospectus with respect to the series of 
Securities referred to in such Prospectus Supplement) may contain the 
financial statements of the related Credit Enhancer, if any.

                                    RATING

    It is a condition to the issuance of each class of Securities offered 
hereby that they shall have been rated in one of the four highest rating 
categories by the related Rating Agencies.

    Ratings on mortgage pass-through certificates address the likelihood of 
receipt by Securityholders of all distributions on the underlying mortgage 
loans.  These ratings address the structural, legal and issuer-related 
aspects associated with such certificates, the nature of the underlying 
mortgage loans and the credit quality of the guarantor, if any.  Ratings on 
mortgage pass-through certificates do not represent any assessment of the 
likelihood of principal prepayments by mortgagors or of the degree by which 
such prepayments might differ from those originally anticipated.  As a 
result, Securityholders might suffer a lower than anticipated yield and, in 
addition, holders of stripped pass-through certificates in extreme cases 
might fail to recoup their underlying investments.

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

                                      86

<PAGE>
<TABLE>
<CAPTION>
                         INDEX OF PRINCIPAL DEFINITIONS
 
                                                                 PAGE
                                                              -----------
<S>                                                           <C>
Accrual Securities..........................................        9, 33
Affiliated Originators......................................            6
APR.........................................................           23
ARM Loans...................................................           20
Balloon Amount..............................................           26
Balloon Loans...............................................       18, 26
Bankruptcy Bond.............................................           50
Bankruptcy Loss.............................................           49
Bankruptcy Loss Amount......................................           48
Book-Entry Securities.......................................           35
Bulk Acquisitions...........................................           11
Buydown Account.............................................           23
Buydown Agreement...........................................           41
Buydown Funds...............................................           23
Buydown Mortgage Loans......................................           23
Buydown Period..............................................           23
Cede........................................................           15
CERCLA......................................................           46
Certificates................................................            6
Closing Date................................................           37
CLTV........................................................           24
Code........................................................           69
Combined Loan-to-Value Ratio................................           24
Commission..................................................         3, 8
Contract Sub-Servicers......................................           31
Convertible Mortgage Loan...................................           27
Cooperative Loans...........................................            6
Cooperative Notes...........................................           25
Credit Enhancer.............................................           21
Cut-Off Date................................................           23
Debt Securities.............................................       14, 69
Defaulted Mortgage Loss.....................................           49
Deferred Interest...........................................           17
Deficient Valuation.........................................           50
Definitive Securities.......................................           35
Deleted Mortgage Loan.......................................           30
Delinquency Advances........................................           43
Delinquent..................................................           44
Detailed Description........................................           22
Determination Date..........................................           43
Direct Participants.........................................       21, 35
Disqualified Persons........................................           81
Distribution Account........................................           39
DOL.........................................................           81
DOL Regulations.............................................           81
DTC.........................................................           15
Due Date....................................................           38
Due Period..................................................       10, 34
Eligible Account............................................           39
EPA.........................................................           66
Equity Securities...........................................        8, 33
</TABLE>
 
                                       87
<PAGE>
<TABLE>
<CAPTION>
                                                                 PAGE
                                                              -----------
<S>                                                           <C>
ERISA.......................................................       14, 81
ERISA Plans.................................................           81
Exchange Act................................................        3, 15
Extraordinary Losses........................................           49
Fannie Mae..................................................           18
FDIC........................................................           39
FHLMC.......................................................           18
Financial Guaranty Insurance Policy.........................           51
Financial Guaranty Insurer..................................           51
Fixed-Income Securities.....................................        8, 33
FNMA........................................................           18
Forward Purchase Agreement..................................       12, 37
Fraud Loss..................................................           49
Fraud Loss Amount...........................................           48
Freddie Mac.................................................           18
fully taxable bonds.........................................           79
Garn-St Germain Act.........................................           67
Grantor Trust Estate........................................           69
Grantor Trust Fractional Interest Security..................           69
Grantor Trust Securities....................................       14, 69
Grantor Trust Strip Security................................           69
Indenture...................................................            7
Indenture Trustee...........................................            7
Index.......................................................           26
Indirect Participants.......................................       21, 35
Insurance Paying Agent......................................           51
Insurance Proceeds..........................................           39
Insured Payment.............................................           51
Interest Rate...............................................        8, 33
Investment Company Act......................................           11
IRAs........................................................           81
IRS.........................................................           71
Junior Lien Loans...........................................           17
Letter of Credit............................................           49
Letter of Credit Bank.......................................           49
Liquidated Mortgage Loan....................................           18
Liquidation Proceeds........................................           39
Loan Purchase Price.........................................           30
Loan-to-Value Ratio.........................................           28
lockout periods.............................................           23
LTV.........................................................           28
Minimum Required Rating.....................................           40
Modified Loans..............................................           26
monthly pay.................................................           22
Mortgage Asset Schedule.....................................           22
Mortgage Assets.............................................           22
Mortgage Loans..............................................     1, 6, 25
Mortgage Notes..............................................           25
Mortgage Pool...............................................         1, 6
Mortgage Pool Insurance Policy..............................           50
Mortgage Rate...............................................           22
Mortgaged Properties........................................   11, 22, 25
Mortgages...................................................       11, 25
Mortgagor...................................................           18
Net Liquidation Proceeds....................................           39
</TABLE>
 
                                       88
<PAGE>
<TABLE>
<CAPTION>
                                                                 PAGE
                                                              -----------
<S>                                                           <C>
Net Mortgage Rate...........................................           59
Note Margin.................................................           26
Notes.......................................................            7
Originator's Retained Yield.................................           25
Originators.................................................            6
Participants................................................           35
Parties in Interest.........................................           81
Partnership Interests.......................................           14
Pass-Through Rate...........................................           42
Paying Agent................................................           42
Payment Dates...............................................        9, 34
Percentage Interest.........................................           42
Permitted Investments.......................................           39
Physical Certificates.......................................           35
Plan........................................................       14, 81
Policy Statement............................................           84
Pool Factor.................................................           45
Pool Insurer................................................           41
Pooling and Servicing Agreement.............................            7
Pre-Funding Account.........................................       12, 37
Premium Security............................................           79
Principal Prepayments.......................................           38
PTCE 83-1...................................................           82
Purchase Obligation.........................................           16
Qualified Replacement Mortgage..............................           30
Qualified Retirement Plans..................................           81
Rating Agencies.............................................           15
Realized Loss...............................................           48
Record Date.................................................   10, 34, 42
Redemption Period...........................................           18
Regular Security............................................           71
Relief Act..................................................       21, 68
REMIC.......................................................        2, 69
REMIC Regular Securities....................................           14
REMIC Regulations...........................................           71
REMIC Residual Securities...................................           14
REMIC Securities............................................           69
REMIC Trust.................................................           71
Remittance Date.............................................           40
Remittance Period...........................................       10, 34
REO Property................................................           46
Reserve Fund................................................           51
Residual Security...........................................           71
SBJPA.......................................................           73
Securities..................................................            1
Securities Act..............................................           85
Security Registrar..........................................           35
Securityholders.............................................            1
Senior Securities...........................................        9, 33
Servicer....................................................            2
Servicing Advance...........................................       44, 47
Servicing Agreement.........................................            7
Settlement Date.............................................           71
SMMEA.......................................................           14
Special Hazard Amount.......................................           48
</TABLE>
 
                                       89
<PAGE>
<TABLE>
<CAPTION>
                                                                 PAGE
                                                              -----------
<S>                                                           <C>
Special Hazard Insurance Policy.............................           50
Special Hazard Insurer......................................           50
Special Hazard Loss.........................................           49
Sponsor.....................................................            1
Statistic Calculation Date..................................           23
Strip Securities............................................        8, 33
Sub-Servicer(s).............................................            2
Sub-Servicing Account.......................................           41
Sub-Servicing Agreement.....................................           31
Subordinate Amount..........................................           48
Subordinate Securities......................................        9, 33
Tax Exempt Investor.........................................           83
Tax-Favored Plans...........................................           81
Thrift institutions.........................................           73
Title V.....................................................           68
Title VIII..................................................           68
Trust.......................................................         1, 6
Trust Agreement.............................................            7
Trust Estate................................................         1, 7
Trustee.....................................................            6
U.S. Person.................................................           80
UCC.........................................................           65
Unaffiliated Originators....................................            6
</TABLE>
 
                                       90
<PAGE>
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
    NO DEALER, SALESPERSON OR ANY OTHER PERSON HAS BEEN AUTHORIZED TO GIVE ANY
INFORMATION OR TO MAKE ANY REPRESENTATIONS 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 SPONSOR
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 JURISDICTION TO ANY PERSON TO WHOM IT IS
UNLAWFUL TO MAKE SUCH OFFER IN SUCH JURISDICTION. NEITHER THE DELIVERY OF THIS
PROSPECTUS SUPPLEMENT OR PROSPECTUS NOR ANY SALE MADE HEREUNDER SHALL, UNDER ANY
CIRCUMSTANCES, CREATE ANY IMPLICATION THAT THE INFORMATION HEREIN IS CORRECT AS
OF ANY TIME SUBSEQUENT TO THE DATE HEREOF OR THAT THERE HAS BEEN NO CHANGE IN
THE AFFAIRS OF THE SPONSOR, THE SERVICER OR THE CERTIFICATE INSURER SINCE SUCH
DATE.
                       ----------------------------------
                               TABLE OF CONTENTS
 
                             PROSPECTUS SUPPLEMENT
 
<TABLE>
<CAPTION>
                                                                        PAGE
                                                                        -----
<S>                                                                     <C>
Available Information.................................................   S-1
Reports to the Certificate Holders....................................   S-1
Summary of Prospectus Supplement......................................   S-3
Risk Factors..........................................................  S-17
Sponsor's Mortgage Loan Program.......................................  S-19
The Mortgage Loan Groups..............................................  S-21
Prepayment and Yield Considerations...................................  S-37
Use of Proceeds.......................................................  S-47
The Sponsor, The Servicer and Sub-Servicers...........................  S-47
The Originators.......................................................  S-49
Description of the Certificates.......................................  S-50
The Certificate Insurance Policy......................................  S-60
The Certificate Insurer...............................................  S-61
The Pooling and Servicing Agreement...................................  S-63
Material Federal Income Tax Consequences..............................  S-66
ERISA Considerations..................................................  S-67
Ratings...............................................................  S-69
Legal Investment Considerations.......................................  S-69
Underwriting..........................................................  S-69
Experts...............................................................  S-70
Certain Legal Matters.................................................  S-70
Index of Principal Terms..............................................  S-71
Annex I Global Clearance, Settlement and Tax Documentation
 Procedures...........................................................   I-1
Appendix A -- Audited Financial Statements (Certificate Insurer)......   A-1
Appendix B -- Unaudited Financial Statements (Certificate Insurer)....   B-1
                                 PROSPECTUS
Prospectus Supplement.................................................     3
Available Information.................................................     3
Incorporation of Certain Documents by Reference.......................     3
Reports to Securityholders............................................     4
Summary of Prospectus.................................................     6
Risk Factors..........................................................    16
The Trusts............................................................    22
The Mortgage Pools....................................................    25
Mortgage Loan Program.................................................    27
Description of the Securities.........................................    33
Subordination.........................................................    47
Description of Credit Enhancement.....................................    49
Hazard Insurance; Claims Thereunder...................................    53
The Sponsor...........................................................    54
The Servicer..........................................................    54
The Pooling and Servicing Agreement...................................    55
Yield Considerations..................................................    58
Maturity and Prepayment Considerations................................    60
Certain Legal Aspects of Mortgage Loans and Related Matters...........    62
Material Federal Income Tax Consequences..............................    69
State Tax Considerations..............................................    81
ERISA Considerations..................................................    81
Legal Investment Matters..............................................    84
Use of Proceeds.......................................................    85
Methods of Distribution...............................................    85
Legal Matters.........................................................    86
Financial Information.................................................    86
Rating................................................................    86
Index of Principal Definitions........................................    87
</TABLE>
 
                       ----------------------------------
    UNTIL 90 DAYS AFTER THE DATE OF THIS PROSPECTUS SUPPLEMENT, ALL DEALERS
EFFECTING TRANSACTIONS IN THE RELATED SECURITIES, WHETHER OR NOT PARTICIPATING
IN THE DISTRIBUTION THEREOF, MAY BE REQUIRED TO DELIVER THIS PROSPECTUS AND THE
RELATED PROSPECTUS SUPPLEMENT. THIS DELIVERY REQUIREMENT IS IN ADDITION TO THE
OBLIGATION OF DEALERS TO DELIVER A PROSPECTUS SUPPLEMENT AND PROSPECTUS WHEN
ACTING AS UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR
SUBSCRIPTIONS.
 
                                     [LOGO]
 
                                  $75,000,000
                   EQUIVANTAGE HOME EQUITY LOAN TRUST 1997-3
 
                                  $22,000,000
                       CLASS A-1 FIXED RATE CERTIFICATES
                            6.66% PASS-THROUGH RATE
                                  $13,000,000
                       CLASS A-2 FIXED RATE CERTIFICATES
                            6.53% PASS-THROUGH RATE
                                  $10,000,000
                       CLASS A-3 FIXED RATE CERTIFICATES
                            7.05% PASS-THROUGH RATE
                                   $5,000,000
                       CLASS A-4 FIXED RATE CERTIFICATES
                            6.74% PASS-THROUGH RATE
                                  $25,000,000
                     CLASS A-5 ADJUSTABLE RATE CERTIFICATES
 
                          EQUIVANTAGE ACCEPTANCE CORP.
                              SPONSOR OF THE TRUST
                                EQUIVANTAGE INC.
                                    SERVICER
 
                            ------------------------
 
                             PROSPECTUS SUPPLEMENT
 
                            ------------------------
 
                                     [LOGO]
 
                           MORGAN STANLEY DEAN WITTER
 
                       PRUDENTIAL SECURITIES INCORPORATED
 
                               September 19, 1997
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------


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